{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Instruções de Operação","Log de Operações","Inputs - Simulador","Outputs -Simulador","Painel Síntese","Dados >>>","Tarifa Normal - Volume","Tarifa Normal - Economias","Tarifa Normal - Ligações","Tarifa Esgoto 85 - Volume","Tarifa Esgoto 85 - Economias","Tarifa Esgoto 85 - Ligações","Tarifa Litoral A - Volume","Tarifa Litoral A - Economias","Tarifa Litoral A - Ligações","Tarifa Litoral B - Volume","Tarifa Litoral B - Economias","Tarifa Litoral B - Ligações","Parâmetros","Projeções","Volumes Agregados","Volumes Agregados L","Economias Agregadas","Ligações Agregadas","Degraus","Tabela Tarifária Simulada","Tabela Tarifária Antiga","Tabela Grafico Tarifa","Tabela Histograma","Volume Medido 1","Diferenca Tarifas"],"not_rendered":{"charts":5,"images":4,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instruções de Operação","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,3],[7,1,7,19],[2,1,2,19],[3,1,3,19],[4,1,4,19],[5,1,5,19],[6,1,6,19]]}
["Instruções de Operação"]
[]
[null,"1 - As abas em verde são as que devem ser manipuladas para a utilização do simulador e viabilização de cenários para a estrutura tarifária;"]
[null,"2 - As abas em laranja contém os dados que alimentam o simulador. Portanto não devem ser alteradas e servem apenas como fonte de consulta e transparência;"]
[null,"3 - Apenas as células destacadas em verde devem ser manipuladas;"]
[null,"4 - A aba \"Inputs - Simulador\" é a que recebe as entradas de preço e progressividade das faixas das categorias. Além disso, é possível alterar a proporção da cobrança do serviço de esgotamento e da majoração no litoral. Além disso, nessa aba é possível acionar a cobrança da TBD. Quando não acionada, a coluna da TBD serve de cobrança para a primeira faixa (0 a 5 m3) e a primeira faixa deve ter preço zero. Finalmente, nessa aba há os botões que ajustam o simulador para configurações pré-estabelecidas;"]
[null,"5 - A aba \"Outputs - Simulador\" fornece os resultados causados pela manipulação da aba de inputs. Nessa aba ainda há uma parte em que se pode comparar a aplicação da estrutura tarifária antiga com a nova proposição;"]
[null,"6 - A aba \"Painel Síntese\" que traz uma amostra de consumidores de forma a se prover uma perspectiva mais ampla das alterações realizadas."]
[null,"7 - Ressalta-se que para qualquer alteração na planilha, seja na aba de inputs, outputs, visualização de gráfico de outra categoria, há a necessidade de se clicar novamente no botão \"Calcular\" da aba \"Inputs - Simulador\". Esta ação é necessária para evitar lentidão na planilha devido à grande quantidade de cálculos envolvidos no simulador."]
[]
[null,"Obs.: Para testar os cenários da Nota Técnica, é necessário clicar no botão do cenário desejado, na Aba \"Inputs - Simulador\" e depois no botão \"Calcular\" na mesma aba. Os resultados resumidos podem ser identificados na aba \"Painel Síntese\" e com maior detalhe na aba \"Outputs - Simulador\". "]

{"sheet":"Log de Operações","index":1,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":true,"merged":[[19,4,19,6],[20,4,20,6],[21,4,21,6],[22,4,22,6]]}
[]
[null,null,null,"Log de Operações"]
[]
[]
[]
[null,null,"Mudança",null,"RR","Impacto RR","P0 (R$/m3)","Impacto P0"]
[null,null,"Cenário Atual",null,23679430643.34,"-",6.2051999999999996,"-"]
[null,null,"Inclusão de Tarifa Básica de Disponibilidade (TBD)1",null,23679430643.34,{"$f":"(E8-E7)/ABS(E7)","v":0},6.5063734034088432,{"$f":"(G8-G7)/ABS(G7)","v":4.8535648070786371E-2}]
[null,null,"Adição de cobrança na primeira faixa2",null,25589267389.390907,8.0653828836381322E-2,7.0311373302329905,8.0653828836385416E-2]
[null,null,"Alteração na progressividade de faixas e na precificação na categoria Industrial3",null,25583277778.714638,-2.3406729802482633E-4,7.0294915709160586,-2.3406729802521984E-4]
[null,null,"Alteração na progressividade de faixas na categoria Comercial4",null,25586523333.830387,1.2686236469861852E-4,7.0303833488393712,1.2686236469822208E-4]
[null,null,"Alteração na progressividade de faixas na categoria Poder Público5",null,25593481794.90873,2.7195805336874322E-4,7.0322953182093615,2.7195805336929692E-4]
[null,null,"Alteração na progressividade de faixas nas categorias Utilidade Pública e Entidade Filantrópica6",null,25594352127.430592,3.4006022659846302E-5,7.0325344586033047,3.4006022660056665E-5]
[null,null,"Criação de uma nova faixa para a categoria Residencial7",null,25625136366.046509,1.2027746771102828E-3,7.040993012966017,1.2027746771101021E-3]
[null,null,"Redução das Tarifas Básicas das categorias Residencial, Comercial, MPC e Social8",null,23679430643.339996,{"$f":"(E15-E14)/ABS(E14)","v":-7.5929575355727141E-2},6.5063734034088654,{"$f":"(G15-G14)/ABS(G14)","v":-7.5929575355727155E-2}]
[]
[null,null,"Acumulado",null,{"$f":"E15-E7","v":0},{"$f":"(E15-E7)/ABS(E7)","v":-1.610975079207789E-16},{"$f":"G15-G7","v":0.30117340340886578},{"$f":"(G15-G7)/ABS(G7)","v":4.8535648070789951E-2}]
[]
[null,null,"Observações"]
[null,null,"1. A tarifa básica foi incluída por meio da adequação da mudança da escolha de variáveis no cálculo do P0. Sem a TBD, a cobrança se dava por meio da multiplicação do valor da primeira faixa pelo número de economias/ligações. Com a mudança, a cobrança por economias e ligações permanece, contudo se passa a faturar a primeira faixa pelo preço do metro cúbico, definido por ora em zero reais. Por isso, não há mudança na Receita Requerida mas há mudança no P0.",null,"5. Nesse cenário, a progressividade ficou assim definida: Faixa 1 de 0 a 5 m3; Faixa 2 de 6 a 10 m3; Faixa 3 de 11 a 15 m3; Faixa 4 de 16 a 20 m3; Faixa 5 de 21 a 30 m3; faixa 6 de 31 a 200 m3; faixa 7 de 201 a 1000 m3; e faixa 8 de 1001 m3 para cima  A progressão do preço foi de 1% em relação à última faixa para a faixa 7 e de 1% para a faixa 8."]
[null,null,"2. A precificação para a primeira faixa foi estabelecida calculando-se a razão entre 30% da Receita Requerida e o Volume Total Faturado.",null,"6. Nesse cenário, a progressividade ficou assim definida: Faixa 1 de 0 a 5 m3; Faixa 2 de 6 a 10 m3; Faixa 3 de 11 a 15 m3; Faixa 4 de 16 a 20 m3; Faixa 5 de 21 a 30 m3; faixa 6 de 31 a 100 m3; faixa 7 de 101 a 500 m3; e faixa 8 de 501 m3 para cima  A progressão do preço foi de 1% em relação à última faixa para a faixa 7 e de 1% para a faixa 8. A mesma lógica foi aplicada à categoria Entidade Filantrópica por força de Resolução."]
[null,null,"3. Nesse cenário, a progressividade ficou assim definida: Faixa 1 de 0 a 5 m3; Faixa 2 de 6 a 10 m3; Faixa 3 de 11 a 15 m3; Faixa 4 de 16 a 20 m3; Faixa 5 de 21 a 30 m3; faixa 6 de 31 a 200 m3; faixa 7 de 201 a 1000 m3; e faixa 8 de 1001 m3 para cima. A progressão do preço foi de 0,4% em relação à última faixa para a faixa 7 e de 0,4% para a faixa 8. O preço das faixas 3 e 4 foram reajustados para R$ 9,35 e R$ 9,50, respectivamente.",null,"7. Criação de uma sétima faixa para a categoria Residencial. Assim a sexta faixa compreende os consumos entre 31 e 50 m3 e a sétima abarca aqueles que consumiram acima de 50m3. A progressão no preço é da ordem de 10%."]
[null,null,"4. Nesse cenário, a progressividade ficou assim definida: Faixa 1 de 0 a 5 m3; Faixa 2 de 6 a 10 m3; Faixa 3 de 11 a 20 m3; Faixa 4 de 21 a 30 m3; Faixa 5 de 31 a 50 m3; faixa 6 de 51 a 100 m3; faixa 7 de 101 a 500 m3; e faixa 8 de 501 m3 para cima. A progressão do preço foi de 1% em relação à última faixa para a faixa 7 e de 1% para a faixa 8.",null,"8. Os sucessivos aumentos de Receita Requerida foram ajustados para conceder às categorias Residencial, MPC e Tarifa Social um reajuste negativo. Com essa mudança, será cobrado um valor de R$ 36,70 pela taxa básica de distribuição das primeiras e R$ 8,00 da última. Já a categoria Comercial passa a ter uma TBD de R$ 75,95"]

{"sheet":"Inputs - Simulador","index":2,"n_rows":26,"n_cols":43,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Se \"flag\", inclui TBD"]
[null,null,null,"TBD",null,"Faixa 1",null,null,null,"Faixa 2",null,null,null,null,"Faixa 3",null,null,null,null,"Faixa 4",null,null,null,null,"Faixa 5",null,null,null,null,"Faixa 6",null,null,null,null,"Faixa 7",null,null,null,null,"Faixa 8"]
[null,null,null,"R$ Fixo/mês","R$/m3","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim","R$/m3","Progr. %","Início","a","Fim"]
[null,null,"COMERCIAL",74.129156584299594,1.95,0,"a",5,1.99,"-",{"$f":"H5+1","v":6},"a",10,{"$f":"I5*(1+O5)","v":9.8900000000000077},3.9698492462311599,{"$f":"M5+1","v":11},"a",20,{"$f":"N5*(1+T5)","v":9.960000000000008},7.0778564206268602E-3,{"$f":"R5+1","v":21},"a",30,{"$f":"S5*(1+Y5)","v":10.020000000000007},6.0240963855420198E-3,{"$f":"W5+1","v":31},"a",50,{"$f":"X5*(1+AD5)","v":10.100000000000007},7.98403193612773E-3,{"$f":"AB5+1","v":51},"a",100,{"$f":"AC5*(1+AI5)","v":10.201000000000008},0.01,{"$f":"AG5+1","v":101},"a",500,{"$f":"AH5*(1+AN5)","v":10.303010000000008},0.01,{"$f":"AL5+1","v":501},"a",1000003]
[null,null,"INATIVO + SANEPAR",0,0,0,"a",5,0,"-",{"$f":"H6+1","v":6},"a",10,{"$f":"I6*(1+O6)","v":0},0,{"$f":"M6+1","v":11},"a",15,{"$f":"N6*(1+T6)","v":0},0,{"$f":"R6+1","v":16},"a",20,{"$f":"S6*(1+Y6)","v":0},0,{"$f":"W6+1","v":21},"a",30,{"$f":"X6*(1+AD6)","v":0},0,{"$f":"AB6+1","v":31},"a",999999,{"$f":"AC6*(1+AI6)","v":0},0.1,{"$f":"AG6+1","v":1000000},"a",1000001,{"$f":"AH6*(1+AN6)","v":0},0.1,{"$f":"AL6+1","v":1000002},"a",1000003]
[null,null,"INDUSTRIAL",77.599999999999994,1.95,0,"a",5,1.99,"-",6,"a",10,9.3500150000000009,3.6985000000000001,11,"a",15,9.4977452370000019,1.5800000000000002E-2,16,"a",20,9.5272108375284397,3.1023784901758099E-3,21,"a",30,9.5664983048996906,4.12371134020617E-3,31,"a",200,9.6047642981192887,4.0000000000000001E-3,{"$f":"AG7+1","v":201},"a",1000,9.6431833553117663,4.0000000000000001E-3,1001,"a",1000003]
[null,null,"MPC",36.700000000000003,1.3,0,"a",5,1.33,"-",6,"a",10,9.89,6.4360902255639099,11,"a",15,9.9600000000000009,7.0778564206268602E-3,16,"a",20,10.02,6.0240963855420198E-3,21,"a",30,10.1,7.98403193612773E-3,31,"a",999999,11.110000000000001,0.1,1000000,"a",1000001,12.221000000000002,0.1,1000002,"a",1000003]
[null,null,"PODER PUBLICO",77.599999999999994,1.95,0,"a",5,1.99,"-",6,"a",10,9.8900000000000077,3.9698492462311599,11,"a",15,9.960000000000008,7.0778564206268602E-3,16,"a",20,10.020000000000007,6.0240963855420198E-3,21,"a",30,10.100000000000007,7.98403193612773E-3,31,"a",200,10.201000000000008,0.01,201,"a",1000,10.303010000000008,0.01,1001,"a",1000003]
[null,null,"RESIDENCIAL",36.700000000000003,1.3,0,"a",5,1.33,"-",6,"a",10,7.4299999999999953,4.5864661654135297,11,"a",15,7.4699999999999962,5.3835800807537897E-3,16,"a",20,7.5299999999999967,8.0321285140563196E-3,21,"a",30,12.739999999999993,0.69189907038512599,31,"a",50,14.013999999999994,0.1,51,"a",1000001,15.415399999999995,0.1,1000002,"a",1000003]
[null,null,"TARIFA SOCIAL",8,0.34,0,"a",5,0.35,"-",6,"a",10,1.3299999999999998,2.8,11,"a",999999,1.3299999999999998,0,1000000,"a",1000001,1.3299999999999998,0,1000002,"a",1000003,1.3299999999999998,0,1000004,"a",1000005,1.4629999999999999,0.1,1000006,"a",1000007,1.6093,0.1,1000008,"a",1000009]
[null,null,"UTILIDADE PUBLICA",77.599999999999994,1.95,0,"a",5,1.99,"-",6,"a",10,9.8900000000000077,3.9698492462311599,11,"a",15,9.960000000000008,7.0778564206268602E-3,16,"a",20,10.020000000000007,6.0240963855420198E-3,21,"a",30,10.100000000000007,7.98403193612773E-3,31,"a",100,10.201000000000008,0.01,{"$f":"AG12+1","v":101},"a",500,10.303010000000008,0.01,501,"a",1000003]
[null,null,"ENTIDADE FILANTROPICA",77.599999999999994,0.97499999999999998,0,"a",5,0.995,"-",6,"a",10,{"$f":"N12/2","v":4.9450000000000038},3.9698492462311599,11,"a",15,{"$f":"S12/2","v":4.980000000000004},7.0778564206268602E-3,16,"a",20,{"$f":"X12/2","v":5.0100000000000033},6.0240963855420198E-3,21,"a",30,{"$f":"AC12/2","v":5.0500000000000034},7.98403193612773E-3,31,"a",100,{"$f":"AH12/2","v":5.1005000000000038},"-",101,"a",500,{"$f":"AM12/2","v":5.1515050000000038},"-",{"$f":"AL13+1","v":501},"a",1000003]
[]
[null,null,"Tarifa de Esgotamento","Proporção da",null,"Tabela Tarifária Ref. *",null,"Faixa 1","Progressão","Faixa 2","Progressão","Faixa 3","Progressão","Faixa 4","Progressão","Faixa 5","Progressão","Faixa 6"]
[null,null,null,"Tarifa de Água",null,"COMERCIAL",null,77.599999999999994,"-",1.99,{"$f":"(L16/J16)-1","v":3.9698492462311563},9.89,{"$f":"(N16/L16)-1","v":7.0778564206268602E-3},9.9600000000000009,{"$f":"(P16/N16)-1","v":6.0240963855420215E-3},10.02,{"$f":"(R16/P16)-1","v":7.9840319361277334E-3},10.1]
[null,null,"Curitiba",0.85,null,"INATIVO + SANEPAR",null,0,"-",0,0,0,0,0,0,0,0,0]
[null,null,"Litoral",0.8,null,"INDUSTRIAL",null,77.599999999999994,"-",1.99,{"$f":"(L18/J18)-1","v":3.7839195979899491},9.52,{"$f":"(N18/L18)-1","v":1.5756302521008347E-2},9.67,{"$f":"(P18/N18)-1","v":3.1023784901758056E-3},9.6999999999999993,{"$f":"(R18/P18)-1","v":4.1237113402061709E-3},9.74]
[null,null,"Demais Localidades",0.8,null,"MPC",null,43.11,"-",1.33,{"$f":"(L19/J19)-1","v":6.4360902255639099},9.89,7.0778564206268602E-3,9.9600000000000009,6.0240963855420215E-3,10.02,7.9840319361277334E-3,10.1]
[null,null,"Tarifa Social",0.5,null,"PODER PUBLICO",null,77.599999999999994,"-",1.99,3.9698492462311563,9.89,7.0778564206268602E-3,9.9600000000000009,6.0240963855420215E-3,10.02,7.9840319361277334E-3,10.1]
[null,null,null,null,null,"RESIDENCIAL",null,43.11,"-",1.33,4.5864661654135332,7.43,5.3835800807537915E-3,7.47,8.0321285140563248E-3,7.53,0.69189907038512621,12.74]
[null,null,"Majoração da Tarifa do Litoral","Proporção da",null,"TARIFA SOCIAL",null,11.53,"-",0.35,2.8000000000000003,1.33,0,1.33,0,1.33,0,1.33]
[null,null,"de dezembro a março","Tarifa de Água",null,"UTILIDADE PUBLICA",null,77.599999999999994,"-",1.99,3.9698492462311563,9.89,7.0778564206268602E-3,9.9600000000000009,6.0240963855420215E-3,10.02,7.9840319361277334E-3,10.1]
[null,null,"*A primeira faixa das categorias não sofre majoração",1.2,null,"ENTIDADE FILANTROPICA",null,77.599999999999994,"-",{"$f":"J23/2","v":0.995},3.9698492462311563,{"$f":"L23/2","v":4.9450000000000003},7.0778564206268602E-3,{"$f":"N23/2","v":4.9800000000000004},6.0240963855420215E-3,{"$f":"P23/2","v":5.01},7.9840319361277334E-3,{"$f":"R23/2","v":5.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Tabela Tarifária para o ano de 2021.",null,null,"Obs.1 : Após clicar em um dos cenários, é necessário clicar no botão \"Calcular\" desta planilha (célula A3)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Obs. 2: O 2º Cenário da Nota Técnica é de perfil intermediário para a elaborações dos demais, portanto, não consta parametrizado no simulador."]

{"sheet":"Outputs -Simulador","index":3,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OUTPUTS"]
[]
[]
[null,null,"RECEITA REQUERIDA (R$)",null,null,{"$f":"F28","v":23679430643.34},null,null,null,null,"Comparativo Tarifário"]
[null,null,"VOLUME (m3)",null,null,{"$f":"SUM(F7:F8)","v":3639420791.7629967},null,"Categoria","Consumo","Faixa","Valor Água","Preço por m3","Valor Conta*",null,"Variação"]
[null,null,"Volume Água",null,null,{"$f":"SUM('Volumes Agregados'!D3:G74,'Volumes Agregados'!L3:O74,'Volumes Agregados'!T3:W74,'Volumes Agregados'!AB3:AE74)","v":2089846520.8533661},null,{"$f":"H9","v":"COMERCIAL"},{"$f":"I9","v":12},{"$f":"IF(I9<6,1,IF(I9<11,2,IF(I9<16,3,IF(I9<21,4,IF(I9<31,5,6)))))","v":3},{"$f":"IF($H9=\"COMERCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($H9=\"INATIVO + SANEPAR\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($H9=\"INDUSTRIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($H9=\"MPC\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($H9=\"PODER PUBLICO\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($H9=\"RESIDENCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($H9=\"UTILIDADE PUBLICA\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($H9=\"ENTIDADE FILANTROPICA\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))","v":107.33},{"$f":"IF($H9=\"COMERCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$O$4:$Q$689,3,0),IF($H9=\"INATIVO + SANEPAR\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$T$4:$V$689,3,0),IF($H9=\"INDUSTRIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$Y$4:$AA$689,3,0),IF($H9=\"MPC\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AD$4:$AF$689,3,0),IF($H9=\"PODER PUBLICO\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AI$4:$AK$689,3,0),IF($H9=\"RESIDENCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AN$4:$AP$689,3,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AS$4:$AU$689,3,0),IF($H9=\"UTLIDADE PUBLICA\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,3,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$AS$4:$AU$689,3,0),IF($H9=\"ENTIDADE FILANTROPICA\",VLOOKUP($I9,'Tabela Tarifária Antiga'!$BC$4:$BE$689,3,0),0))))))))))","v":8.9441666666666659},{"$f":"K7+(K7*0.8)","v":193.19400000000002},null,null,"Antes"]
[null,null,"Volume Esgoto",null,null,{"$f":"SUM('Volumes Agregados'!H3:K74,'Volumes Agregados'!P3:S74,'Volumes Agregados'!X3:AA74,'Volumes Agregados'!AF3:AI74)","v":1549574270.9096303},null,null,null,null,null,null,null,null,{"$f":"(M9-M7)/ABS(M7)","v":5.850327573185133E-2}]
[null,null,"P0 (R$/m3)",null,null,{"$f":"F5/F6","v":6.5063734034088663},null,"COMERCIAL",12,{"$f":"IF($H9=\"COMERCIAL\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$O$4:$O$689,'Tabela Tarifária Simulada'!$N$4:$N$689),2,0),IF($H9=\"INATIVO + SANEPAR\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$T$4:$T$689,'Tabela Tarifária Simulada'!$S$4:$S$689),2,0),IF($H9=\"INDUSTRIAL\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$Y$4:$Y$689,'Tabela Tarifária Simulada'!$X$4:$X$689),2,0),IF($H9=\"MPC\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$AD$4:$AD$689,'Tabela Tarifária Simulada'!$AC$4:$AC$689),2,0),IF($H9=\"PODER PUBLICO\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$AI$4:$AI$689,'Tabela Tarifária Simulada'!$AH$4:$AH$689),2,0),IF($H9=\"RESIDENCIAL\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$AN$4:$AN$689,'Tabela Tarifária Simulada'!$AM$4:$AM$689),2,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$AS$4:$AS$689,'Tabela Tarifária Simulada'!$AR$4:$AR$689),2,0),IF($H9=\"UTILIDADE PUBLICA\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$AX$4:$AX$689,'Tabela Tarifária Simulada'!$AW$4:$AW$689),2,0),IF($H9=\"ENTIDADE FILANTROPICA\",VLOOKUP($I9,CHOOSE({1,2},'Tabela Tarifária Simulada'!$BC$4:$BC$689,'Tabela Tarifária Simulada'!$BB$4:$BB$689),2,0),0)))))))))","v":3},{"$f":"IF($H9=\"COMERCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($H9=\"INATIVO + SANEPAR\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($H9=\"INDUSTRIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($H9=\"MPC\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($H9=\"PODER PUBLICO\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($H9=\"RESIDENCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($H9=\"UTILIDADE PUBLICA\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($H9=\"ENTIDADE FILANTROPICA\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))","v":113.60915658429961},{"$f":"IF($H9=\"COMERCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$O$4:$Q$689,3,0),IF($H9=\"INATIVO + SANEPAR\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$T$4:$V$689,3,0),IF($H9=\"INDUSTRIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$Y$4:$AA$689,3,0),IF($H9=\"MPC\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AD$4:$AF$689,3,0),IF($H9=\"PODER PUBLICO\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AI$4:$AK$689,3,0),IF($H9=\"RESIDENCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AN$4:$AP$689,3,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AS$4:$AU$689,3,0),IF($H9=\"UTLIDADE PUBLICA\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,3,0),IF($H9=\"TARIFA SOCIAL\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$AS$4:$AU$689,3,0),IF($H9=\"ENTIDADE FILANTROPICA\",VLOOKUP($I9,'Tabela Tarifária Simulada'!$BC$4:$BE$689,3,0),0))))))))))","v":9.4674297153583016},{"$f":"K9+(K9*0.8)","v":204.4964818517393},null,null,"Depois"]
[null,null,null,null,null,null,null,null,null,null,null,null,"*Tarifa Normal e sem majoração de temporada"]
[null,null,"RECEITA POR CATEGORIA","TBD","Parcela Variável","Total"]
[null,null,"COMERCIAL",{"$f":"SUMIF('Ligações Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C12,'Ligações Agregadas'!$AK$153:$AK$224)","v":1683984821.1057928},{"$f":"SUMIF('Volumes Agregados L'!$B$153:$B$224,'Outputs -Simulador'!$C12,'Volumes Agregados L'!$AK$153:$AK$224)","v":2018828552.1020527},{"$f":"SUM(D12:E12)","v":3702813373.2078457}]
[null,null,"INATIVO + SANEPAR",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C13,'Economias Agregadas'!$AK$153:$AK$224)","v":0},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C13,'Volumes Agregados'!$AK$153:$AK$224)","v":0},{"$f":"SUM(D13:E13)","v":0}]
[null,null,"INDUSTRIAL",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C14,'Economias Agregadas'!$AK$153:$AK$224)","v":78881212.06433174},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C14,'Volumes Agregados'!$AK$153:$AK$224)","v":445903559.27037114},524784771.33470285]
[null,null,"MPC",{"$f":"SUMIF('Ligações Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C15,'Ligações Agregadas'!$AK$153:$AK$224)","v":27250423.91424958},{"$f":"SUMIF('Volumes Agregados L'!$B$153:$B$224,'Outputs -Simulador'!$C15,'Volumes Agregados L'!$AK$153:$AK$224)","v":5584912.8356589684},32835336.749908548]
[null,null,"PODER PUBLICO",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C16,'Economias Agregadas'!$AK$153:$AK$224)*(1-0.1467)","v":133495274.3317904},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C16,'Volumes Agregados'!$AK$153:$AK$224)*(1-0.1467)","v":1044217395.8263386},1177712670.158129]
[null,null,"RESIDENCIAL",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C17,'Economias Agregadas'!$AK$153:$AK$224)","v":10386483019.406683},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C17,'Volumes Agregados'!$AK$153:$AK$224)","v":7368771947.9646368},17755254967.371319]
[null,null,"TARIFA SOCIAL",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C18,'Economias Agregadas'!$AK$153:$AK$224)","v":108827744.74702281},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C18,'Volumes Agregados'!$AK$153:$AK$224)","v":36666395.190627977},145494139.9376508]
[null,null,"UTILIDADE PUBLICA",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C19,'Economias Agregadas'!$AK$153:$AK$224)","v":154624374.34953937},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C19,'Volumes Agregados'!$AK$153:$AK$224)","v":149091165.23079106},303715539.58033043]
[null,null,"ENTIDADE FILANTROPICA",{"$f":"SUMIF('Economias Agregadas'!$B$153:$B$224,'Outputs -Simulador'!$C20,'Economias Agregadas'!$AK$153:$AK$224)","v":4667355.2484166967},{"$f":"SUMIF('Volumes Agregados'!$B$153:$B$224,'Outputs -Simulador'!$C20,'Volumes Agregados'!$AK$153:$AK$224)","v":32152489.751692902},36819845.000109598]
[null,null,"Total",{"$f":"SUM(D12:D20)","v":12578214225.167826},{"$f":"SUM(E12:E20)","v":11101216418.172171},23679430643.34]
[]
[null,null,"RECEITA POR PERÍODO","TBD","Parcela Variável","Total"]
[null,null,2021,{"$f":"SUM('Ligações Agregadas'!D$153:D$160,'Ligações Agregadas'!H$153:H$160,'Ligações Agregadas'!L$153:L$160,'Ligações Agregadas'!P$153:P$160,'Ligações Agregadas'!T$153:T$160,'Ligações Agregadas'!X$153:X$160,'Ligações Agregadas'!AB$153:AB$160,'Ligações Agregadas'!AF$153:AF$160,'Ligações Agregadas'!D$177:D$184,'Ligações Agregadas'!H$177:H$184,'Ligações Agregadas'!L$177:L$184,'Ligações Agregadas'!P$177:P$184,'Ligações Agregadas'!T$177:T$184,'Ligações Agregadas'!X$177:X$184,'Ligações Agregadas'!AB$177:AB$184,'Ligações Agregadas'!AF$177:AF$184,)+(SUM('Economias Agregadas'!D$185:D$192,'Economias Agregadas'!H$185:H$192,'Economias Agregadas'!L$185:L$192,'Economias Agregadas'!P$185:P$192,'Economias Agregadas'!T$185:T$192,'Economias Agregadas'!X$185:X$192,'Economias Agregadas'!AB$185:AB$192,'Economias Agregadas'!AF$185:AF$192,)*(1-0.1467))+SUM('Economias Agregadas'!D$161:D$176,'Economias Agregadas'!D$193:D$224,'Economias Agregadas'!H$161:H$176,'Economias Agregadas'!H$193:H$224,'Economias Agregadas'!L$161:L$176,'Economias Agregadas'!L$193:L$224,'Economias Agregadas'!P$161:P$176,'Economias Agregadas'!P$193:P$224,'Economias Agregadas'!T$161:T$176,'Economias Agregadas'!T$193:T$224,'Economias Agregadas'!X$161:X$176,'Economias Agregadas'!X$193:X$224,'Economias Agregadas'!AB$161:AB$176,'Economias Agregadas'!AB$193:AB$224,'Economias Agregadas'!AF$161:AF$176,'Economias Agregadas'!AF$193:AF$224)","v":2976156283.6339011},{"$f":"SUM('Volumes Agregados L'!D$153:D$160,'Volumes Agregados L'!H$153:H$160,'Volumes Agregados L'!L$153:L$160,'Volumes Agregados L'!P$153:P$160,'Volumes Agregados L'!T$153:T$160,'Volumes Agregados L'!X$153:X$160,'Volumes Agregados L'!AB$153:AB$160,'Volumes Agregados L'!AF$153:AF$160,'Volumes Agregados L'!D$177:D$184,'Volumes Agregados L'!H$177:H$184,'Volumes Agregados L'!L$177:L$184,'Volumes Agregados L'!P$177:P$184,'Volumes Agregados L'!T$177:T$184,'Volumes Agregados L'!X$177:X$184,'Volumes Agregados L'!AB$177:AB$184,'Volumes Agregados L'!AF$177:AF$184,)+(SUM('Volumes Agregados'!D$185:D$192,'Volumes Agregados'!H$185:H$192,'Volumes Agregados'!L$185:L$192,'Volumes Agregados'!P$185:P$192,'Volumes Agregados'!T$185:T$192,'Volumes Agregados'!X$185:X$192,'Volumes Agregados'!AB$185:AB$192,'Volumes Agregados'!AF$185:AF$192,)*(1-0.1467))+SUM('Volumes Agregados'!D$161:D$176,'Volumes Agregados'!D$193:D$224,'Volumes Agregados'!H$161:H$176,'Volumes Agregados'!H$193:H$224,'Volumes Agregados'!L$161:L$176,'Volumes Agregados'!L$193:L$224,'Volumes Agregados'!P$161:P$176,'Volumes Agregados'!P$193:P$224,'Volumes Agregados'!T$161:T$176,'Volumes Agregados'!T$193:T$224,'Volumes Agregados'!X$161:X$176,'Volumes Agregados'!X$193:X$224,'Volumes Agregados'!AB$161:AB$176,'Volumes Agregados'!AB$193:AB$224,'Volumes Agregados'!AF$161:AF$176,'Volumes Agregados'!AF$193:AF$224)","v":2684351856.5574408},{"$f":"SUM(D24:E24)","v":5660508140.1913414}]
[null,null,2022,{"$f":"SUM('Ligações Agregadas'!E$153:E$160,'Ligações Agregadas'!I$153:I$160,'Ligações Agregadas'!M$153:M$160,'Ligações Agregadas'!Q$153:Q$160,'Ligações Agregadas'!U$153:U$160,'Ligações Agregadas'!Y$153:Y$160,'Ligações Agregadas'!AC$153:AC$160,'Ligações Agregadas'!AG$153:AG$160,'Ligações Agregadas'!E$177:E$184,'Ligações Agregadas'!I$177:I$184,'Ligações Agregadas'!M$177:M$184,'Ligações Agregadas'!Q$177:Q$184,'Ligações Agregadas'!U$177:U$184,'Ligações Agregadas'!Y$177:Y$184,'Ligações Agregadas'!AC$177:AC$184,'Ligações Agregadas'!AG$177:AG$184,)+(SUM('Economias Agregadas'!E$185:E$192,'Economias Agregadas'!I$185:I$192,'Economias Agregadas'!M$185:M$192,'Economias Agregadas'!Q$185:Q$192,'Economias Agregadas'!U$185:U$192,'Economias Agregadas'!Y$185:Y$192,'Economias Agregadas'!AC$185:AC$192,'Economias Agregadas'!AG$185:AG$192,)*(1-0.1467))+SUM('Economias Agregadas'!E$161:E$176,'Economias Agregadas'!E$193:E$224,'Economias Agregadas'!I$161:I$176,'Economias Agregadas'!I$193:I$224,'Economias Agregadas'!M$161:M$176,'Economias Agregadas'!M$193:M$224,'Economias Agregadas'!Q$161:Q$176,'Economias Agregadas'!Q$193:Q$224,'Economias Agregadas'!U$161:U$176,'Economias Agregadas'!U$193:U$224,'Economias Agregadas'!Y$161:Y$176,'Economias Agregadas'!Y$193:Y$224,'Economias Agregadas'!AC$161:AC$176,'Economias Agregadas'!AC$193:AC$224,'Economias Agregadas'!AG$161:AG$176,'Economias Agregadas'!AG$193:AG$224)","v":3116569029.0657339},{"$f":"SUM('Volumes Agregados L'!E$153:E$160,'Volumes Agregados L'!I$153:I$160,'Volumes Agregados L'!M$153:M$160,'Volumes Agregados L'!Q$153:Q$160,'Volumes Agregados L'!U$153:U$160,'Volumes Agregados L'!Y$153:Y$160,'Volumes Agregados L'!AC$153:AC$160,'Volumes Agregados L'!AG$153:AG$160,'Volumes Agregados L'!E$177:E$184,'Volumes Agregados L'!I$177:I$184,'Volumes Agregados L'!M$177:M$184,'Volumes Agregados L'!Q$177:Q$184,'Volumes Agregados L'!U$177:U$184,'Volumes Agregados L'!Y$177:Y$184,'Volumes Agregados L'!AC$177:AC$184,'Volumes Agregados L'!AG$177:AG$184,)+(SUM('Volumes Agregados'!E$185:E$192,'Volumes Agregados'!I$185:I$192,'Volumes Agregados'!M$185:M$192,'Volumes Agregados'!Q$185:Q$192,'Volumes Agregados'!U$185:U$192,'Volumes Agregados'!Y$185:Y$192,'Volumes Agregados'!AC$185:AC$192,'Volumes Agregados'!AG$185:AG$192,)*(1-0.1467))+SUM('Volumes Agregados'!E$161:E$176,'Volumes Agregados'!E$193:E$224,'Volumes Agregados'!I$161:I$176,'Volumes Agregados'!I$193:I$224,'Volumes Agregados'!M$161:M$176,'Volumes Agregados'!M$193:M$224,'Volumes Agregados'!Q$161:Q$176,'Volumes Agregados'!Q$193:Q$224,'Volumes Agregados'!U$161:U$176,'Volumes Agregados'!U$193:U$224,'Volumes Agregados'!Y$161:Y$176,'Volumes Agregados'!Y$193:Y$224,'Volumes Agregados'!AC$161:AC$176,'Volumes Agregados'!AC$193:AC$224,'Volumes Agregados'!AG$161:AG$176,'Volumes Agregados'!AG$193:AG$224)","v":2749551498.5167394},{"$f":"SUM(D25:E25)","v":5866120527.5824738}]
[null,null,2023,{"$f":"SUM('Ligações Agregadas'!F$153:F$160,'Ligações Agregadas'!J$153:J$160,'Ligações Agregadas'!N$153:N$160,'Ligações Agregadas'!R$153:R$160,'Ligações Agregadas'!V$153:V$160,'Ligações Agregadas'!Z$153:Z$160,'Ligações Agregadas'!AD$153:AD$160,'Ligações Agregadas'!AH$153:AH$160,'Ligações Agregadas'!F$177:F$184,'Ligações Agregadas'!J$177:J$184,'Ligações Agregadas'!N$177:N$184,'Ligações Agregadas'!R$177:R$184,'Ligações Agregadas'!V$177:V$184,'Ligações Agregadas'!Z$177:Z$184,'Ligações Agregadas'!AD$177:AD$184,'Ligações Agregadas'!AH$177:AH$184,)+(SUM('Economias Agregadas'!F$185:F$192,'Economias Agregadas'!J$185:J$192,'Economias Agregadas'!N$185:N$192,'Economias Agregadas'!R$185:R$192,'Economias Agregadas'!V$185:V$192,'Economias Agregadas'!Z$185:Z$192,'Economias Agregadas'!AD$185:AD$192,'Economias Agregadas'!AH$185:AH$192,)*(1-0.1467))+SUM('Economias Agregadas'!F$161:F$176,'Economias Agregadas'!F$193:F$224,'Economias Agregadas'!J$161:J$176,'Economias Agregadas'!J$193:J$224,'Economias Agregadas'!N$161:N$176,'Economias Agregadas'!N$193:N$224,'Economias Agregadas'!R$161:R$176,'Economias Agregadas'!R$193:R$224,'Economias Agregadas'!V$161:V$176,'Economias Agregadas'!V$193:V$224,'Economias Agregadas'!Z$161:Z$176,'Economias Agregadas'!Z$193:Z$224,'Economias Agregadas'!AD$161:AD$176,'Economias Agregadas'!AD$193:AD$224,'Economias Agregadas'!AH$161:AH$176,'Economias Agregadas'!AH$193:AH$224)","v":3200685980.5113087},{"$f":"SUM('Volumes Agregados L'!F$153:F$160,'Volumes Agregados L'!J$153:J$160,'Volumes Agregados L'!N$153:N$160,'Volumes Agregados L'!R$153:R$160,'Volumes Agregados L'!V$153:V$160,'Volumes Agregados L'!Z$153:Z$160,'Volumes Agregados L'!AD$153:AD$160,'Volumes Agregados L'!AH$153:AH$160,'Volumes Agregados L'!F$177:F$184,'Volumes Agregados L'!J$177:J$184,'Volumes Agregados L'!N$177:N$184,'Volumes Agregados L'!R$177:R$184,'Volumes Agregados L'!V$177:V$184,'Volumes Agregados L'!Z$177:Z$184,'Volumes Agregados L'!AD$177:AD$184,'Volumes Agregados L'!AH$177:AH$184,)+(SUM('Volumes Agregados'!F$185:F$192,'Volumes Agregados'!J$185:J$192,'Volumes Agregados'!N$185:N$192,'Volumes Agregados'!R$185:R$192,'Volumes Agregados'!V$185:V$192,'Volumes Agregados'!Z$185:Z$192,'Volumes Agregados'!AD$185:AD$192,'Volumes Agregados'!AH$185:AH$192,)*(1-0.1467))+SUM('Volumes Agregados'!F$161:F$176,'Volumes Agregados'!F$193:F$224,'Volumes Agregados'!J$161:J$176,'Volumes Agregados'!J$193:J$224,'Volumes Agregados'!N$161:N$176,'Volumes Agregados'!N$193:N$224,'Volumes Agregados'!R$161:R$176,'Volumes Agregados'!R$193:R$224,'Volumes Agregados'!V$161:V$176,'Volumes Agregados'!V$193:V$224,'Volumes Agregados'!Z$161:Z$176,'Volumes Agregados'!Z$193:Z$224,'Volumes Agregados'!AD$161:AD$176,'Volumes Agregados'!AD$193:AD$224,'Volumes Agregados'!AH$161:AH$176,'Volumes Agregados'!AH$193:AH$224)","v":2807002524.5590792},6007688505.0703878]
[null,null,2024,{"$f":"SUM('Ligações Agregadas'!G$153:G$160,'Ligações Agregadas'!K$153:K$160,'Ligações Agregadas'!O$153:O$160,'Ligações Agregadas'!S$153:S$160,'Ligações Agregadas'!W$153:W$160,'Ligações Agregadas'!AA$153:AA$160,'Ligações Agregadas'!AE$153:AE$160,'Ligações Agregadas'!AI$153:AI$160,'Ligações Agregadas'!G$177:G$184,'Ligações Agregadas'!K$177:K$184,'Ligações Agregadas'!O$177:O$184,'Ligações Agregadas'!S$177:S$184,'Ligações Agregadas'!W$177:W$184,'Ligações Agregadas'!AA$177:AA$184,'Ligações Agregadas'!AE$177:AE$184,'Ligações Agregadas'!AI$177:AI$184,)+(SUM('Economias Agregadas'!G$185:G$192,'Economias Agregadas'!K$185:K$192,'Economias Agregadas'!O$185:O$192,'Economias Agregadas'!S$185:S$192,'Economias Agregadas'!W$185:W$192,'Economias Agregadas'!AA$185:AA$192,'Economias Agregadas'!AE$185:AE$192,'Economias Agregadas'!AI$185:AI$192,)*(1-0.1467))+SUM('Economias Agregadas'!G$161:G$176,'Economias Agregadas'!G$193:G$224,'Economias Agregadas'!K$161:K$176,'Economias Agregadas'!K$193:K$224,'Economias Agregadas'!O$161:O$176,'Economias Agregadas'!O$193:O$224,'Economias Agregadas'!S$161:S$176,'Economias Agregadas'!S$193:S$224,'Economias Agregadas'!W$161:W$176,'Economias Agregadas'!W$193:W$224,'Economias Agregadas'!AA$161:AA$176,'Economias Agregadas'!AA$193:AA$224,'Economias Agregadas'!AE$161:AE$176,'Economias Agregadas'!AE$193:AE$224,'Economias Agregadas'!AI$161:AI$176,'Economias Agregadas'!AI$193:AI$224)","v":3284802931.9568839},{"$f":"SUM('Volumes Agregados L'!G$153:G$160,'Volumes Agregados L'!K$153:K$160,'Volumes Agregados L'!O$153:O$160,'Volumes Agregados L'!S$153:S$160,'Volumes Agregados L'!W$153:W$160,'Volumes Agregados L'!AA$153:AA$160,'Volumes Agregados L'!AE$153:AE$160,'Volumes Agregados L'!AI$153:AI$160,'Volumes Agregados L'!G$177:G$184,'Volumes Agregados L'!K$177:K$184,'Volumes Agregados L'!O$177:O$184,'Volumes Agregados L'!S$177:S$184,'Volumes Agregados L'!W$177:W$184,'Volumes Agregados L'!AA$177:AA$184,'Volumes Agregados L'!AE$177:AE$184,'Volumes Agregados L'!AI$177:AI$184,)+(SUM('Volumes Agregados'!G$185:G$192,'Volumes Agregados'!K$185:K$192,'Volumes Agregados'!O$185:O$192,'Volumes Agregados'!S$185:S$192,'Volumes Agregados'!W$185:W$192,'Volumes Agregados'!AA$185:AA$192,'Volumes Agregados'!AE$185:AE$192,'Volumes Agregados'!AI$185:AI$192,)*(1-0.1467))+SUM('Volumes Agregados'!G$161:G$176,'Volumes Agregados'!G$193:G$224,'Volumes Agregados'!K$161:K$176,'Volumes Agregados'!K$193:K$224,'Volumes Agregados'!O$161:O$176,'Volumes Agregados'!O$193:O$224,'Volumes Agregados'!S$161:S$176,'Volumes Agregados'!S$193:S$224,'Volumes Agregados'!W$161:W$176,'Volumes Agregados'!W$193:W$224,'Volumes Agregados'!AA$161:AA$176,'Volumes Agregados'!AA$193:AA$224,'Volumes Agregados'!AE$161:AE$176,'Volumes Agregados'!AE$193:AE$224,'Volumes Agregados'!AI$161:AI$176,'Volumes Agregados'!AI$193:AI$224)","v":2860310538.5389137},6145113470.4957981]
[null,null,"Total",{"$f":"SUM(D24:D27)","v":12578214225.167828},{"$f":"SUM(E24:E27)","v":11101216418.172173},{"$f":"SUM(D28:E28)","v":23679430643.34}]
[]
[null,null,"TARIFA BÁSICA / RECEITA TOTAL",null,null,{"$f":"D28/F28","v":0.53118735896234626}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antes"]
[null,null,null,null,23234101075.911522,null,null,null,null,null,null,null,null,null,null,"Depois"]

{"sheet":"Painel Síntese","index":4,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"PAINEL SÍNTESE"]
[]
[]
[null,null,null,null,null,"Amostra de Consumidores"]
[null,null,"Categoria","Descrição Consumidor","Faixa","Número De Economias","Nível de Consumo Intermediário","Valor Conta Antes","Valor Conta Depois","Variação"]
[null,null,"COMERCIAL","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$2:$G$9),CHOOSE({1,2},'Tabela Histograma'!$G$2:$G$9,'Tabela Histograma'!$C$2:$C$9),2,0)","v":1},{"$f":"MAX('Tabela Histograma'!$G$2:$G$9)","v":161768.75001380415},{"$f":"ROUNDUP(IF(E8=1,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E8=2,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E8=3,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E8=4,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E8=5,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E8=6,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E8=7,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E8=8,VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":3},{"$f":"IF($C8=\"COMERCIAL\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C8=\"INATIVO + SANEPAR\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C8=\"INDUSTRIAL\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C8=\"MPC\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C8=\"PODER PUBLICO\",VLOOKUP($E8,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C8=\"RESIDENCIAL\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C8=\"TARIFA SOCIAL\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C8=\"UTILIDADE PUBLICA\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C8=\"ENTIDADE FILANTROPICA\",VLOOKUP($G8,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":139.68},{"$f":"IF($C8=\"COMERCIAL\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C8=\"INATIVO + SANEPAR\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C8=\"INDUSTRIAL\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C8=\"MPC\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C8=\"PODER PUBLICO\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C8=\"RESIDENCIAL\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C8=\"TARIFA SOCIAL\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C8=\"UTILIDADE PUBLICA\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C8=\"ENTIDADE FILANTROPICA\",VLOOKUP($G8,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":143.96248185173926},{"$f":"(I8-H8)/ABS(H8)","v":3.0659234333757505E-2}]
[null,null,"INATIVO + SANEPAR","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$10:$G$17),CHOOSE({1,2},'Tabela Histograma'!$G$10:$G$17,'Tabela Histograma'!$C$10:$C$17),2,0)","v":6},{"$f":"MAX('Tabela Histograma'!$G$10:$G$17)","v":3450.6666665625507},{"$f":"ROUNDUP(IF(E9=1,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E9=2,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E9=3,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E9=4,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E9=5,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E9=6,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E9=7,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E9=8,VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":500015},0,0,0]
[null,null,"INDUSTRIAL","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$18:$G$25),CHOOSE({1,2},'Tabela Histograma'!$G$18:$G$25,'Tabela Histograma'!$C$18:$C$25),2,0)","v":1},{"$f":"MAX('Tabela Histograma'!$G$18:$G$25)","v":4623.250000137501},{"$f":"ROUNDUP(IF(E10=1,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E10=2,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E10=3,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E10=4,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E10=5,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E10=6,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E10=7,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E10=8,VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":3},{"$f":"IF($C10=\"COMERCIAL\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C10=\"INATIVO + SANEPAR\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C10=\"INDUSTRIAL\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C10=\"MPC\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C10=\"PODER PUBLICO\",VLOOKUP($E10,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C10=\"RESIDENCIAL\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C10=\"TARIFA SOCIAL\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C10=\"UTILIDADE PUBLICA\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C10=\"ENTIDADE FILANTROPICA\",VLOOKUP($G10,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":139.68},{"$f":"IF($C10=\"COMERCIAL\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C10=\"INATIVO + SANEPAR\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C10=\"INDUSTRIAL\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C10=\"MPC\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C10=\"PODER PUBLICO\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C10=\"RESIDENCIAL\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C10=\"TARIFA SOCIAL\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C10=\"UTILIDADE PUBLICA\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C10=\"ENTIDADE FILANTROPICA\",VLOOKUP($G10,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":150.20999999999998},{"$f":"(I10-H10)/ABS(H10)","v":7.5386597938144131E-2}]
[null,null,"INDUSTRIAL","Grande Industrial",{"$f":"VLOOKUP(G11,CHOOSE({1,2},'Tabela Tarifária Simulada'!$Y$4:$Y$689,'Tabela Tarifária Simulada'!$X$4:$X$689,),2,0)","v":8},{"$f":"VLOOKUP(E11,'Tabela Histograma'!$C$18:$G$25,5,0)","v":86.083333333333854},5200,{"$f":"IF($C11=\"COMERCIAL\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C11=\"INATIVO + SANEPAR\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C11=\"INDUSTRIAL\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C11=\"MPC\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C11=\"PODER PUBLICO\",VLOOKUP($E11,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C11=\"RESIDENCIAL\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C11=\"TARIFA SOCIAL\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C11=\"UTILIDADE PUBLICA\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C11=\"ENTIDADE FILANTROPICA\",VLOOKUP($G11,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":91145.340000000011},{"$f":"IF($C11=\"COMERCIAL\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C11=\"INATIVO + SANEPAR\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C11=\"INDUSTRIAL\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C11=\"MPC\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C11=\"PODER PUBLICO\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C11=\"RESIDENCIAL\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C11=\"TARIFA SOCIAL\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C11=\"UTILIDADE PUBLICA\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C11=\"ENTIDADE FILANTROPICA\",VLOOKUP($G11,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":90211.166253915042},-1.0249276003413547E-2]
[null,null,"MPC","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$26:$G$33),CHOOSE({1,2},'Tabela Histograma'!$G$26:$G$33,'Tabela Histograma'!$C$26:$C$33),2,0)","v":1},{"$f":"MAX('Tabela Histograma'!$G$26:$G$33)","v":5896.6666666249994},{"$f":"ROUNDUP(IF(E12=1,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E12=2,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E12=3,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E12=4,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E12=5,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E12=6,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E12=7,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E12=8,VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":3},{"$f":"IF($C12=\"COMERCIAL\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C12=\"INATIVO + SANEPAR\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C12=\"INDUSTRIAL\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C12=\"MPC\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C12=\"PODER PUBLICO\",VLOOKUP($E12,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C12=\"RESIDENCIAL\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C12=\"TARIFA SOCIAL\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C12=\"UTILIDADE PUBLICA\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C12=\"ENTIDADE FILANTROPICA\",VLOOKUP($G12,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":77.597999999999999},{"$f":"IF($C12=\"COMERCIAL\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C12=\"INATIVO + SANEPAR\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C12=\"INDUSTRIAL\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C12=\"MPC\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C12=\"PODER PUBLICO\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C12=\"RESIDENCIAL\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C12=\"TARIFA SOCIAL\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C12=\"UTILIDADE PUBLICA\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C12=\"ENTIDADE FILANTROPICA\",VLOOKUP($G12,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":73.08},-5.8223150081187669E-2]
[null,null,"RESIDENCIAL","Categoria de 0 a 5 m3",{"$f":"VLOOKUP(G13,CHOOSE({1,2},'Tabela Tarifária Simulada'!$AN$4:$AN$689,'Tabela Tarifária Simulada'!$AM$4:$AM$689,),2,0)","v":1},{"$f":"VLOOKUP(E13,'Tabela Histograma'!$C$42:$G$49,5,0)","v":764680.75057132088},3,{"$f":"IF($C13=\"COMERCIAL\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C13=\"INATIVO + SANEPAR\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C13=\"INDUSTRIAL\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C13=\"MPC\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C13=\"PODER PUBLICO\",VLOOKUP($E13,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C13=\"RESIDENCIAL\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C13=\"TARIFA SOCIAL\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C13=\"UTILIDADE PUBLICA\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C13=\"ENTIDADE FILANTROPICA\",VLOOKUP($G13,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":77.597999999999999},{"$f":"IF($C13=\"COMERCIAL\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C13=\"INATIVO + SANEPAR\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C13=\"INDUSTRIAL\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C13=\"MPC\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C13=\"PODER PUBLICO\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C13=\"RESIDENCIAL\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C13=\"TARIFA SOCIAL\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C13=\"UTILIDADE PUBLICA\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C13=\"ENTIDADE FILANTROPICA\",VLOOKUP($G13,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":73.08},-5.8223150081187669E-2]
[null,null,"RESIDENCIAL","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$42:$G$49),CHOOSE({1,2},'Tabela Histograma'!$G$42:$G$49,'Tabela Histograma'!$C$42:$C$49),2,0)","v":2},{"$f":"MAX('Tabela Histograma'!$G$42:$G$49)","v":1246042.4998662085},{"$f":"ROUNDUP(IF(E14=1,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E14=2,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E14=3,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E14=4,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E14=5,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E14=6,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E14=7,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E14=8,VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":8},{"$f":"IF($C14=\"COMERCIAL\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C14=\"INATIVO + SANEPAR\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C14=\"INDUSTRIAL\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C14=\"MPC\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C14=\"PODER PUBLICO\",VLOOKUP($E14,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C14=\"RESIDENCIAL\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C14=\"TARIFA SOCIAL\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C14=\"UTILIDADE PUBLICA\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C14=\"ENTIDADE FILANTROPICA\",VLOOKUP($G14,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":84.78},{"$f":"IF($C14=\"COMERCIAL\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C14=\"INATIVO + SANEPAR\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C14=\"INDUSTRIAL\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C14=\"MPC\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C14=\"PODER PUBLICO\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C14=\"RESIDENCIAL\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C14=\"TARIFA SOCIAL\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C14=\"UTILIDADE PUBLICA\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C14=\"ENTIDADE FILANTROPICA\",VLOOKUP($G14,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":84.942000000000007},1.9108280254777794E-3]
[null,null,"RESIDENCIAL","Categoria de Consumo 0",1,103717.58333333333,0,{"$f":"IF($C15=\"COMERCIAL\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C15=\"INATIVO + SANEPAR\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C15=\"INDUSTRIAL\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C15=\"MPC\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C15=\"PODER PUBLICO\",VLOOKUP($E15,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C15=\"RESIDENCIAL\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C15=\"TARIFA SOCIAL\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C15=\"UTILIDADE PUBLICA\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C15=\"ENTIDADE FILANTROPICA\",VLOOKUP($G15,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":77.597999999999999},{"$f":"IF($C15=\"COMERCIAL\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C15=\"INATIVO + SANEPAR\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C15=\"INDUSTRIAL\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C15=\"MPC\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C15=\"PODER PUBLICO\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C15=\"RESIDENCIAL\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C15=\"TARIFA SOCIAL\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C15=\"UTILIDADE PUBLICA\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C15=\"ENTIDADE FILANTROPICA\",VLOOKUP($G15,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":66.06},-0.14868939921131985]
[null,null,"TARIFA SOCIAL","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$50:$G$57),CHOOSE({1,2},'Tabela Histograma'!$G$50:$G$57,'Tabela Histograma'!$C$50:$C$57),2,0)","v":2},{"$f":"MAX('Tabela Histograma'!$G$50:$G$57)","v":81481.666667025012},{"$f":"ROUNDUP(IF(E16=1,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E16=2,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E16=3,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E16=4,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E16=5,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E16=6,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E16=7,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E16=8,VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":8},{"$f":"IF($C16=\"COMERCIAL\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C16=\"INATIVO + SANEPAR\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C16=\"INDUSTRIAL\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C16=\"MPC\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C16=\"PODER PUBLICO\",VLOOKUP($E16,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C16=\"RESIDENCIAL\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C16=\"TARIFA SOCIAL\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C16=\"UTILIDADE PUBLICA\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C16=\"ENTIDADE FILANTROPICA\",VLOOKUP($G16,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":22.643999999999998},{"$f":"IF($C16=\"COMERCIAL\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C16=\"INATIVO + SANEPAR\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C16=\"INDUSTRIAL\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C16=\"MPC\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C16=\"PODER PUBLICO\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C16=\"RESIDENCIAL\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C16=\"TARIFA SOCIAL\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C16=\"UTILIDADE PUBLICA\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C16=\"ENTIDADE FILANTROPICA\",VLOOKUP($G16,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":19.350000000000001},-0.14546899841017474]
[null,null,"UTILIDADE PUBLICA","Categoria com o maior número de economias",{"$f":"VLOOKUP(MAX('Tabela Histograma'!$G$58:$G$65),CHOOSE({1,2},'Tabela Histograma'!$G$58:$G$65,'Tabela Histograma'!$C$58:$C$65),2,0)","v":1},{"$f":"MAX('Tabela Histograma'!$G$58:$G$65)","v":11785.583333966668},{"$f":"ROUNDUP(IF(E17=1,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,4,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),IF(E17=2,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,9,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),IF(E17=3,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,14,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),IF(E17=4,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,19,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),IF(E17=5,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,24,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),IF(E17=6,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,29,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),IF(E17=7,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,34,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),IF(E17=8,VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,39,0)+VLOOKUP(C17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),0))))))))/2,0)","v":3},{"$f":"IF($C17=\"COMERCIAL\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$O$4:$Q$689,2,0),IF($C17=\"INATIVO + SANEPAR\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$T$4:$V$689,2,0),IF($C17=\"INDUSTRIAL\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$Y$4:$AA$689,2,0),IF($C17=\"MPC\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$AD$4:$AF$689,2,0),IF($C17=\"PODER PUBLICO\",VLOOKUP($E17,'Tabela Tarifária Antiga'!$AI$4:$AK$689,2,0),IF($C17=\"RESIDENCIAL\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$AN$4:$AP$689,2,0),IF($C17=\"TARIFA SOCIAL\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$AS$4:$AU$689,2,0),IF($C17=\"UTILIDADE PUBLICA\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$AX$4:$AZ$689,2,0),IF($C17=\"ENTIDADE FILANTROPICA\",VLOOKUP($G17,'Tabela Tarifária Antiga'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":139.68},{"$f":"IF($C17=\"COMERCIAL\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$O$4:$Q$689,2,0),IF($C17=\"INATIVO + SANEPAR\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$T$4:$V$689,2,0),IF($C17=\"INDUSTRIAL\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$Y$4:$AA$689,2,0),IF($C17=\"MPC\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$AD$4:$AF$689,2,0),IF($C17=\"PODER PUBLICO\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$AI$4:$AK$689,2,0),IF($C17=\"RESIDENCIAL\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$AN$4:$AP$689,2,0),IF($C17=\"TARIFA SOCIAL\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$AS$4:$AU$689,2,0),IF($C17=\"UTILIDADE PUBLICA\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$AX$4:$AZ$689,2,0),IF($C17=\"ENTIDADE FILANTROPICA\",VLOOKUP($G17,'Tabela Tarifária Simulada'!$BC$4:$BE$689,2,0),0)))))))))*1.8","v":150.20999999999998},7.5386597938144131E-2]
[]
[null,null,"Categoria:","RESIDENCIAL"]

{"sheet":"Dados >>>","index":5,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["Considerações Metodológicas"]
[]
["-","Dados obtidos a partir da Base de Dados enviada pela Sanepar em 01/09/2022."]
[]
["-","O periodo de referência selecionado para a extração dos pesos compreende os meses de maio de 2018 a abril de 2019."]

{"sheet":"Tarifa Normal - Volume","index":6,"n_rows":15688,"n_cols":13,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Volume Faturado","Peso",2021,2022,2023,2024,"Condicional","VF Original"]
["Agua","COMERCIAL",0,{"$f":"\"Vol_Normal\"&A2&B2&C2","v":"Vol_NormalAguaCOMERCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C2<=5),VLOOKUP(\"NORMAL\"&A2&E2&C2,'Volume Medido 1'!$G$3:$I$449,3,0),M2)","v":5313},{"$f":"$F2/Parâmetros!$B$5","v":5.8263304270358718E-6},{"$f":"$G2*Parâmetros!B$15","v":5370.7386956523778},{"$f":"$G2*Parâmetros!C$15","v":5493.3058294051361},{"$f":"$G2*Parâmetros!D$15","v":5622.5767820455803},{"$f":"$G2*Parâmetros!E$15","v":5747.0944510046866},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},725841]
["Agua","COMERCIAL",1,{"$f":"\"Vol_Normal\"&A3&B3&C3","v":"Vol_NormalAguaCOMERCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C3<=5),VLOOKUP(\"NORMAL\"&A3&E3&C3,'Volume Medido 1'!$G$3:$I$449,3,0),M3)","v":247147},{"$f":"$F3/Parâmetros!$B$5","v":2.7102580200463668E-4},{"$f":"$G3*Parâmetros!B$15","v":249832.85458580809},{"$f":"$G3*Parâmetros!C$15","v":255534.36021456638},{"$f":"$G3*Parâmetros!D$15","v":261547.71013593432},{"$f":"$G3*Parâmetros!E$15","v":267339.94961085176},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},930970]
["Agua","COMERCIAL",2,"Vol_NormalAguaCOMERCIAL2","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4<=5),VLOOKUP(\"NORMAL\"&A4&E4&C4,'Volume Medido 1'!$G$3:$I$449,3,0),M4)","v":548777},{"$f":"$F4/Parâmetros!$B$5","v":6.017986321772002E-4},{"$f":"$G4*Parâmetros!B$15","v":554740.79977113218},{"$f":"$G4*Parâmetros!C$15","v":567400.69511452329},{"$f":"$G4*Parâmetros!D$15","v":580753.02441570256},{"$f":"$G4*Parâmetros!E$15","v":593614.38952362107},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1047246]
["Agua","COMERCIAL",3,"Vol_NormalAguaCOMERCIAL3","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5<=5),VLOOKUP(\"NORMAL\"&A5&E5&C5,'Volume Medido 1'!$G$3:$I$449,3,0),M5)","v":727128},{"$f":"$F5/Parâmetros!$B$5","v":7.9738151529262931E-4},{"$f":"$G5*Parâmetros!B$15","v":735030.01812390785},{"$f":"$G5*Parâmetros!C$15","v":751804.34427323507},{"$f":"$G5*Parâmetros!D$15","v":769496.14349242218},{"$f":"$G5*Parâmetros!E$15","v":786537.41651988251},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1039757]
["Agua","COMERCIAL",4,"Vol_NormalAguaCOMERCIAL4","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6<=5),VLOOKUP(\"NORMAL\"&A6&E6&C6,'Volume Medido 1'!$G$3:$I$449,3,0),M6)","v":865924},{"$f":"$F6/Parâmetros!$B$5","v":9.4958768091485228E-4},{"$f":"$G6*Parâmetros!B$15","v":875334.37498477125},{"$f":"$G6*Parâmetros!C$15","v":895310.62620399264},{"$f":"$G6*Parâmetros!D$15","v":916379.4800331333},{"$f":"$G6*Parâmetros!E$15","v":936673.63361411297},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1022781]
["Agua","COMERCIAL",5,"Vol_NormalAguaCOMERCIAL5","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7<=5),VLOOKUP(\"NORMAL\"&A7&E7&C7,'Volume Medido 1'!$G$3:$I$449,3,0),M7)","v":1036368},{"$f":"$F7/Parâmetros!$B$5","v":1.136499607002882E-3},{"$f":"$G7*Parâmetros!B$15","v":1047630.6645089147},{"$f":"$G7*Parâmetros!C$15","v":1071538.9376640206},{"$f":"$G7*Parâmetros!D$15","v":1096754.8756738214},{"$f":"$G7*Parâmetros!E$15","v":1121043.6254467955},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1037513]
["Agua","COMERCIAL",6,"Vol_NormalAguaCOMERCIAL6","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8<=5),VLOOKUP(\"NORMAL\"&A8&E8&C8,'Volume Medido 1'!$G$3:$I$449,3,0),M8)","v":1102360},{"$f":"$F8/Parâmetros!$B$5","v":1.2088676095515271E-3},{"$f":"$G8*Parâmetros!B$15","v":1114339.8284470837},{"$f":"$G8*Parâmetros!C$15","v":1139770.4901379719},{"$f":"$G8*Parâmetros!D$15","v":1166592.0838426061},{"$f":"$G8*Parâmetros!E$15","v":1192427.4494653728},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},1102360]
["Agua","COMERCIAL",7,"Vol_NormalAguaCOMERCIAL7","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9<=5),VLOOKUP(\"NORMAL\"&A9&E9&C9,'Volume Medido 1'!$G$3:$I$449,3,0),M9)","v":1165277},{"$f":"$F9/Parâmetros!$B$5","v":1.2778635123329718E-3},{"$f":"$G9*Parâmetros!B$15","v":1177940.5750148157},{"$f":"$G9*Parâmetros!C$15","v":1204822.6871770616},{"$f":"$G9*Parâmetros!D$15","v":1233175.1185491676},{"$f":"$G9*Parâmetros!E$15","v":1260485.0330478803},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},1165277]
["Agua","COMERCIAL",8,"Vol_NormalAguaCOMERCIAL8","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10<=5),VLOOKUP(\"NORMAL\"&A10&E10&C10,'Volume Medido 1'!$G$3:$I$449,3,0),M10)","v":1205766},{"$f":"$F10/Parâmetros!$B$5","v":1.3222644708611585E-3},{"$f":"$G10*Parâmetros!B$15","v":1218869.5866933907},{"$f":"$G10*Parâmetros!C$15","v":1246685.7513078323},{"$f":"$G10*Parâmetros!D$15","v":1276023.3232034578},{"$f":"$G10*Parâmetros!E$15","v":1304282.154679111},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},1205766]
["Agua","COMERCIAL",9,"Vol_NormalAguaCOMERCIAL9","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11<=5),VLOOKUP(\"NORMAL\"&A11&E11&C11,'Volume Medido 1'!$G$3:$I$449,3,0),M11)","v":1195670},{"$f":"$F11/Parâmetros!$B$5","v":1.3111930174466366E-3},{"$f":"$G11*Parâmetros!B$15","v":1208663.8690439824},{"$f":"$G11*Parâmetros!C$15","v":1236247.1261142176},{"$f":"$G11*Parâmetros!D$15","v":1265339.0515694406},{"$f":"$G11*Parâmetros!E$15","v":1293361.2690067331},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},1195670]
["Agua","COMERCIAL",10,"Vol_NormalAguaCOMERCIAL10","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12<=5),VLOOKUP(\"NORMAL\"&A12&E12&C12,'Volume Medido 1'!$G$3:$I$449,3,0),M12)","v":1155659},{"$f":"$F12/Parâmetros!$B$5","v":1.2673162422318556E-3},{"$f":"$G12*Parâmetros!B$15","v":1168218.0520005517},{"$f":"$G12*Parâmetros!C$15","v":1194878.2837388499},{"$f":"$G12*Parâmetros!D$15","v":1222996.6989200099},{"$f":"$G12*Parâmetros!E$15","v":1250081.2019863778},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},1155659]
["Agua","COMERCIAL",11,"Vol_NormalAguaCOMERCIAL11","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13<=5),VLOOKUP(\"NORMAL\"&A13&E13&C13,'Volume Medido 1'!$G$3:$I$449,3,0),M13)","v":1055577},{"$f":"$F13/Parâmetros!$B$5","v":1.157564538524232E-3},{"$f":"$G13*Parâmetros!B$15","v":1067048.4171166292},{"$f":"$G13*Parâmetros!C$15","v":1091399.828248821},{"$f":"$G13*Parâmetros!D$15","v":1117083.1417017367},{"$f":"$G13*Parâmetros!E$15","v":1141822.0815562156},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1055577]
["Agua","COMERCIAL",12,"Vol_NormalAguaCOMERCIAL12","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14<=5),VLOOKUP(\"NORMAL\"&A14&E14&C14,'Volume Medido 1'!$G$3:$I$449,3,0),M14)","v":968150},{"$f":"$F14/Parâmetros!$B$5","v":1.0616905332081271E-3},{"$f":"$G14*Parâmetros!B$15","v":978671.30965478066},{"$f":"$G14*Parâmetros!C$15","v":1001005.8420362474},{"$f":"$G14*Parâmetros!D$15","v":1024561.9633987255},{"$f":"$G14*Parâmetros!E$15","v":1047251.9278637656},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},968150]
["Agua","COMERCIAL",13,"Vol_NormalAguaCOMERCIAL13","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15<=5),VLOOKUP(\"NORMAL\"&A15&E15&C15,'Volume Medido 1'!$G$3:$I$449,3,0),M15)","v":869706},{"$f":"$F15/Parâmetros!$B$5","v":9.5373508947405603E-4},{"$f":"$G15*Parâmetros!B$15","v":879157.47563354915},{"$f":"$G15*Parâmetros!C$15","v":899220.97490469099},{"$f":"$G15*Parâmetros!D$15","v":920381.8488247192},{"$f":"$G15*Parâmetros!E$15","v":940764.63892442721},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},869706]
["Agua","COMERCIAL",14,"Vol_NormalAguaCOMERCIAL14","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C16<=5),VLOOKUP(\"NORMAL\"&A16&E16&C16,'Volume Medido 1'!$G$3:$I$449,3,0),M16)","v":783376},{"$f":"$F16/Parâmetros!$B$5","v":8.5906407389603858E-4},{"$f":"$G16*Parâmetros!B$15","v":791889.28975068277},{"$f":"$G16*Parâmetros!C$15","v":809961.21728139988},{"$f":"$G16*Parâmetros!D$15","v":829021.59029018227},{"$f":"$G16*Parâmetros!E$15","v":847381.11474689387},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},783376]
["Agua","COMERCIAL",15,"Vol_NormalAguaCOMERCIAL15","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C17<=5),VLOOKUP(\"NORMAL\"&A17&E17&C17,'Volume Medido 1'!$G$3:$I$449,3,0),M17)","v":713116},{"$f":"$F17/Parâmetros!$B$5","v":7.8201570653230049E-4},{"$f":"$G17*Parâmetros!B$15","v":720865.74358909111},{"$f":"$G17*Parâmetros!C$15","v":737316.822857533},{"$f":"$G17*Parâmetros!D$15","v":754667.6951826117},{"$f":"$G17*Parâmetros!E$15","v":771380.57717347215},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},713116]
["Agua","COMERCIAL",16,"Vol_NormalAguaCOMERCIAL16","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C18<=5),VLOOKUP(\"NORMAL\"&A18&E18&C18,'Volume Medido 1'!$G$3:$I$449,3,0),M18)","v":644331},{"$f":"$F18/Parâmetros!$B$5","v":7.0658485043900818E-4},{"$f":"$G18*Parâmetros!B$15","v":651333.2268978717},{"$f":"$G18*Parâmetros!C$15","v":666197.48510567297},{"$f":"$G18*Parâmetros!D$15","v":681874.74506911554},{"$f":"$G18*Parâmetros!E$15","v":696975.55330515734},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},644331]
["Agua","COMERCIAL",17,"Vol_NormalAguaCOMERCIAL17","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C19<=5),VLOOKUP(\"NORMAL\"&A19&E19&C19,'Volume Medido 1'!$G$3:$I$449,3,0),M19)","v":579670},{"$f":"$F19/Parâmetros!$B$5","v":6.3567644619610085E-4},{"$f":"$G19*Parâmetros!B$15","v":585969.52751906903},{"$f":"$G19*Parâmetros!C$15","v":599342.10241507157},{"$f":"$G19*Parâmetros!D$15","v":613446.09133227204},{"$f":"$G19*Parâmetros!E$15","v":627031.47758589999},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},579670]
["Agua","COMERCIAL",18,"Vol_NormalAguaCOMERCIAL18","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C20<=5),VLOOKUP(\"NORMAL\"&A20&E20&C20,'Volume Medido 1'!$G$3:$I$449,3,0),M20)","v":537095},{"$f":"$F20/Parâmetros!$B$5","v":5.889879429152704E-4},{"$f":"$G20*Parâmetros!B$15","v":542931.84636578464},{"$f":"$G20*Parâmetros!C$15","v":555322.24627222877},{"$f":"$G20*Parâmetros!D$15","v":568390.34006263339},{"$f":"$G20*Parâmetros!E$15","v":580977.92097917595},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},537095]
["Agua","COMERCIAL",19,"Vol_NormalAguaCOMERCIAL19","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C21<=5),VLOOKUP(\"NORMAL\"&A21&E21&C21,'Volume Medido 1'!$G$3:$I$449,3,0),M21)","v":493594},{"$f":"$F21/Parâmetros!$B$5","v":5.4128397154194318E-4},{"$f":"$G21*Parâmetros!B$15","v":498958.10196533782},{"$f":"$G21*Parâmetros!C$15","v":510344.96472038369},{"$f":"$G21*Parâmetros!D$15","v":522354.63281705364},{"$f":"$G21*Parâmetros!E$15","v":533922.706276907},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},493594]
["Agua","COMERCIAL",20,"Vol_NormalAguaCOMERCIAL20","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C22<=5),VLOOKUP(\"NORMAL\"&A22&E22&C22,'Volume Medido 1'!$G$3:$I$449,3,0),M22)","v":464242},{"$f":"$F22/Parâmetros!$B$5","v":5.0909604556897937E-4},{"$f":"$G22*Parâmetros!B$15","v":469287.12093865074},{"$f":"$G22*Parâmetros!C$15","v":479996.85391581012},{"$f":"$G22*Parâmetros!D$15","v":491292.35656886967},{"$f":"$G22*Parâmetros!E$15","v":502172.52439738711},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},464242]
["Agua","COMERCIAL",21,"Vol_NormalAguaCOMERCIAL21","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C23<=5),VLOOKUP(\"NORMAL\"&A23&E23&C23,'Volume Medido 1'!$G$3:$I$449,3,0),M23)","v":430503},{"$f":"$F23/Parâmetros!$B$5","v":4.7209725726147633E-4},{"$f":"$G23*Parâmetros!B$15","v":435181.46446347365},{"$f":"$G23*Parâmetros!C$15","v":445112.86269083363},{"$f":"$G23*Parâmetros!D$15","v":455587.4595145809},{"$f":"$G23*Parâmetros!E$15","v":465676.90616240737},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},430503]
["Agua","COMERCIAL",22,"Vol_NormalAguaCOMERCIAL22","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C24<=5),VLOOKUP(\"NORMAL\"&A24&E24&C24,'Volume Medido 1'!$G$3:$I$449,3,0),M24)","v":397696},{"$f":"$F24/Parâmetros!$B$5","v":4.3612051675333296E-4},{"$f":"$G24*Parâmetros!B$15","v":402017.93644008436},{"$f":"$G24*Parâmetros!C$15","v":411192.50049522019},{"$f":"$G24*Parâmetros!D$15","v":420868.8680429887},{"$f":"$G24*Parâmetros!E$15","v":430189.43624821375},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},397696]
["Agua","COMERCIAL",23,"Vol_NormalAguaCOMERCIAL23","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C25<=5),VLOOKUP(\"NORMAL\"&A25&E25&C25,'Volume Medido 1'!$G$3:$I$449,3,0),M25)","v":374052},{"$f":"$F25/Parâmetros!$B$5","v":4.101920852425413E-4},{"$f":"$G25*Parâmetros!B$15","v":378116.98674687813},{"$f":"$G25*Parâmetros!C$15","v":386746.10052713152},{"$f":"$G25*Parâmetros!D$15","v":395847.18435492442},{"$f":"$G25*Parâmetros!E$15","v":404613.62198140501},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},374052]
["Agua","COMERCIAL",24,"Vol_NormalAguaCOMERCIAL24","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C26<=5),VLOOKUP(\"NORMAL\"&A26&E26&C26,'Volume Medido 1'!$G$3:$I$449,3,0),M26)","v":342889},{"$f":"$F26/Parâmetros!$B$5","v":3.7601818441481327E-4},{"$f":"$G26*Parâmetros!B$15","v":346615.32479080523},{"$f":"$G26*Parâmetros!C$15","v":354525.53031035152},{"$f":"$G26*Parâmetros!D$15","v":362868.38513435476},{"$f":"$G26*Parâmetros!E$15","v":370904.47378327604},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},342889]
["Agua","COMERCIAL",25,"Vol_NormalAguaCOMERCIAL25","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C27<=5),VLOOKUP(\"NORMAL\"&A27&E27&C27,'Volume Medido 1'!$G$3:$I$449,3,0),M27)","v":323323},{"$f":"$F27/Parâmetros!$B$5","v":3.5456176033512498E-4},{"$f":"$G27*Parâmetros!B$15","v":326836.69250788889},{"$f":"$G27*Parâmetros!C$15","v":334295.52431408933},{"$f":"$G27*Parâmetros!D$15","v":342162.31750448392},{"$f":"$G27*Parâmetros!E$15","v":349739.8492720098},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},323323]
["Agua","COMERCIAL",26,"Vol_NormalAguaCOMERCIAL26","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C28<=5),VLOOKUP(\"NORMAL\"&A28&E28&C28,'Volume Medido 1'!$G$3:$I$449,3,0),M28)","v":309167},{"$f":"$F28/Parâmetros!$B$5","v":3.3903803861008833E-4},{"$f":"$G28*Parâmetros!B$15","v":312526.85306206637},{"$f":"$G28*Parâmetros!C$15","v":319659.11600973038},{"$f":"$G28*Parâmetros!D$15","v":327181.47863254015},{"$f":"$G28*Parâmetros!E$15","v":334427.24451981287},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},309167]
["Agua","COMERCIAL",27,"Vol_NormalAguaCOMERCIAL27","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C29<=5),VLOOKUP(\"NORMAL\"&A29&E29&C29,'Volume Medido 1'!$G$3:$I$449,3,0),M29)","v":281083},{"$f":"$F29/Parâmetros!$B$5","v":3.0824062402080252E-4},{"$f":"$G29*Parâmetros!B$15","v":284137.65194618056},{"$f":"$G29*Parâmetros!C$15","v":290622.03697471932},{"$f":"$G29*Parâmetros!D$15","v":297461.08594536374},{"$f":"$G29*Parâmetros!E$15","v":304048.66357458121},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},281083]
["Agua","COMERCIAL",28,"Vol_NormalAguaCOMERCIAL28","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C30<=5),VLOOKUP(\"NORMAL\"&A30&E30&C30,'Volume Medido 1'!$G$3:$I$449,3,0),M30)","v":278198},{"$f":"$F30/Parâmetros!$B$5","v":3.0507688163759181E-4},{"$f":"$G30*Parâmetros!B$15","v":281221.29938887636},{"$f":"$G30*Parâmetros!C$15","v":287639.12951794651},{"$f":"$G30*Parâmetros!D$15","v":294407.98336373351},{"$f":"$G30*Parâmetros!E$15","v":300927.94693781319},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},278198]
["Agua","COMERCIAL",29,"Vol_NormalAguaCOMERCIAL29","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C31<=5),VLOOKUP(\"NORMAL\"&A31&E31&C31,'Volume Medido 1'!$G$3:$I$449,3,0),M31)","v":260764},{"$f":"$F31/Parâmetros!$B$5","v":2.8595844672982913E-4},{"$f":"$G31*Parâmetros!B$15","v":263597.83648279629},{"$f":"$G31*Parâmetros!C$15","v":269613.47662318859},{"$f":"$G31*Parâmetros!D$15","v":275958.14266767056},{"$f":"$G31*Parâmetros!E$15","v":282069.51579555543},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},260764]
["Agua","COMERCIAL",30,"Vol_NormalAguaCOMERCIAL30","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C32<=5),VLOOKUP(\"NORMAL\"&A32&E32&C32,'Volume Medido 1'!$G$3:$I$449,3,0),M32)","v":244489},{"$f":"$F32/Parâmetros!$B$5","v":2.6811099186440301E-4},{"$f":"$G32*Parâmetros!B$15","v":247145.96893682555},{"$f":"$G32*Parâmetros!C$15","v":252786.1563947736},{"$f":"$G32*Parâmetros!D$15","v":258734.83434322261},{"$f":"$G32*Parâmetros!E$15","v":264464.77982903906},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},244489]
["Agua","COMERCIAL",31,"Vol_NormalAguaCOMERCIAL31","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C33<=5),VLOOKUP(\"NORMAL\"&A33&E33&C33,'Volume Medido 1'!$G$3:$I$449,3,0),M33)","v":231638},{"$f":"$F33/Parâmetros!$B$5","v":2.5401835638203186E-4},{"$f":"$G33*Parâmetros!B$15","v":234155.31149699332},{"$f":"$G33*Parâmetros!C$15","v":239499.03551886822},{"$f":"$G33*Parâmetros!D$15","v":245135.03494061247},{"$f":"$G33*Parâmetros!E$15","v":250563.79906678403},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},231638]
["Agua","COMERCIAL",32,"Vol_NormalAguaCOMERCIAL32","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C34<=5),VLOOKUP(\"NORMAL\"&A34&E34&C34,'Volume Medido 1'!$G$3:$I$449,3,0),M34)","v":215385},{"$f":"$F34/Parâmetros!$B$5","v":2.3619502710843613E-4},{"$f":"$G34*Parâmetros!B$15","v":217725.68303464848},{"$f":"$G34*Parâmetros!C$15","v":222694.46189844253},{"$f":"$G34*Parâmetros!D$15","v":227935.00850760157},{"$f":"$G34*Parâmetros!E$15","v":232982.86059281841},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},215385]
["Agua","COMERCIAL",33,"Vol_NormalAguaCOMERCIAL33","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C35<=5),VLOOKUP(\"NORMAL\"&A35&E35&C35,'Volume Medido 1'!$G$3:$I$449,3,0),M35)","v":207781},{"$f":"$F35/Parâmetros!$B$5","v":2.2785634527760972E-4},{"$f":"$G35*Parâmetros!B$15","v":210039.04703959095},{"$f":"$G35*Parâmetros!C$15","v":214832.40702797449},{"$f":"$G35*Parâmetros!D$15","v":219887.94021272589},{"$f":"$G35*Parâmetros!E$15","v":224757.58180391582},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},207781]
["Agua","COMERCIAL",34,"Vol_NormalAguaCOMERCIAL34","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C36<=5),VLOOKUP(\"NORMAL\"&A36&E36&C36,'Volume Medido 1'!$G$3:$I$449,3,0),M36)","v":202957},{"$f":"$F36/Parâmetros!$B$5","v":2.2256626095989448E-4},{"$f":"$G36*Parâmetros!B$15","v":205162.62252089585},{"$f":"$G36*Parâmetros!C$15","v":209844.69625796689},{"$f":"$G36*Parâmetros!D$15","v":214782.8563812582},{"$f":"$G36*Parâmetros!E$15","v":219539.44071006175},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},202957]
["Agua","COMERCIAL",35,"Vol_NormalAguaCOMERCIAL35","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C37<=5),VLOOKUP(\"NORMAL\"&A37&E37&C37,'Volume Medido 1'!$G$3:$I$449,3,0),M37)","v":190064},{"$f":"$F37/Parâmetros!$B$5","v":2.0842756752948352E-4},{"$f":"$G37*Parâmetros!B$15","v":192129.50864868693},{"$f":"$G37*Parâmetros!C$15","v":196514.15003953656},{"$f":"$G37*Parâmetros!D$15","v":201138.60973135915},{"$f":"$G37*Parâmetros!E$15","v":205593.02837111891},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},190064]
["Agua","COMERCIAL",36,"Vol_NormalAguaCOMERCIAL36","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C38<=5),VLOOKUP(\"NORMAL\"&A38&E38&C38,'Volume Medido 1'!$G$3:$I$449,3,0),M38)","v":186075},{"$f":"$F38/Parâmetros!$B$5","v":2.0405315908351212E-4},{"$f":"$G38*Parâmetros!B$15","v":188097.1584403381},{"$f":"$G38*Parâmetros!C$15","v":192389.77643639388},{"$f":"$G38*Parâmetros!D$15","v":196917.17950670645},{"$f":"$G38*Parâmetros!E$15","v":201278.11028998627},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},186075]
["Agua","COMERCIAL",37,"Vol_NormalAguaCOMERCIAL37","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C39<=5),VLOOKUP(\"NORMAL\"&A39&E39&C39,'Volume Medido 1'!$G$3:$I$449,3,0),M39)","v":180296},{"$f":"$F39/Parâmetros!$B$5","v":1.9771580475679644E-4},{"$f":"$G39*Parâmetros!B$15","v":182255.35551879185},{"$f":"$G39*Parâmetros!C$15","v":186414.65609230724},{"$f":"$G39*Parâmetros!D$15","v":190801.4499333126},{"$f":"$G39*Parâmetros!E$15","v":195026.94167858854},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},180296]
["Agua","COMERCIAL",38,"Vol_NormalAguaCOMERCIAL38","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C40<=5),VLOOKUP(\"NORMAL\"&A40&E40&C40,'Volume Medido 1'!$G$3:$I$449,3,0),M40)","v":172527},{"$f":"$F40/Parâmetros!$B$5","v":1.8919618098724221E-4},{"$f":"$G40*Parâmetros!B$15","v":174401.92639654016},{"$f":"$G40*Parâmetros!C$15","v":178382.00166191981},{"$f":"$G40*Parâmetros!D$15","v":182579.76745265911},{"$f":"$G40*Parâmetros!E$15","v":186623.18169555534},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},172527]
["Agua","COMERCIAL",39,"Vol_NormalAguaCOMERCIAL39","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C41<=5),VLOOKUP(\"NORMAL\"&A41&E41&C41,'Volume Medido 1'!$G$3:$I$449,3,0),M41)","v":167231},{"$f":"$F41/Parâmetros!$B$5","v":1.8338849306298436E-4},{"$f":"$G41*Parâmetros!B$15","v":169048.37244732596},{"$f":"$G41*Parâmetros!C$15","v":172906.27275686999},{"$f":"$G41*Parâmetros!D$15","v":176975.18122308759},{"$f":"$G41*Parâmetros!E$15","v":180894.47621606715},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},167231]
["Agua","COMERCIAL",40,"Vol_NormalAguaCOMERCIAL40","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C42<=5),VLOOKUP(\"NORMAL\"&A42&E42&C42,'Volume Medido 1'!$G$3:$I$449,3,0),M42)","v":168968},{"$f":"$F42/Parâmetros!$B$5","v":1.8529331819977361E-4},{"$f":"$G42*Parâmetros!B$15","v":170804.24918633371},{"$f":"$G42*Parâmetros!C$15","v":174702.22085129438},{"$f":"$G42*Parâmetros!D$15","v":178813.3923788213},{"$f":"$G42*Parâmetros!E$15","v":182773.39642336906},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},168968]
["Agua","COMERCIAL",41,"Vol_NormalAguaCOMERCIAL41","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C43<=5),VLOOKUP(\"NORMAL\"&A43&E43&C43,'Volume Medido 1'!$G$3:$I$449,3,0),M43)","v":157120},{"$f":"$F43/Parâmetros!$B$5","v":1.7230059038130552E-4},{"$f":"$G43*Parâmetros!B$15","v":158827.49178635454},{"$f":"$G43*Parâmetros!C$15","v":162452.13851235365},{"$f":"$G43*Parâmetros!D$15","v":166275.03557218175},{"$f":"$G43*Parâmetros!E$15","v":169957.36498058654},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},157120]
["Agua","COMERCIAL",42,"Vol_NormalAguaCOMERCIAL42","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C44<=5),VLOOKUP(\"NORMAL\"&A44&E44&C44,'Volume Medido 1'!$G$3:$I$449,3,0),M44)","v":149876},{"$f":"$F44/Parâmetros!$B$5","v":1.6435669096224887E-4},{"$f":"$G44*Parâmetros!B$15","v":151504.76806881154},{"$f":"$G44*Parâmetros!C$15","v":154962.30086352795},{"$f":"$G44*Parâmetros!D$15","v":158608.94368263942},{"$f":"$G44*Parâmetros!E$15","v":162121.49970615061},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},149876]
["Agua","COMERCIAL",43,"Vol_NormalAguaCOMERCIAL43","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C45<=5),VLOOKUP(\"NORMAL\"&A45&E45&C45,'Volume Medido 1'!$G$3:$I$449,3,0),M45)","v":141710},{"$f":"$F45/Parâmetros!$B$5","v":1.554017099219374E-4},{"$f":"$G45*Parâmetros!B$15","v":143250.0245738563},{"$f":"$G45*Parâmetros!C$15","v":146519.17355260716},{"$f":"$G45*Parâmetros!D$15","v":149967.12888832658},{"$f":"$G45*Parâmetros!E$15","v":153288.30315299719},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},141710]
["Agua","COMERCIAL",44,"Vol_NormalAguaCOMERCIAL44","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C46<=5),VLOOKUP(\"NORMAL\"&A46&E46&C46,'Volume Medido 1'!$G$3:$I$449,3,0),M46)","v":144118},{"$f":"$F46/Parâmetros!$B$5","v":1.5804236560955313E-4},{"$f":"$G46*Parâmetros!B$15","v":145684.1933634537},{"$f":"$G46*Parâmetros!C$15","v":149008.89319070382},{"$f":"$G46*Parâmetros!D$15","v":152515.43773289007},{"$f":"$G46*Parâmetros!E$15","v":155893.04688309683},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},144118]
["Agua","COMERCIAL",45,"Vol_NormalAguaCOMERCIAL45","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C47<=5),VLOOKUP(\"NORMAL\"&A47&E47&C47,'Volume Medido 1'!$G$3:$I$449,3,0),M47)","v":137815},{"$f":"$F47/Parâmetros!$B$5","v":1.5113038355015032E-4},{"$f":"$G47*Parâmetros!B$15","v":139312.69590463626},{"$f":"$G47*Parâmetros!C$15","v":142491.99000178219},{"$f":"$G47*Parâmetros!D$15","v":145845.1758361776},{"$f":"$G47*Parâmetros!E$15","v":149075.06526730864},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},137815]
["Agua","COMERCIAL",46,"Vol_NormalAguaCOMERCIAL46","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C48<=5),VLOOKUP(\"NORMAL\"&A48&E48&C48,'Volume Medido 1'!$G$3:$I$449,3,0),M48)","v":133022},{"$f":"$F48/Parâmetros!$B$5","v":1.4587429438455972E-4},{"$f":"$G48*Parâmetros!B$15","v":134467.60827650494},{"$f":"$G48*Parâmetros!C$15","v":137536.33127030492},{"$f":"$G48*Parâmetros!D$15","v":140772.89830628029},{"$f":"$G48*Parâmetros!E$15","v":143890.45700386702},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},133022]
["Agua","COMERCIAL",47,"Vol_NormalAguaCOMERCIAL47","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C49<=5),VLOOKUP(\"NORMAL\"&A49&E49&C49,'Volume Medido 1'!$G$3:$I$449,3,0),M49)","v":123370},{"$f":"$F49/Parâmetros!$B$5","v":1.3528973927788736E-4},{"$f":"$G49*Parâmetros!B$15","v":124710.71576936456},{"$f":"$G49*Parâmetros!C$15","v":127556.77398338258},{"$f":"$G49*Parâmetros!D$15","v":130558.49757217453},{"$f":"$G49*Parâmetros!E$15","v":133449.84799933148},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},123370]
["Agua","COMERCIAL",48,"Vol_NormalAguaCOMERCIAL48","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C50<=5),VLOOKUP(\"NORMAL\"&A50&E50&C50,'Volume Medido 1'!$G$3:$I$449,3,0),M50)","v":127852},{"$f":"$F50/Parâmetros!$B$5","v":1.4020478030442128E-4},{"$f":"$G50*Parâmetros!B$15","v":129241.42362442083},{"$f":"$G50*Parâmetros!C$15","v":132190.87839282994},{"$f":"$G50*Parâmetros!D$15","v":135301.65381857549},{"$f":"$G50*Parâmetros!E$15","v":138298.04625444216},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},127852]
["Agua","COMERCIAL",49,"Vol_NormalAguaCOMERCIAL49","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C51<=5),VLOOKUP(\"NORMAL\"&A51&E51&C51,'Volume Medido 1'!$G$3:$I$449,3,0),M51)","v":120917},{"$f":"$F51/Parâmetros!$B$5","v":1.3259973578880039E-4},{"$f":"$G51*Parâmetros!B$15","v":122231.05794507785},{"$f":"$G51*Parâmetros!C$15","v":125020.52719258062},{"$f":"$G51*Parâmetros!D$15","v":127962.56667694436},{"$f":"$G51*Parâmetros!E$15","v":130796.42757992352},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},120917]
["Agua","COMERCIAL",50,"Vol_NormalAguaCOMERCIAL50","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C52<=5),VLOOKUP(\"NORMAL\"&A52&E52&C52,'Volume Medido 1'!$G$3:$I$449,3,0),M52)","v":118779},{"$f":"$F52/Parâmetros!$B$5","v":1.3025516691001201E-4},{"$f":"$G52*Parâmetros!B$15","v":120069.82336361638},{"$f":"$G52*Parâmetros!C$15","v":122809.97047071572},{"$f":"$G52*Parâmetros!D$15","v":125699.99013638095},{"$f":"$G52*Parâmetros!E$15","v":128483.74398567394},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},118779]
["Agua","COMERCIAL",51,"Vol_NormalAguaCOMERCIAL51","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C53<=5),VLOOKUP(\"NORMAL\"&A53&E53&C53,'Volume Medido 1'!$G$3:$I$449,3,0),M53)","v":110918},{"$f":"$F53/Parâmetros!$B$5","v":1.2163465430189437E-4},{"$f":"$G53*Parâmetros!B$15","v":112123.39443711094},{"$f":"$G53*Parâmetros!C$15","v":114682.19386146411},{"$f":"$G53*Parâmetros!D$15","v":117380.94701880889},{"$f":"$G53*Parâmetros!E$15","v":119980.46721561035},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},110918]
["Agua","COMERCIAL",52,"Vol_NormalAguaCOMERCIAL52","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C54<=5),VLOOKUP(\"NORMAL\"&A54&E54&C54,'Volume Medido 1'!$G$3:$I$449,3,0),M54)","v":111159},{"$f":"$F54/Parâmetros!$B$5","v":1.2189893919421805E-4},{"$f":"$G54*Parâmetros!B$15","v":112367.0134895582},{"$f":"$G54*Parâmetros!C$15","v":114931.37261261915},{"$f":"$G54*Parâmetros!D$15","v":117635.98955682377},{"$f":"$G54*Parâmetros!E$15","v":120241.15792946168},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},111159]
["Agua","COMERCIAL",53,"Vol_NormalAguaCOMERCIAL53","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C55<=5),VLOOKUP(\"NORMAL\"&A55&E55&C55,'Volume Medido 1'!$G$3:$I$449,3,0),M55)","v":106886},{"$f":"$F55/Parâmetros!$B$5","v":1.1721309129007269E-4},{"$f":"$G55*Parâmetros!B$15","v":108047.57692894788},{"$f":"$G55*Parâmetros!C$15","v":110513.36097906971},{"$f":"$G55*Parâmetros!D$15","v":113114.01127907469},{"$f":"$G55*Parâmetros!E$15","v":115619.03585358307},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},106886]
["Agua","COMERCIAL",54,"Vol_NormalAguaCOMERCIAL54","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C56<=5),VLOOKUP(\"NORMAL\"&A56&E56&C56,'Volume Medido 1'!$G$3:$I$449,3,0),M56)","v":103775},{"$f":"$F56/Parâmetros!$B$5","v":1.1380151328169539E-4},{"$f":"$G56*Parâmetros!B$15","v":104902.76833075956},{"$f":"$G56*Parâmetros!C$15","v":107296.78382204367},{"$f":"$G56*Parâmetros!D$15","v":109821.74017631848},{"$f":"$G56*Parâmetros!E$15","v":112253.8540660665},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},103775]
["Agua","COMERCIAL",55,"Vol_NormalAguaCOMERCIAL55","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C57<=5),VLOOKUP(\"NORMAL\"&A57&E57&C57,'Volume Medido 1'!$G$3:$I$449,3,0),M57)","v":100458},{"$f":"$F57/Parâmetros!$B$5","v":1.1016403200436092E-4},{"$f":"$G57*Parâmetros!B$15","v":101549.7210404379},{"$f":"$G57*Parâmetros!C$15","v":103867.21569930004},{"$f":"$G57*Parâmetros!D$15","v":106311.46590828814},{"$f":"$G57*Parâmetros!E$15","v":108665.8412119384},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100458]
["Agua","COMERCIAL",56,"Vol_NormalAguaCOMERCIAL56","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C58<=5),VLOOKUP(\"NORMAL\"&A58&E58&C58,'Volume Medido 1'!$G$3:$I$449,3,0),M58)","v":97883},{"$f":"$F58/Parâmetros!$B$5","v":1.0734024114239643E-4},{"$f":"$G58*Parâmetros!B$15","v":98946.73738877126},{"$f":"$G58*Parâmetros!C$15","v":101204.8286278304},{"$f":"$G58*Parâmetros!D$15","v":103586.42634236166},{"$f":"$G58*Parâmetros!E$15","v":105880.45287929451},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97883]
["Agua","COMERCIAL",57,"Vol_NormalAguaCOMERCIAL57","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C59<=5),VLOOKUP(\"NORMAL\"&A59&E59&C59,'Volume Medido 1'!$G$3:$I$449,3,0),M59)","v":94605},{"$f":"$F59/Parâmetros!$B$5","v":1.0374552795967036E-4},{"$f":"$G59*Parâmetros!B$15","v":95633.113928513689},{"$f":"$G59*Parâmetros!C$15","v":97815.58403743137},{"$f":"$G59*Parâmetros!D$15","v":100117.42451824243},{"$f":"$G59*Parâmetros!E$15","v":102334.62648923363},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94605]
["Agua","COMERCIAL",58,"Vol_NormalAguaCOMERCIAL58","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C60<=5),VLOOKUP(\"NORMAL\"&A60&E60&C60,'Volume Medido 1'!$G$3:$I$449,3,0),M60)","v":92848},{"$f":"$F60/Parâmetros!$B$5","v":1.0181877046667167E-4},{"$f":"$G60*Parâmetros!B$15","v":93857.019840755122},{"$f":"$G60*Parâmetros!C$15","v":95998.9572084713},{"$f":"$G60*Parâmetros!D$15","v":98258.048006656871},{"$f":"$G60*Parâmetros!E$15","v":100434.07219779467},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92848]
["Agua","COMERCIAL",59,"Vol_NormalAguaCOMERCIAL59","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C61<=5),VLOOKUP(\"NORMAL\"&A61&E61&C61,'Volume Medido 1'!$G$3:$I$449,3,0),M61)","v":91558},{"$f":"$F61/Parâmetros!$B$5","v":1.0040413349116324E-4},{"$f":"$G61*Parâmetros!B$15","v":92553.000846327952},{"$f":"$G61*Parâmetros!C$15","v":94665.178830919511},{"$f":"$G61*Parâmetros!D$15","v":96892.882554212163},{"$f":"$G61*Parâmetros!E$15","v":99038.673770955589},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91558]
["Agua","COMERCIAL",60,"Vol_NormalAguaCOMERCIAL60","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C62<=5),VLOOKUP(\"NORMAL\"&A62&E62&C62,'Volume Medido 1'!$G$3:$I$449,3,0),M62)","v":91552},{"$f":"$F62/Parâmetros!$B$5","v":1.0039755378430042E-4},{"$f":"$G62*Parâmetros!B$15","v":92546.935641702716},{"$f":"$G62*Parâmetros!C$15","v":94658.975210558812},{"$f":"$G62*Parâmetros!D$15","v":96886.53294745661},{"$f":"$G62*Parâmetros!E$15","v":99032.183545714477},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91552]
["Agua","COMERCIAL",61,"Vol_NormalAguaCOMERCIAL61","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C63<=5),VLOOKUP(\"NORMAL\"&A63&E63&C63,'Volume Medido 1'!$G$3:$I$449,3,0),M63)","v":88133},{"$f":"$F63/Parâmetros!$B$5","v":9.6648217490297853E-5},{"$f":"$G63*Parâmetros!B$15","v":89090.77987275194},{"$f":"$G63*Parâmetros!C$15","v":91123.945541683206},{"$f":"$G63*Parâmetros!D$15","v":93268.315364581809},{"$f":"$G63*Parâmetros!E$15","v":95333.836862487486},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88133]
["Agua","COMERCIAL",62,"Vol_NormalAguaCOMERCIAL62","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C64<=5),VLOOKUP(\"NORMAL\"&A64&E64&C64,'Volume Medido 1'!$G$3:$I$449,3,0),M64)","v":88095},{"$f":"$F64/Parâmetros!$B$5","v":9.6606546013499933E-5},{"$f":"$G64*Parâmetros!B$15","v":89052.366910125405},{"$f":"$G64*Parâmetros!C$15","v":91084.655946065395},{"$f":"$G64*Parâmetros!D$15","v":93228.101188463275},{"$f":"$G64*Parâmetros!E$15","v":95292.732102627109},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88095]
["Agua","COMERCIAL",63,"Vol_NormalAguaCOMERCIAL63","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C65<=5),VLOOKUP(\"NORMAL\"&A65&E65&C65,'Volume Medido 1'!$G$3:$I$449,3,0),M65)","v":83531},{"$f":"$F65/Parâmetros!$B$5","v":9.160158232650732E-5},{"$f":"$G65*Parâmetros!B$15","v":84438.767925190812},{"$f":"$G65*Parâmetros!C$15","v":86365.768725021713},{"$f":"$G65*Parâmetros!D$15","v":88398.166983069706},{"$f":"$G65*Parâmetros!E$15","v":90355.834102554567},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83531]
["Agua","COMERCIAL",64,"Vol_NormalAguaCOMERCIAL64","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C66<=5),VLOOKUP(\"NORMAL\"&A66&E66&C66,'Volume Medido 1'!$G$3:$I$449,3,0),M66)","v":78714},{"$f":"$F66/Parâmetros!$B$5","v":8.6319174333465386E-5},{"$f":"$G66*Parâmetros!B$15","v":79569.419478558499},{"$f":"$G66*Parâmetros!C$15","v":81385.295512101613},{"$f":"$G66*Parâmetros!D$15","v":83300.49102615015},{"$f":"$G66*Parâmetros!E$15","v":85145.264938148481},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78714]
["Agua","COMERCIAL",65,{"$f":"\"Vol_Normal\"&A67&B67&C67","v":"Vol_NormalAguaCOMERCIAL65"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C67<=5),VLOOKUP(\"NORMAL\"&A67&E67&C67,'Volume Medido 1'!$G$3:$I$449,3,0),M67)","v":76821},{"$f":"$F67/Parâmetros!$B$5","v":8.4243276818242549E-5},{"$f":"$G67*Parâmetros!B$15","v":77655.847419294427},{"$f":"$G67*Parâmetros!C$15","v":79428.053288298877},{"$f":"$G67*Parâmetros!D$15","v":81297.19009477197},{"$f":"$G67*Parâmetros!E$15","v":83097.598874577641},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76821]
["Agua","COMERCIAL",66,"Vol_NormalAguaCOMERCIAL66","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C68<=5),VLOOKUP(\"NORMAL\"&A68&E68&C68,'Volume Medido 1'!$G$3:$I$449,3,0),M68)","v":78206},{"$f":"$F68/Parâmetros!$B$5","v":8.5762092485745783E-5},{"$f":"$G68*Parâmetros!B$15","v":79055.898820287941},{"$f":"$G68*Parâmetros!C$15","v":80860.055654895172},{"$f":"$G68*Parâmetros!D$15","v":82762.890987513005},{"$f":"$G68*Parâmetros!E$15","v":84595.75920106766},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78206]
["Agua","COMERCIAL",67,"Vol_NormalAguaCOMERCIAL67","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C69<=5),VLOOKUP(\"NORMAL\"&A69&E69&C69,'Volume Medido 1'!$G$3:$I$449,3,0),M69)","v":75102},{"$f":"$F69/Parâmetros!$B$5","v":8.2358190802041796E-5},{"$f":"$G69*Parâmetros!B$15","v":75918.166294162424},{"$f":"$G69*Parâmetros!C$15","v":77650.716054956618},{"$f":"$G69*Parâmetros!D$15","v":79478.02775930494},{"$f":"$G69*Parâmetros!E$15","v":81238.149342999051},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75102]
["Agua","COMERCIAL",68,"Vol_NormalAguaCOMERCIAL68","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C70<=5),VLOOKUP(\"NORMAL\"&A70&E70&C70,'Volume Medido 1'!$G$3:$I$449,3,0),M70)","v":72142},{"$f":"$F70/Parâmetros!$B$5","v":7.9112202083045702E-5},{"$f":"$G70*Parâmetros!B$15","v":72925.998679042692},{"$f":"$G70*Parâmetros!C$15","v":74590.263343675004},{"$f":"$G70*Parâmetros!D$15","v":76345.555093230229},{"$f":"$G70*Parâmetros!E$15","v":78036.304890717118},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72142]
["Agua","COMERCIAL",69,"Vol_NormalAguaCOMERCIAL69","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C71<=5),VLOOKUP(\"NORMAL\"&A71&E71&C71,'Volume Medido 1'!$G$3:$I$449,3,0),M71)","v":68927},{"$f":"$F71/Parâmetros!$B$5","v":7.5586575822379353E-5},{"$f":"$G71*Parâmetros!B$15","v":69676.059867350166},{"$f":"$G71*Parâmetros!C$15","v":71266.156767063381},{"$f":"$G71*Parâmetros!D$15","v":72943.22414004436},{"$f":"$G71*Parâmetros!E$15","v":74558.625865687936},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68927]
["Agua","COMERCIAL",70,"Vol_NormalAguaCOMERCIAL70","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C72<=5),VLOOKUP(\"NORMAL\"&A72&E72&C72,'Volume Medido 1'!$G$3:$I$449,3,0),M72)","v":69086},{"$f":"$F72/Parâmetros!$B$5","v":7.5760938054244355E-5},{"$f":"$G72*Parâmetros!B$15","v":69836.787789919108},{"$f":"$G72*Parâmetros!C$15","v":71430.552706622111},{"$f":"$G72*Parâmetros!D$15","v":73111.48871906662},{"$f":"$G72*Parâmetros!E$15","v":74730.616834577406},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69086]
["Agua","COMERCIAL",71,"Vol_NormalAguaCOMERCIAL71","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C73<=5),VLOOKUP(\"NORMAL\"&A73&E73&C73,'Volume Medido 1'!$G$3:$I$449,3,0),M73)","v":68433},{"$f":"$F73/Parâmetros!$B$5","v":7.5044846624006356E-5},{"$f":"$G73*Parâmetros!B$15","v":69176.691353205184},{"$f":"$G73*Parâmetros!C$15","v":70755.392024031928},{"$f":"$G73*Parâmetros!D$15","v":72420.439850503506},{"$f":"$G73*Parâmetros!E$15","v":74024.263987503044},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68433]
["Agua","COMERCIAL",72,"Vol_NormalAguaCOMERCIAL72","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C74<=5),VLOOKUP(\"NORMAL\"&A74&E74&C74,'Volume Medido 1'!$G$3:$I$449,3,0),M74)","v":64581},{"$f":"$F74/Parâmetros!$B$5","v":7.0820674818069564E-5},{"$f":"$G74*Parâmetros!B$15","v":65282.829983799398},{"$f":"$G74*Parâmetros!C$15","v":66772.667752458699},{"$f":"$G74*Parâmetros!D$15","v":68343.992313436014},{"$f":"$G74*Parâmetros!E$15","v":69857.539382709132},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64581]
["Agua","COMERCIAL",73,"Vol_NormalAguaCOMERCIAL73","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C75<=5),VLOOKUP(\"NORMAL\"&A75&E75&C75,'Volume Medido 1'!$G$3:$I$449,3,0),M75)","v":67812},{"$f":"$F75/Parâmetros!$B$5","v":7.4363846963703469E-5},{"$f":"$G75*Parâmetros!B$15","v":68548.942674492573},{"$f":"$G75*Parâmetros!C$15","v":70113.317316698871},{"$f":"$G75*Parâmetros!D$15","v":71763.255551303388},{"$f":"$G75*Parâmetros!E$15","v":73352.52567504796},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67812]
["Agua","COMERCIAL",74,"Vol_NormalAguaCOMERCIAL74","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C76<=5),VLOOKUP(\"NORMAL\"&A76&E76&C76,'Volume Medido 1'!$G$3:$I$449,3,0),M76)","v":63934},{"$f":"$F76/Parâmetros!$B$5","v":7.0111163094694414E-5},{"$f":"$G76*Parâmetros!B$15","v":64628.798751710732},{"$f":"$G76*Parâmetros!C$15","v":66103.710690229243},{"$f":"$G76*Parâmetros!D$15","v":67659.293051628483},{"$f":"$G76*Parâmetros!E$15","v":69157.676760875896},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63934]
["Agua","COMERCIAL",75,"Vol_NormalAguaCOMERCIAL75","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C77<=5),VLOOKUP(\"NORMAL\"&A77&E77&C77,'Volume Medido 1'!$G$3:$I$449,3,0),M77)","v":60749},{"$f":"$F77/Parâmetros!$B$5","v":6.6618435368342213E-5},{"$f":"$G77*Parâmetros!B$15","v":61409.185963144424},{"$f":"$G77*Parâmetros!C$15","v":62810.622215421157},{"$f":"$G77*Parâmetros!D$15","v":64288.710132220396},{"$f":"$G77*Parâmetros!E$15","v":65712.448862052261},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60749]
["Agua","COMERCIAL",76,"Vol_NormalAguaCOMERCIAL76","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C78<=5),VLOOKUP(\"NORMAL\"&A78&E78&C78,'Volume Medido 1'!$G$3:$I$449,3,0),M78)","v":60189},{"$f":"$F78/Parâmetros!$B$5","v":6.6004329394478084E-5},{"$f":"$G78*Parâmetros!B$15","v":60843.100198121771},{"$f":"$G78*Parâmetros!C$15","v":62231.617648421925},{"$f":"$G78*Parâmetros!D$15","v":63696.080168368419},{"$f":"$G78*Parâmetros!E$15","v":65106.694506215143},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60189]
["Agua","COMERCIAL",77,"Vol_NormalAguaCOMERCIAL77","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C79<=5),VLOOKUP(\"NORMAL\"&A79&E79&C79,'Volume Medido 1'!$G$3:$I$449,3,0),M79)","v":60901},{"$f":"$F79/Parâmetros!$B$5","v":6.6785121275533905E-5},{"$f":"$G79*Parâmetros!B$15","v":61562.837813650571},{"$f":"$G79*Parâmetros!C$15","v":62967.780597892379},{"$f":"$G79*Parâmetros!D$15","v":64449.566836694503},{"$f":"$G79*Parâmetros!E$15","v":65876.867901493766},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60901]
["Agua","COMERCIAL",78,"Vol_NormalAguaCOMERCIAL78","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C80<=5),VLOOKUP(\"NORMAL\"&A80&E80&C80,'Volume Medido 1'!$G$3:$I$449,3,0),M80)","v":57718},{"$f":"$F80/Parâmetros!$B$5","v":6.329458678480264E-5},{"$f":"$G80*Parâmetros!B$15","v":58345.246759959336},{"$f":"$G80*Parâmetros!C$15","v":59676.759996537854},{"$f":"$G80*Parâmetros!D$15","v":61081.100452871593},{"$f":"$G80*Parâmetros!E$15","v":62433.803411083842},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57718]
["Agua","COMERCIAL",79,"Vol_NormalAguaCOMERCIAL79","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C81<=5),VLOOKUP(\"NORMAL\"&A81&E81&C81,'Volume Medido 1'!$G$3:$I$449,3,0),M81)","v":55609},{"$f":"$F81/Parâmetros!$B$5","v":6.0981819822517935E-5},{"$f":"$G81*Parâmetros!B$15","v":56213.327334186542},{"$f":"$G81*Parâmetros!C$15","v":57496.187439749709},{"$f":"$G81*Parâmetros!D$15","v":58849.213678293367},{"$f":"$G81*Parâmetros!E$15","v":60152.489238832975},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55609]
["Agua","COMERCIAL",80,"Vol_NormalAguaCOMERCIAL80","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C82<=5),VLOOKUP(\"NORMAL\"&A82&E82&C82,'Volume Medido 1'!$G$3:$I$449,3,0),M82)","v":57834},{"$f":"$F82/Parâmetros!$B$5","v":6.3421794450817348E-5},{"$f":"$G82*Parâmetros!B$15","v":58462.507382714022},{"$f":"$G82*Parâmetros!C$15","v":59796.696656844833},{"$f":"$G82*Parâmetros!D$15","v":61203.859516812357},{"$f":"$G82*Parâmetros!E$15","v":62559.281099078675},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57834]
["Agua","COMERCIAL",81,"Vol_NormalAguaCOMERCIAL81","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C83<=5),VLOOKUP(\"NORMAL\"&A83&E83&C83,'Volume Medido 1'!$G$3:$I$449,3,0),M83)","v":54590},{"$f":"$F83/Parâmetros!$B$5","v":5.9864366273647325E-5},{"$f":"$G83*Parâmetros!B$15","v":55183.253415332831},{"$f":"$G83*Parâmetros!C$15","v":56442.605915156477},{"$f":"$G83*Parâmetros!D$15","v":57770.8387976413},{"$f":"$G83*Parâmetros!E$15","v":59050.232652050785},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54590]
["Agua","COMERCIAL",82,"Vol_NormalAguaCOMERCIAL82","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C84<=5),VLOOKUP(\"NORMAL\"&A84&E84&C84,'Volume Medido 1'!$G$3:$I$449,3,0),M84)","v":53047},{"$f":"$F84/Parâmetros!$B$5","v":5.817228499208957E-5},{"$f":"$G84*Parâmetros!B$15","v":53623.484959207926},{"$f":"$G84*Parâmetros!C$15","v":54847.241545728262},{"$f":"$G84*Parâmetros!D$15","v":56137.931593670597},{"$f":"$G84*Parâmetros!E$15","v":57381.163060878149},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53047]
["Agua","COMERCIAL",83,"Vol_NormalAguaCOMERCIAL83","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C85<=5),VLOOKUP(\"NORMAL\"&A85&E85&C85,'Volume Medido 1'!$G$3:$I$449,3,0),M85)","v":50874},{"$f":"$F85/Parâmetros!$B$5","v":5.5789334489934676E-5},{"$f":"$G85*Parâmetros!B$15","v":51426.870017432542},{"$f":"$G85*Parâmetros!C$15","v":52600.497038425914},{"$f":"$G85*Parâmetros!D$15","v":53838.315680366431},{"$f":"$G85*Parâmetros!E$15","v":55030.619819388747},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50874]
["Agua","COMERCIAL",84,"Vol_NormalAguaCOMERCIAL84","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C86<=5),VLOOKUP(\"NORMAL\"&A86&E86&C86,'Volume Medido 1'!$G$3:$I$449,3,0),M86)","v":52332},{"$f":"$F86/Parâmetros!$B$5","v":5.7388203257602339E-5},{"$f":"$G86*Parâmetros!B$15","v":52900.714741366501},{"$f":"$G86*Parâmetros!C$15","v":54107.976786077459},{"$f":"$G86*Parâmetros!D$15","v":55381.270121966736},{"$f":"$G86*Parâmetros!E$15","v":56607.744552978962},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52332]
["Agua","COMERCIAL",85,"Vol_NormalAguaCOMERCIAL85","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C87<=5),VLOOKUP(\"NORMAL\"&A87&E87&C87,'Volume Medido 1'!$G$3:$I$449,3,0),M87)","v":51595},{"$f":"$F87/Parâmetros!$B$5","v":5.6579995931284736E-5},{"$f":"$G87*Parâmetros!B$15","v":52155.705439899197},{"$f":"$G87*Parâmetros!C$15","v":53345.965418437416},{"$f":"$G87*Parâmetros!D$15","v":54601.326758825846},{"$f":"$G87*Parâmetros!E$15","v":55810.528552529038},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51595]
["Agua","COMERCIAL",86,"Vol_NormalAguaCOMERCIAL86","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C88<=5),VLOOKUP(\"NORMAL\"&A88&E88&C88,'Volume Medido 1'!$G$3:$I$449,3,0),M88)","v":49191},{"$f":"$F88/Parâmetros!$B$5","v":5.3943726714910892E-5},{"$f":"$G88*Parâmetros!B$15","v":49725.580120051971},{"$f":"$G88*Parâmetros!C$15","v":50860.38152724789},{"$f":"$G88*Parâmetros!D$15","v":52057.250985432736},{"$f":"$G88*Parâmetros!E$15","v":53210.111639256829},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49191]
["Agua","COMERCIAL",87,"Vol_NormalAguaCOMERCIAL87","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C89<=5),VLOOKUP(\"NORMAL\"&A89&E89&C89,'Volume Medido 1'!$G$3:$I$449,3,0),M89)","v":47240},{"$f":"$F89/Parâmetros!$B$5","v":5.1804225366680701E-5},{"$f":"$G89*Parâmetros!B$15","v":47753.377749410567},{"$f":"$G89*Parâmetros!C$15","v":48843.170973291664},{"$f":"$G89*Parâmetros!D$15","v":49992.57052208417},{"$f":"$G89*Parâmetros!E$15","v":51099.706731688566},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47240]
["Agua","COMERCIAL",88,"Vol_NormalAguaCOMERCIAL88","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C90<=5),VLOOKUP(\"NORMAL\"&A90&E90&C90,'Volume Medido 1'!$G$3:$I$449,3,0),M90)","v":44966},{"$f":"$F90/Parâmetros!$B$5","v":4.9310516465668172E-5},{"$f":"$G90*Parâmetros!B$15","v":45454.665196443595},{"$f":"$G90*Parâmetros!C$15","v":46491.998856584105},{"$f":"$G90*Parâmetros!D$15","v":47586.069561728131},{"$f":"$G90*Parâmetros!E$15","v":48639.911365307118},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44966]
["Agua","COMERCIAL",89,"Vol_NormalAguaCOMERCIAL89","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C91<=5),VLOOKUP(\"NORMAL\"&A91&E91&C91,'Volume Medido 1'!$G$3:$I$449,3,0),M91)","v":41469},{"$f":"$F91/Parâmetros!$B$5","v":4.5475643982448816E-5},{"$f":"$G91*Parâmetros!B$15","v":41919.661767364662},{"$f":"$G91*Parâmetros!C$15","v":42876.322123019308},{"$f":"$G91*Parâmetros!D$15","v":43885.307091031085},{"$f":"$G91*Parâmetros!E$15","v":44857.19175394567},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41469]
["Agua","COMERCIAL",90,"Vol_NormalAguaCOMERCIAL90","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C92<=5),VLOOKUP(\"NORMAL\"&A92&E92&C92,'Volume Medido 1'!$G$3:$I$449,3,0),M92)","v":42569},{"$f":"$F92/Parâmetros!$B$5","v":4.6681923573967632E-5},{"$f":"$G92*Parâmetros!B$15","v":43031.615948659157},{"$f":"$G92*Parâmetros!C$15","v":44013.652522482073},{"$f":"$G92*Parâmetros!D$15","v":45049.401662883174},{"$f":"$G92*Parâmetros!E$15","v":46047.066381482873},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42569]
["Agua","COMERCIAL",91,"Vol_NormalAguaCOMERCIAL91","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C93<=5),VLOOKUP(\"NORMAL\"&A93&E93&C93,'Volume Medido 1'!$G$3:$I$449,3,0),M93)","v":44949},{"$f":"$F93/Parâmetros!$B$5","v":4.9291873962890155E-5},{"$f":"$G93*Parâmetros!B$15","v":45437.480450005409},{"$f":"$G93*Parâmetros!C$15","v":46474.421932228768},{"$f":"$G93*Parâmetros!D$15","v":47568.079009254056},{"$f":"$G93*Parâmetros!E$15","v":48621.522393790634},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44949]
["Agua","COMERCIAL",92,"Vol_NormalAguaCOMERCIAL92","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C94<=5),VLOOKUP(\"NORMAL\"&A94&E94&C94,'Volume Medido 1'!$G$3:$I$449,3,0),M94)","v":44614},{"$f":"$F94/Parâmetros!$B$5","v":4.8924506996382154E-5},{"$f":"$G94*Parâmetros!B$15","v":45098.839858429361},{"$f":"$G94*Parâmetros!C$15","v":46128.053128756022},{"$f":"$G94*Parâmetros!D$15","v":47213.559298735461},{"$f":"$G94*Parâmetros!E$15","v":48259.151484495218},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44614]
["Agua","COMERCIAL",93,"Vol_NormalAguaCOMERCIAL93","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C95<=5),VLOOKUP(\"NORMAL\"&A95&E95&C95,'Volume Medido 1'!$G$3:$I$449,3,0),M95)","v":44358},{"$f":"$F95/Parâmetros!$B$5","v":4.864377283690141E-5},{"$f":"$G95*Parâmetros!B$15","v":44840.057794419008},{"$f":"$G95*Parâmetros!C$15","v":45863.365326699233},{"$f":"$G95*Parâmetros!D$15","v":46942.642743831704},{"$f":"$G95*Parâmetros!E$15","v":47982.235207541104},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44358]
["Agua","COMERCIAL",94,"Vol_NormalAguaCOMERCIAL94","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C96<=5),VLOOKUP(\"NORMAL\"&A96&E96&C96,'Volume Medido 1'!$G$3:$I$449,3,0),M96)","v":42108},{"$f":"$F96/Parâmetros!$B$5","v":4.6176382763340201E-5},{"$f":"$G96*Parâmetros!B$15","v":42565.60605995301},{"$f":"$G96*Parâmetros!C$15","v":43537.007691434497},{"$f":"$G96*Parâmetros!D$15","v":44561.540210497893},{"$f":"$G96*Parâmetros!E$15","v":45548.400742124097},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42108]
["Agua","COMERCIAL",95,"Vol_NormalAguaCOMERCIAL95","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C97<=5),VLOOKUP(\"NORMAL\"&A97&E97&C97,'Volume Medido 1'!$G$3:$I$449,3,0),M97)","v":39897},{"$f":"$F97/Parâmetros!$B$5","v":4.3751760784387381E-5},{"$f":"$G97*Parâmetros!B$15","v":40330.578155551084},{"$f":"$G97*Parâmetros!C$15","v":41250.973588514338},{"$f":"$G97*Parâmetros!D$15","v":42221.710121075193},{"$f":"$G97*Parâmetros!E$15","v":43156.752740774318},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39897]
["Agua","COMERCIAL",96,"Vol_NormalAguaCOMERCIAL96","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C98<=5),VLOOKUP(\"NORMAL\"&A98&E98&C98,'Volume Medido 1'!$G$3:$I$449,3,0),M98)","v":41087},{"$f":"$F98/Parâmetros!$B$5","v":4.5056735978848649E-5},{"$f":"$G98*Parâmetros!B$15","v":41533.510406224217},{"$f":"$G98*Parâmetros!C$15","v":42481.358293387697},{"$f":"$G98*Parâmetros!D$15","v":43481.048794260634},{"$f":"$G98*Parâmetros!E$15","v":44443.980746928202},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41087]
["Agua","COMERCIAL",97,"Vol_NormalAguaCOMERCIAL97","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C99<=5),VLOOKUP(\"NORMAL\"&A99&E99&C99,'Volume Medido 1'!$G$3:$I$449,3,0),M99)","v":36471},{"$f":"$F99/Parâmetros!$B$5","v":3.9994748165711516E-5},{"$f":"$G99*Parâmetros!B$15","v":36867.346314537528},{"$f":"$G99*Parâmetros!C$15","v":37708.706362551238},{"$f":"$G99*Parâmetros!D$15","v":38596.08466365224},{"$f":"$G99*Parâmetros!E$15","v":39450.834128099363},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36471]
["Agua","COMERCIAL",98,"Vol_NormalAguaCOMERCIAL98","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C100<=5),VLOOKUP(\"NORMAL\"&A100&E100&C100,'Volume Medido 1'!$G$3:$I$449,3,0),M100)","v":39004},{"$f":"$F100/Parâmetros!$B$5","v":4.27724810796362E-5},{"$f":"$G100*Parâmetros!B$15","v":39427.873533827471},{"$f":"$G100*Parâmetros!C$15","v":40327.668091495936},{"$f":"$G100*Parâmetros!D$15","v":41276.67698228982},{"$f":"$G100*Parâmetros!E$15","v":42190.790884055481},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39004]
["Agua","COMERCIAL",99,"Vol_NormalAguaCOMERCIAL99","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C101<=5),VLOOKUP(\"NORMAL\"&A101&E101&C101,'Volume Medido 1'!$G$3:$I$449,3,0),M101)","v":40587},{"$f":"$F101/Parâmetros!$B$5","v":4.4508427073612824E-5},{"$f":"$G101*Parâmetros!B$15","v":41028.076687453999},{"$f":"$G101*Parâmetros!C$15","v":41964.38992999553},{"$f":"$G101*Parâmetros!D$15","v":42951.914897964234},{"$f":"$G101*Parâmetros!E$15","v":43903.128643502205},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40587]
["Agua","COMERCIAL",100,"Vol_NormalAguaCOMERCIAL100","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C102<=5),VLOOKUP(\"NORMAL\"&A102&E102&C102,'Volume Medido 1'!$G$3:$I$449,3,0),M102)","v":42099},{"$f":"$F102/Parâmetros!$B$5","v":4.6166513203045956E-5},{"$f":"$G102*Parâmetros!B$15","v":42556.508253015141},{"$f":"$G102*Parâmetros!C$15","v":43527.702260893435},{"$f":"$G102*Parâmetros!D$15","v":44552.015800364556},{"$f":"$G102*Parâmetros!E$15","v":45538.665404262429},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42099]
["Agua","COMERCIAL",101,"Vol_NormalAguaCOMERCIAL101","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C103<=5),VLOOKUP(\"NORMAL\"&A103&E103&C103,'Volume Medido 1'!$G$3:$I$449,3,0),M103)","v":38276},{"$f":"$F103/Parâmetros!$B$5","v":4.1974143313612844E-5},{"$f":"$G103*Parâmetros!B$15","v":38691.962039298029},{"$f":"$G103*Parâmetros!C$15","v":39574.962154396948},{"$f":"$G103*Parâmetros!D$15","v":40506.25802928226},{"$f":"$G103*Parâmetros!E$15","v":41403.310221467225},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},38276]
["Agua","COMERCIAL",102,"Vol_NormalAguaCOMERCIAL102","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C104<=5),VLOOKUP(\"NORMAL\"&A104&E104&C104,'Volume Medido 1'!$G$3:$I$449,3,0),M104)","v":36833},{"$f":"$F104/Parâmetros!$B$5","v":4.0391723813102248E-5},{"$f":"$G104*Parâmetros!B$15","v":37233.280326927168},{"$f":"$G104*Parâmetros!C$15","v":38082.991457647156},{"$f":"$G104*Parâmetros!D$15","v":38979.177604570832},{"$f":"$G104*Parâmetros!E$15","v":39842.411050979783},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},36833]
["Agua","COMERCIAL",103,"Vol_NormalAguaCOMERCIAL103","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C105<=5),VLOOKUP(\"NORMAL\"&A105&E105&C105,'Volume Medido 1'!$G$3:$I$449,3,0),M105)","v":43259},{"$f":"$F105/Parâmetros!$B$5","v":4.7438589863193069E-5},{"$f":"$G105*Parâmetros!B$15","v":43729.114480562057},{"$f":"$G105*Parâmetros!C$15","v":44727.068863963257},{"$f":"$G105*Parâmetros!D$15","v":45779.606439772208},{"$f":"$G105*Parâmetros!E$15","v":46793.442284210752},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},43259]
["Agua","COMERCIAL",104,"Vol_NormalAguaCOMERCIAL104","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C106<=5),VLOOKUP(\"NORMAL\"&A106&E106&C106,'Volume Medido 1'!$G$3:$I$449,3,0),M106)","v":32862},{"$f":"$F106/Parâmetros!$B$5","v":3.603705448771933E-5},{"$f":"$G106*Parâmetros!B$15","v":33219.125732454064},{"$f":"$G106*Parâmetros!C$15","v":33977.228715586592},{"$f":"$G106*Parâmetros!D$15","v":34776.796200184799},{"$f":"$G106*Parâmetros!E$15","v":35546.963645570482},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},32862]
["Agua","COMERCIAL",105,"Vol_NormalAguaCOMERCIAL105","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C107<=5),VLOOKUP(\"NORMAL\"&A107&E107&C107,'Volume Medido 1'!$G$3:$I$449,3,0),M107)","v":35384},{"$f":"$F107/Parâmetros!$B$5","v":3.8802724605728832E-5},{"$f":"$G107*Parâmetros!B$15","v":35768.533409931064},{"$f":"$G107*Parâmetros!C$15","v":36584.817140536667},{"$f":"$G107*Parâmetros!D$15","v":37445.747573103858},{"$f":"$G107*Parâmetros!E$15","v":38275.021655251236},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},35384]
["Agua","COMERCIAL",106,"Vol_NormalAguaCOMERCIAL106","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C108<=5),VLOOKUP(\"NORMAL\"&A108&E108&C108,'Volume Medido 1'!$G$3:$I$449,3,0),M108)","v":36792},{"$f":"$F108/Parâmetros!$B$5","v":4.0346762482872911E-5},{"$f":"$G108*Parâmetros!B$15","v":37191.834761988008},{"$f":"$G108*Parâmetros!C$15","v":38040.600051849004},{"$f":"$G108*Parâmetros!D$15","v":38935.788625074529},{"$f":"$G108*Parâmetros!E$15","v":39798.06117849885},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},36792]
["Agua","COMERCIAL",107,"Vol_NormalAguaCOMERCIAL107","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C109<=5),VLOOKUP(\"NORMAL\"&A109&E109&C109,'Volume Medido 1'!$G$3:$I$449,3,0),M109)","v":33276},{"$f":"$F109/Parâmetros!$B$5","v":3.6491054261254595E-5},{"$f":"$G109*Parâmetros!B$15","v":33637.624851595807},{"$f":"$G109*Parâmetros!C$15","v":34405.278520475302},{"$f":"$G109*Parâmetros!D$15","v":35214.919066318223},{"$f":"$G109*Parâmetros!E$15","v":35994.789187207214},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},33276]
["Agua","COMERCIAL",108,"Vol_NormalAguaCOMERCIAL108","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C110<=5),VLOOKUP(\"NORMAL\"&A110&E110&C110,'Volume Medido 1'!$G$3:$I$449,3,0),M110)","v":35963},{"$f":"$F110/Parâmetros!$B$5","v":3.9437666317991914E-5},{"$f":"$G110*Parâmetros!B$15","v":36353.825656266978},{"$f":"$G110*Parâmetros!C$15","v":37183.46650534479},{"$f":"$G110*Parâmetros!D$15","v":38058.484625015095},{"$f":"$G110*Parâmetros!E$15","v":38901.328391018542},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},35963]
["Agua","COMERCIAL",109,"Vol_NormalAguaCOMERCIAL109","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C111<=5),VLOOKUP(\"NORMAL\"&A111&E111&C111,'Volume Medido 1'!$G$3:$I$449,3,0),M111)","v":35424},{"$f":"$F111/Parâmetros!$B$5","v":3.8846589318147694E-5},{"$f":"$G111*Parâmetros!B$15","v":35808.96810743268},{"$f":"$G111*Parâmetros!C$15","v":36626.174609608039},{"$f":"$G111*Parâmetros!D$15","v":37488.078284807569},{"$f":"$G111*Parâmetros!E$15","v":38318.289823525316},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},35424]
["Agua","COMERCIAL",110,"Vol_NormalAguaCOMERCIAL110","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C112<=5),VLOOKUP(\"NORMAL\"&A112&E112&C112,'Volume Medido 1'!$G$3:$I$449,3,0),M112)","v":32668},{"$f":"$F112/Parâmetros!$B$5","v":3.5824310632487832E-5},{"$f":"$G112*Parâmetros!B$15","v":33023.01744957122},{"$f":"$G112*Parâmetros!C$15","v":33776.644990590437},{"$f":"$G112*Parâmetros!D$15","v":34571.492248421797},{"$f":"$G112*Parâmetros!E$15","v":35337.1130294412},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},32668]
["Agua","COMERCIAL",111,"Vol_NormalAguaCOMERCIAL111","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C113<=5),VLOOKUP(\"NORMAL\"&A113&E113&C113,'Volume Medido 1'!$G$3:$I$449,3,0),M113)","v":31188},{"$f":"$F113/Parâmetros!$B$5","v":3.4201316272989792E-5},{"$f":"$G113*Parâmetros!B$15","v":31526.933642011361},{"$f":"$G113*Parâmetros!C$15","v":32246.41863494963},{"$f":"$G113*Parâmetros!D$15","v":33005.255915384441},{"$f":"$G113*Parâmetros!E$15","v":33736.190803300233},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},31188]
["Agua","COMERCIAL",112,"Vol_NormalAguaCOMERCIAL112","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C114<=5),VLOOKUP(\"NORMAL\"&A114&E114&C114,'Volume Medido 1'!$G$3:$I$449,3,0),M114)","v":31471},{"$f":"$F114/Parâmetros!$B$5","v":3.4511659113353267E-5},{"$f":"$G114*Parâmetros!B$15","v":31813.009126835306},{"$f":"$G114*Parâmetros!C$15","v":32539.022728629592},{"$f":"$G114*Parâmetros!D$15","v":33304.74570068821},{"$f":"$G114*Parâmetros!E$15","v":34042.313093839351},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},31471]
["Agua","COMERCIAL",113,"Vol_NormalAguaCOMERCIAL113","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C115<=5),VLOOKUP(\"NORMAL\"&A115&E115&C115,'Volume Medido 1'!$G$3:$I$449,3,0),M115)","v":25539},{"$f":"$F115/Parâmetros!$B$5","v":2.8006522261635447E-5},{"$f":"$G115*Parâmetros!B$15","v":25816.543487345396},{"$f":"$G115*Parâmetros!C$15","v":26405.71006534496},{"$f":"$G115*Parâmetros!D$15","v":27027.101155027682},{"$f":"$G115*Parâmetros!E$15","v":27625.643738793278},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},25539]
["Agua","COMERCIAL",114,"Vol_NormalAguaCOMERCIAL114","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C116<=5),VLOOKUP(\"NORMAL\"&A116&E116&C116,'Volume Medido 1'!$G$3:$I$449,3,0),M116)","v":31123},{"$f":"$F116/Parâmetros!$B$5","v":3.4130036115309135E-5},{"$f":"$G116*Parâmetros!B$15","v":31461.227258571234},{"$f":"$G116*Parâmetros!C$15","v":32179.212747708647},{"$f":"$G116*Parâmetros!D$15","v":32936.46850886591},{"$f":"$G116*Parâmetros!E$15","v":33665.880029854859},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},31123]
["Agua","COMERCIAL",115,"Vol_NormalAguaCOMERCIAL115","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C117<=5),VLOOKUP(\"NORMAL\"&A117&E117&C117,'Volume Medido 1'!$G$3:$I$449,3,0),M117)","v":32660},{"$f":"$F117/Parâmetros!$B$5","v":3.5815537690004061E-5},{"$f":"$G117*Parâmetros!B$15","v":33014.930510070895},{"$f":"$G117*Parâmetros!C$15","v":33768.373496776163},{"$f":"$G117*Parâmetros!D$15","v":34563.026106081059},{"$f":"$G117*Parâmetros!E$15","v":35328.459395786384},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},32660]
["Agua","COMERCIAL",116,"Vol_NormalAguaCOMERCIAL116","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C118<=5),VLOOKUP(\"NORMAL\"&A118&E118&C118,'Volume Medido 1'!$G$3:$I$449,3,0),M118)","v":28536},{"$f":"$F118/Parâmetros!$B$5","v":3.1293085839618976E-5},{"$f":"$G118*Parâmetros!B$15","v":28846.113197654104},{"$f":"$G118*Parâmetros!C$15","v":29504.418435517586},{"$f":"$G118*Parâmetros!D$15","v":30198.72972942832},{"$f":"$G118*Parâmetros!E$15","v":30867.511246728725},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},28536]
["Agua","COMERCIAL",117,"Vol_NormalAguaCOMERCIAL117","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C119<=5),VLOOKUP(\"NORMAL\"&A119&E119&C119,'Volume Medido 1'!$G$3:$I$449,3,0),M119)","v":28898},{"$f":"$F119/Parâmetros!$B$5","v":3.1690061487009714E-5},{"$f":"$G119*Parâmetros!B$15","v":29212.047210043744},{"$f":"$G119*Parâmetros!C$15","v":29878.703530613515},{"$f":"$G119*Parâmetros!D$15","v":30581.822670346915},{"$f":"$G119*Parâmetros!E$15","v":31259.088169609149},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},28898]
["Agua","COMERCIAL",118,"Vol_NormalAguaCOMERCIAL118","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C120<=5),VLOOKUP(\"NORMAL\"&A120&E120&C120,'Volume Medido 1'!$G$3:$I$449,3,0),M120)","v":29499},{"$f":"$F120/Parâmetros!$B$5","v":3.2349128791103174E-5},{"$f":"$G120*Parâmetros!B$15","v":29819.57854000555},{"$f":"$G120*Parâmetros!C$15","v":30500.099503410896},{"$f":"$G120*Parâmetros!D$15","v":31217.841613695193},{"$f":"$G120*Parâmetros!E$15","v":31909.192397927203},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},29499]
["Agua","COMERCIAL",119,"Vol_NormalAguaCOMERCIAL119","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C121<=5),VLOOKUP(\"NORMAL\"&A121&E121&C121,'Volume Medido 1'!$G$3:$I$449,3,0),M121)","v":28083},{"$f":"$F121/Parâmetros!$B$5","v":3.0796317971475323E-5},{"$f":"$G121*Parâmetros!B$15","v":28388.190248448285},{"$f":"$G121*Parâmetros!C$15","v":29036.045098284292},{"$f":"$G121*Parâmetros!D$15","v":29719.33441938378},{"$f":"$G121*Parâmetros!E$15","v":30377.499241024772},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},28083]
["Agua","COMERCIAL",120,"Vol_NormalAguaCOMERCIAL120","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C122<=5),VLOOKUP(\"NORMAL\"&A122&E122&C122,'Volume Medido 1'!$G$3:$I$449,3,0),M122)","v":29453},{"$f":"$F122/Parâmetros!$B$5","v":3.2298684371821483E-5},{"$f":"$G122*Parâmetros!B$15","v":29773.078637878694},{"$f":"$G122*Parâmetros!C$15","v":30452.538413978822},{"$f":"$G122*Parâmetros!D$15","v":31169.161295235928},{"$f":"$G122*Parâmetros!E$15","v":31859.434004412014},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},29453]
["Agua","COMERCIAL",121,"Vol_NormalAguaCOMERCIAL121","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C123<=5),VLOOKUP(\"NORMAL\"&A123&E123&C123,'Volume Medido 1'!$G$3:$I$449,3,0),M123)","v":26861},{"$f":"$F123/Parâmetros!$B$5","v":2.9456251007078967E-5},{"$f":"$G123*Parâmetros!B$15","v":27152.910239773861},{"$f":"$G123*Parâmetros!C$15","v":27772.574418153839},{"$f":"$G123*Parâmetros!D$15","v":28426.13117683537},{"$f":"$G123*Parâmetros!E$15","v":29055.656700251624},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},26861]
["Agua","COMERCIAL",122,"Vol_NormalAguaCOMERCIAL122","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C124<=5),VLOOKUP(\"NORMAL\"&A124&E124&C124,'Volume Medido 1'!$G$3:$I$449,3,0),M124)","v":25498},{"$f":"$F124/Parâmetros!$B$5","v":2.796156093140611E-5},{"$f":"$G124*Parâmetros!B$15","v":25775.097922406239},{"$f":"$G124*Parâmetros!C$15","v":26363.318659546803},{"$f":"$G124*Parâmetros!D$15","v":26983.712175531378},{"$f":"$G124*Parâmetros!E$15","v":27581.293866312346},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},25498]
["Agua","COMERCIAL",123,"Vol_NormalAguaCOMERCIAL123","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C125<=5),VLOOKUP(\"NORMAL\"&A125&E125&C125,'Volume Medido 1'!$G$3:$I$449,3,0),M125)","v":21524},{"$f":"$F125/Parâmetros!$B$5","v":2.3603601752591774E-5},{"$f":"$G125*Parâmetros!B$15","v":21757.91072562051},{"$f":"$G125*Parâmetros!C$15","v":22254.454107305879},{"$f":"$G125*Parâmetros!D$15","v":22778.155967767561},{"$f":"$G125*Parâmetros!E$15","v":23282.601348282489},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},21524]
["Agua","COMERCIAL",193,{"$f":"\"Vol_Normal\"&A195&B195&C195","v":"Vol_NormalAguaCOMERCIAL193"},{"$f":"IF(OR($B195=\"SANEPAR\", $B195=\"INATIVO\",),\"INATIVO + SANEPAR\",$B195)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C195<=5),VLOOKUP(\"NORMAL\"&A195&E195&C195,'Volume Medido 1'!$G$3:$I$449,3,0),M195)","v":12931},{"$f":"$F195/Parâmetros!$B$5","v":1.4180364907208894E-5},{"$f":"$G195*Parâmetros!B$15","v":13071.526834835478},{"$f":"$G195*Parâmetros!C$15","v":13369.835814048149},{"$f":"$G195*Parâmetros!D$15","v":13684.460826017579},{"$f":"$G195*Parâmetros!E$15","v":13987.517098803237},{"$f":"IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},12931]
["Agua","COMERCIAL",318,"Vol_NormalAguaCOMERCIAL318","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C320<=5),VLOOKUP(\"NORMAL\"&A320&E320&C320,'Volume Medido 1'!$G$3:$I$449,3,0),M320)","v":3816},{"$f":"$F320/Parâmetros!$B$5","v":4.184693564759813E-6},{"$f":"$G320*Parâmetros!B$15","v":3857.4701416543335},{"$f":"$G320*Parâmetros!C$15","v":3945.5025494089964},{"$f":"$G320*Parâmetros!D$15","v":4038.3498965341491},{"$f":"$G320*Parâmetros!E$15","v":4127.7832533472392},{"$f":"IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3816]
["Agua","COMERCIAL",439,"Vol_NormalAguaCOMERCIAL439","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C441<=5),VLOOKUP(\"NORMAL\"&A441&E441&C441,'Volume Medido 1'!$G$3:$I$449,3,0),M441)","v":4390},{"$f":"$F441/Parâmetros!$B$5","v":4.8141521879705396E-6},{"$f":"$G441*Parâmetros!B$15","v":4437.7080508025483},{"$f":"$G441*Parâmetros!C$15","v":4538.9822305832013},{"$f":"$G441*Parâmetros!D$15","v":4645.7956094824194},{"$f":"$G441*Parâmetros!E$15","v":4748.6814680802881},{"$f":"IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4390]
["Agua","COMERCIAL",578,"Vol_NormalAguaCOMERCIAL578","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C580<=5),VLOOKUP(\"NORMAL\"&A580&E580&C580,'Volume Medido 1'!$G$3:$I$449,3,0),M580)","v":1734},{"$f":"$F580/Parâmetros!$B$5","v":1.9015352833578396E-6},{"$f":"$G580*Parâmetros!B$15","v":1752.8441366951297},{"$f":"$G580*Parâmetros!C$15","v":1792.8462842440251},{"$f":"$G580*Parâmetros!D$15","v":1835.0363523559263},{"$f":"$G580*Parâmetros!E$15","v":1875.6750946813713},{"$f":"IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1734]
["Agua","COMERCIAL",690,"Vol_NormalAguaCOMERCIAL690","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C688<=5),VLOOKUP(\"NORMAL\"&A688&E688&C688,'Volume Medido 1'!$G$3:$I$449,3,0),M688)","v":2760},{"$f":"$F688/Parâmetros!$B$5","v":3.0266651569017517E-6},{"$f":"$G688*Parâmetros!B$15","v":2789.9941276116251},{"$f":"$G688*Parâmetros!C$15","v":2853.6653659247459},{"$f":"$G688*Parâmetros!D$15","v":2920.8191075561458},{"$f":"$G688*Parâmetros!E$15","v":2985.5036109115254},{"$f":"IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2760]
["Agua","COMERCIAL",829,"Vol_NormalAguaCOMERCIAL829","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C809<=5),VLOOKUP(\"NORMAL\"&A809&E809&C809,'Volume Medido 1'!$G$3:$I$449,3,0),M809)","v":2487},{"$f":"$F809/Parâmetros!$B$5","v":2.7272884946429913E-6},{"$f":"$G809*Parâmetros!B$15","v":2514.0273171630838},{"$f":"$G809*Parâmetros!C$15","v":2571.4006395126244},{"$f":"$G809*Parâmetros!D$15","v":2631.9120001783094},{"$f":"$G809*Parâmetros!E$15","v":2690.1983624409286},{"$f":"IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2487]
["Agua","COMERCIAL",1018,"Vol_NormalAguaCOMERCIAL1018","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C934<=5),VLOOKUP(\"NORMAL\"&A934&E934&C934,'Volume Medido 1'!$G$3:$I$449,3,0),M934)","v":1018},{"$f":"$F934/Parâmetros!$B$5","v":1.1163569310601389E-6},{"$f":"$G934*Parâmetros!B$15","v":1029.0630514161719},{"$f":"$G934*Parâmetros!C$15","v":1052.5475878664463},{"$f":"$G934*Parâmetros!D$15","v":1077.3166128594769},{"$f":"$G934*Parâmetros!E$15","v":1101.174882575338},{"$f":"IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1018]
["Agua","COMERCIAL",2008,"Vol_NormalAguaCOMERCIAL2008","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1108<=5),VLOOKUP(\"NORMAL\"&A1108&E1108&C1108,'Volume Medido 1'!$G$3:$I$449,3,0),M1108)","v":2008},{"$f":"$F1108/Parâmetros!$B$5","v":2.2020085634270716E-6},{"$f":"$G1108*Parâmetros!B$15","v":2029.8218145812114},{"$f":"$G1108*Parâmetros!C$15","v":2076.1449473829312},{"$f":"$G1108*Parâmetros!D$15","v":2125.0017275263554},{"$f":"$G1108*Parâmetros!E$15","v":2172.0620473588201},{"$f":"IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2008]
["Agua","ENTIDADE FILANTROPICA",36,"Vol_NormalAguaENTIDADE FILANTROPICA36","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1181<=5),VLOOKUP(\"NORMAL\"&A1181&E1181&C1181,'Volume Medido 1'!$G$3:$I$449,3,0),M1181)","v":1692},{"$f":"$F1181/Parâmetros!$B$5","v":1.8554773353180303E-6},{"$f":"$G1181*Parâmetros!B$15","v":1710.3877043184309},{"$f":"$G1181*Parâmetros!C$15","v":1749.4209417190834},{"$f":"$G1181*Parâmetros!D$15","v":1790.5891050670284},{"$f":"$G1181*Parâmetros!E$15","v":1830.2435179935874},{"$f":"IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1692]
["Agua","ENTIDADE FILANTROPICA",157,"Vol_NormalAguaENTIDADE FILANTROPICA157","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1302<=5),VLOOKUP(\"NORMAL\"&A1302&E1302&C1302,'Volume Medido 1'!$G$3:$I$449,3,0),M1302)","v":1727},{"$f":"$F1302/Parâmetros!$B$5","v":1.8938589586845379E-6},{"$f":"$G1302*Parâmetros!B$15","v":1745.7680646323463},{"$f":"$G1302*Parâmetros!C$15","v":1785.6087271565348},{"$f":"$G1302*Parâmetros!D$15","v":1827.6284778077766},{"$f":"$G1302*Parâmetros!E$15","v":1868.1031652334073},{"$f":"IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1727]
["Agua","ENTIDADE FILANTROPICA",299,"Vol_NormalAguaENTIDADE FILANTROPICA299","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1423<=5),VLOOKUP(\"NORMAL\"&A1423&E1423&C1423,'Volume Medido 1'!$G$3:$I$449,3,0),M1423)","v":598},{"$f":"$F1423/Parâmetros!$B$5","v":6.5577745066204611E-7},{"$f":"$G1423*Parâmetros!B$15","v":604.49872764918541},{"$f":"$G1423*Parâmetros!C$15","v":618.29416261702818},{"$f":"$G1423*Parâmetros!D$15","v":632.84413997049819},{"$f":"$G1423*Parâmetros!E$15","v":646.85911569749715},{"$f":"IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},598]
["Agua","ENTIDADE FILANTROPICA",848,"Vol_NormalAguaENTIDADE FILANTROPICA848","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1557<=5),VLOOKUP(\"NORMAL\"&A1557&E1557&C1557,'Volume Medido 1'!$G$3:$I$449,3,0),M1557)","v":848},{"$f":"$F1557/Parâmetros!$B$5","v":9.2993190327995846E-7},{"$f":"$G1557*Parâmetros!B$15","v":857.21558703429639},{"$f":"$G1557*Parâmetros!C$15","v":876.77834431311032},{"$f":"$G1557*Parâmetros!D$15","v":897.41108811869981},{"$f":"$G1557*Parâmetros!E$15","v":917.28516741049771},{"$f":"IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},848]
["Agua","INDUSTRIAL",4,"Vol_NormalAguaINDUSTRIAL4","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1670<=5),VLOOKUP(\"NORMAL\"&A1670&E1670&C1670,'Volume Medido 1'!$G$3:$I$449,3,0),M1670)","v":31203},{"$f":"$F1670/Parâmetros!$B$5","v":3.4217765540146867E-5},{"$f":"$G1670*Parâmetros!B$15","v":31542.096653574466},{"$f":"$G1670*Parâmetros!C$15","v":32261.927685851391},{"$f":"$G1670*Parâmetros!D$15","v":33021.129932273339},{"$f":"$G1670*Parâmetros!E$15","v":33752.416366403013},{"$f":"IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},39017]
["Agua","INDUSTRIAL",125,"Vol_NormalAguaINDUSTRIAL125","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1791<=5),VLOOKUP(\"NORMAL\"&A1791&E1791&C1791,'Volume Medido 1'!$G$3:$I$449,3,0),M1791)","v":7500},{"$f":"$F1791/Parâmetros!$B$5","v":8.2246335785373683E-6},{"$f":"$G1791*Parâmetros!B$15","v":7581.5057815533291},{"$f":"$G1791*Parâmetros!C$15","v":7754.5254508824619},{"$f":"$G1791*Parâmetros!D$15","v":7937.0084444460472},{"$f":"$G1791*Parâmetros!E$15","v":8112.7815513900141},{"$f":"IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7500]
["Agua","INDUSTRIAL",250,"Vol_NormalAguaINDUSTRIAL250","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1916<=5),VLOOKUP(\"NORMAL\"&A1916&E1916&C1916,'Volume Medido 1'!$G$3:$I$449,3,0),M1916)","v":3750},{"$f":"$F1916/Parâmetros!$B$5","v":4.1123167892686842E-6},{"$f":"$G1916*Parâmetros!B$15","v":3790.7528907766646},{"$f":"$G1916*Parâmetros!C$15","v":3877.2627254412309},{"$f":"$G1916*Parâmetros!D$15","v":3968.5042222230236},{"$f":"$G1916*Parâmetros!E$15","v":4056.3907756950071},{"$f":"IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3750]
["Agua","INDUSTRIAL",420,"Vol_NormalAguaINDUSTRIAL420","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2085<=5),VLOOKUP(\"NORMAL\"&A2085&E2085&C2085,'Volume Medido 1'!$G$3:$I$449,3,0),M2085)","v":2100},{"$f":"$F2085/Parâmetros!$B$5","v":2.3028974019904629E-6},{"$f":"$G2085*Parâmetros!B$15","v":2122.821618834932},{"$f":"$G2085*Parâmetros!C$15","v":2171.267126247089},{"$f":"$G2085*Parâmetros!D$15","v":2222.362364444893},{"$f":"$G2085*Parâmetros!E$15","v":2271.5788343892041},{"$f":"IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2100]
["Agua","INDUSTRIAL",500,"Vol_NormalAguaINDUSTRIAL500","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2163<=5),VLOOKUP(\"NORMAL\"&A2163&E2163&C2163,'Volume Medido 1'!$G$3:$I$449,3,0),M2163)","v":4000},{"$f":"$F2163/Parâmetros!$B$5","v":4.3864712418865966E-6},{"$f":"$G2163*Parâmetros!B$15","v":4043.4697501617757},{"$f":"$G2163*Parâmetros!C$15","v":4135.7469071373134},{"$f":"$G2163*Parâmetros!D$15","v":4233.0711703712259},{"$f":"$G2163*Parâmetros!E$15","v":4326.8168274080081},{"$f":"IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4000]
["Agua","INDUSTRIAL",627,"Vol_NormalAguaINDUSTRIAL627","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2284<=5),VLOOKUP(\"NORMAL\"&A2284&E2284&C2284,'Volume Medido 1'!$G$3:$I$449,3,0),M2284)","v":1881},{"$f":"$F2284/Parâmetros!$B$5","v":2.0627381014971721E-6},{"$f":"$G2284*Parâmetros!B$15","v":1901.4416500135751},{"$f":"$G2284*Parâmetros!C$15","v":1944.8349830813215},{"$f":"$G2284*Parâmetros!D$15","v":1990.6017178670688},{"$f":"$G2284*Parâmetros!E$15","v":2034.6856130886158},{"$f":"IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1881]
["Agua","INDUSTRIAL",781,"Vol_NormalAguaINDUSTRIAL781","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2405<=5),VLOOKUP(\"NORMAL\"&A2405&E2405&C2405,'Volume Medido 1'!$G$3:$I$449,3,0),M2405)","v":1562},{"$f":"$F2405/Parâmetros!$B$5","v":1.7129170199567158E-6},{"$f":"$G2405*Parâmetros!B$15","v":1578.9749374381731},{"$f":"$G2405*Parâmetros!C$15","v":1615.0091672371207},{"$f":"$G2405*Parâmetros!D$15","v":1653.0142920299634},{"$f":"$G2405*Parâmetros!E$15","v":1689.621971102827},{"$f":"IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1562]
["Agua","INDUSTRIAL",1012,"Vol_NormalAguaINDUSTRIAL1012","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2534<=5),VLOOKUP(\"NORMAL\"&A2534&E2534&C2534,'Volume Medido 1'!$G$3:$I$449,3,0),M2534)","v":1012},{"$f":"$F2534/Parâmetros!$B$5","v":1.1097772241973088E-6},{"$f":"$G2534*Parâmetros!B$15","v":1022.9978467909291},{"$f":"$G2534*Parâmetros!C$15","v":1046.34396750574},{"$f":"$G2534*Parâmetros!D$15","v":1070.9670061039199},{"$f":"$G2534*Parâmetros!E$15","v":1094.6846573342259},{"$f":"IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1012]
["Agua","INDUSTRIAL",1279,"Vol_NormalAguaINDUSTRIAL1279","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2652<=5),VLOOKUP(\"NORMAL\"&A2652&E2652&C2652,'Volume Medido 1'!$G$3:$I$449,3,0),M2652)","v":2558},{"$f":"$F2652/Parâmetros!$B$5","v":2.8051483591864784E-6},{"$f":"$G2652*Parâmetros!B$15","v":2585.7989052284552},{"$f":"$G2652*Parâmetros!C$15","v":2644.8101471143113},{"$f":"$G2652*Parâmetros!D$15","v":2707.0490134523984},{"$f":"$G2652*Parâmetros!E$15","v":2766.9993611274208},{"$f":"IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2558]
["Agua","INDUSTRIAL",1626,"Vol_NormalAguaINDUSTRIAL1626","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2777<=5),VLOOKUP(\"NORMAL\"&A2777&E2777&C2777,'Volume Medido 1'!$G$3:$I$449,3,0),M2777)","v":1626},{"$f":"$F2777/Parâmetros!$B$5","v":1.7831005598269015E-6},{"$f":"$G2777*Parâmetros!B$15","v":1643.6704534407618},{"$f":"$G2777*Parâmetros!C$15","v":1681.1811177513177},{"$f":"$G2777*Parâmetros!D$15","v":1720.7434307559031},{"$f":"$G2777*Parâmetros!E$15","v":1758.8510403413552},{"$f":"IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1626]
["Agua","INDUSTRIAL",2295,"Vol_NormalAguaINDUSTRIAL2295","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2898<=5),VLOOKUP(\"NORMAL\"&A2898&E2898&C2898,'Volume Medido 1'!$G$3:$I$449,3,0),M2898)","v":2295},{"$f":"$F2898/Parâmetros!$B$5","v":2.5167378750324348E-6},{"$f":"$G2898*Parâmetros!B$15","v":2319.9407691553188},{"$f":"$G2898*Parâmetros!C$15","v":2372.8847879700334},{"$f":"$G2898*Parâmetros!D$15","v":2428.7245840004907},{"$f":"$G2898*Parâmetros!E$15","v":2482.5111547253446},{"$f":"IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2295]
["Agua","INDUSTRIAL",8176,"Vol_NormalAguaINDUSTRIAL8176","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3062<=5),VLOOKUP(\"NORMAL\"&A3062&E3062&C3062,'Volume Medido 1'!$G$3:$I$449,3,0),M3062)","v":8176},{"$f":"$F3062/Parâmetros!$B$5","v":8.9659472184162023E-6},{"$f":"$G3062*Parâmetros!B$15","v":8264.8521693306684},{"$f":"$G3062*Parâmetros!C$15","v":8453.4666781886663},{"$f":"$G3062*Parâmetros!D$15","v":8652.3974722387848},{"$f":"$G3062*Parâmetros!E$15","v":8844.0135952219662},{"$f":"IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8176]
["Agua","INDUSTRIAL",43576,"Vol_NormalAguaINDUSTRIAL43576","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3145<=5),VLOOKUP(\"NORMAL\"&A3145&E3145&C3145,'Volume Medido 1'!$G$3:$I$449,3,0),M3145)","v":43576},{"$f":"$F3145/Parâmetros!$B$5","v":4.7786217709112578E-5},{"$f":"$G3145*Parâmetros!B$15","v":44049.559458262374},{"$f":"$G3145*Parâmetros!C$15","v":45054.826806353885},{"$f":"$G3145*Parâmetros!D$15","v":46115.077330024127},{"$f":"$G3145*Parâmetros!E$15","v":47136.342517782832},{"$f":"IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},43576]
["Agua","PODER PUBLICO",45,"Vol_NormalAguaPODER PUBLICO45","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3266<=5),VLOOKUP(\"NORMAL\"&A3266&E3266&C3266,'Volume Medido 1'!$G$3:$I$449,3,0),M3266)","v":60929},{"$f":"$F3266/Parâmetros!$B$5","v":6.6815826574227104E-5},{"$f":"$G3266*Parâmetros!B$15","v":61591.1421019017},{"$f":"$G3266*Parâmetros!C$15","v":62996.730826242332},{"$f":"$G3266*Parâmetros!D$15","v":64479.198334887093},{"$f":"$G3266*Parâmetros!E$15","v":65907.155619285622},{"$f":"IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60929]
["Agua","PODER PUBLICO",166,"Vol_NormalAguaPODER PUBLICO166","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3387<=5),VLOOKUP(\"NORMAL\"&A3387&E3387&C3387,'Volume Medido 1'!$G$3:$I$449,3,0),M3387)","v":20418},{"$f":"$F3387/Parâmetros!$B$5","v":2.2390742454210133E-5},{"$f":"$G3387*Parâmetros!B$15","v":20639.891339700782},{"$f":"$G3387*Parâmetros!C$15","v":21110.920087482416},{"$f":"$G3387*Parâmetros!D$15","v":21607.711789159923},{"$f":"$G3387*Parâmetros!E$15","v":22086.236495504178},{"$f":"IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},20418]
["Agua","PODER PUBLICO",290,"Vol_NormalAguaPODER PUBLICO290","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3511<=5),VLOOKUP(\"NORMAL\"&A3511&E3511&C3511,'Volume Medido 1'!$G$3:$I$449,3,0),M3511)","v":10730},{"$f":"$F3511/Parâmetros!$B$5","v":1.1766709106360796E-5},{"$f":"$G3511*Parâmetros!B$15","v":10846.607604808964},{"$f":"$G3511*Parâmetros!C$15","v":11094.141078395842},{"$f":"$G3511*Parâmetros!D$15","v":11355.213414520813},{"$f":"$G3511*Parâmetros!E$15","v":11606.686139521982},{"$f":"IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},10730]
["Agua","PODER PUBLICO",413,"Vol_NormalAguaPODER PUBLICO413","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3634<=5),VLOOKUP(\"NORMAL\"&A3634&E3634&C3634,'Volume Medido 1'!$G$3:$I$449,3,0),M3634)","v":7434},{"$f":"$F3634/Parâmetros!$B$5","v":8.1522568030462395E-6},{"$f":"$G3634*Parâmetros!B$15","v":7514.7885306756598},{"$f":"$G3634*Parâmetros!C$15","v":7686.285626914696},{"$f":"$G3634*Parâmetros!D$15","v":7867.1627701349225},{"$f":"$G3634*Parâmetros!E$15","v":8041.3890737377824},{"$f":"IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7434]
["Agua","PODER PUBLICO",538,"Vol_NormalAguaPODER PUBLICO538","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3759<=5),VLOOKUP(\"NORMAL\"&A3759&E3759&C3759,'Volume Medido 1'!$G$3:$I$449,3,0),M3759)","v":4304},{"$f":"$F3759/Parâmetros!$B$5","v":4.7198430562699778E-6},{"$f":"$G3759*Parâmetros!B$15","v":4350.77345117407},{"$f":"$G3759*Parâmetros!C$15","v":4450.0636720797484},{"$f":"$G3759*Parâmetros!D$15","v":4554.7845793194383},{"$f":"$G3759*Parâmetros!E$15","v":4655.6549062910162},{"$f":"IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4304]
["Agua","PODER PUBLICO",660,"Vol_NormalAguaPODER PUBLICO660","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3880<=5),VLOOKUP(\"NORMAL\"&A3880&E3880&C3880,'Volume Medido 1'!$G$3:$I$449,3,0),M3880)","v":6600},{"$f":"$F3880/Parâmetros!$B$5","v":7.237677549112884E-6},{"$f":"$G3880*Parâmetros!B$15","v":6671.7250877669294},{"$f":"$G3880*Parâmetros!C$15","v":6823.982396776566},{"$f":"$G3880*Parâmetros!D$15","v":6984.5674311125222},{"$f":"$G3880*Parâmetros!E$15","v":7139.2477652232128},{"$f":"IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6600]
["Agua","PODER PUBLICO",822,"Vol_NormalAguaPODER PUBLICO822","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4039<=5),VLOOKUP(\"NORMAL\"&A4039&E4039&C4039,'Volume Medido 1'!$G$3:$I$449,3,0),M4039)","v":4932},{"$f":"$F4039/Parâmetros!$B$5","v":5.4085190412461731E-6},{"$f":"$G4039*Parâmetros!B$15","v":4985.5982019494686},{"$f":"$G4039*Parâmetros!C$15","v":5099.3759365003061},{"$f":"$G4039*Parâmetros!D$15","v":5219.3767530677205},{"$f":"$G4039*Parâmetros!E$15","v":5334.9651481940737},{"$f":"IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4932]
["Agua","PODER PUBLICO",917,"Vol_NormalAguaPODER PUBLICO917","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4127<=5),VLOOKUP(\"NORMAL\"&A4127&E4127&C4127,'Volume Medido 1'!$G$3:$I$449,3,0),M4127)","v":1834},{"$f":"$F4127/Parâmetros!$B$5","v":2.0111970644050044E-6},{"$f":"$G4127*Parâmetros!B$15","v":1853.9308804491739},{"$f":"$G4127*Parâmetros!C$15","v":1896.2399569224578},{"$f":"$G4127*Parâmetros!D$15","v":1940.8631316152068},{"$f":"$G4127*Parâmetros!E$15","v":1983.8455153665716},{"$f":"IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1834]
["Agua","PODER PUBLICO",1072,"Vol_NormalAguaPODER PUBLICO1072","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4248<=5),VLOOKUP(\"NORMAL\"&A4248&E4248&C4248,'Volume Medido 1'!$G$3:$I$449,3,0),M4248)","v":1072},{"$f":"$F4248/Parâmetros!$B$5","v":1.1755742928256078E-6},{"$f":"$G4248*Parâmetros!B$15","v":1083.6498930433559},{"$f":"$G4248*Parâmetros!C$15","v":1108.3801711127999},{"$f":"$G4248*Parâmetros!D$15","v":1134.4630736594884},{"$f":"$G4248*Parâmetros!E$15","v":1159.586909745346},{"$f":"IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1072]
["Agua","PODER PUBLICO",1254,"Vol_NormalAguaPODER PUBLICO1254","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4369<=5),VLOOKUP(\"NORMAL\"&A4369&E4369&C4369,'Volume Medido 1'!$G$3:$I$449,3,0),M4369)","v":2508},{"$f":"$F4369/Parâmetros!$B$5","v":2.750317468662896E-6},{"$f":"$G4369*Parâmetros!B$15","v":2535.2555333514333},{"$f":"$G4369*Parâmetros!C$15","v":2593.1133107750952},{"$f":"$G4369*Parâmetros!D$15","v":2654.1356238227586},{"$f":"$G4369*Parâmetros!E$15","v":2712.9141507848208},{"$f":"IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2508]
["Agua","PODER PUBLICO",1504,"Vol_NormalAguaPODER PUBLICO1504","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4488<=5),VLOOKUP(\"NORMAL\"&A4488&E4488&C4488,'Volume Medido 1'!$G$3:$I$449,3,0),M4488)","v":3008},{"$f":"$F4488/Parâmetros!$B$5","v":3.2986263738987205E-6},{"$f":"$G4488*Parâmetros!B$15","v":3040.689252121655},{"$f":"$G4488*Parâmetros!C$15","v":3110.0816741672593},{"$f":"$G4488*Parâmetros!D$15","v":3183.2695201191614},{"$f":"$G4488*Parâmetros!E$15","v":3253.7662542108219},{"$f":"IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3008]
["Agua","PODER PUBLICO",1828,"Vol_NormalAguaPODER PUBLICO1828","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4616<=5),VLOOKUP(\"NORMAL\"&A4616&E4616&C4616,'Volume Medido 1'!$G$3:$I$449,3,0),M4616)","v":1828},{"$f":"$F4616/Parâmetros!$B$5","v":2.0046173575421744E-6},{"$f":"$G4616*Parâmetros!B$15","v":1847.865675823931},{"$f":"$G4616*Parâmetros!C$15","v":1890.0363365617518},{"$f":"$G4616*Parâmetros!D$15","v":1934.5135248596498},{"$f":"$G4616*Parâmetros!E$15","v":1977.3552901254593},{"$f":"IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1828]
["Agua","PODER PUBLICO",2329,"Vol_NormalAguaPODER PUBLICO2329","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4741<=5),VLOOKUP(\"NORMAL\"&A4741&E4741&C4741,'Volume Medido 1'!$G$3:$I$449,3,0),M4741)","v":2329},{"$f":"$F4741/Parâmetros!$B$5","v":2.5540228805884706E-6},{"$f":"$G4741*Parâmetros!B$15","v":2354.3102620316936},{"$f":"$G4741*Parâmetros!C$15","v":2408.0386366807002},{"$f":"$G4741*Parâmetros!D$15","v":2464.7056889486457},{"$f":"$G4741*Parâmetros!E$15","v":2519.2890977583124},{"$f":"IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2329]
["Agua","PODER PUBLICO",3093,"Vol_NormalAguaPODER PUBLICO3093","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4862<=5),VLOOKUP(\"NORMAL\"&A4862&E4862&C4862,'Volume Medido 1'!$G$3:$I$449,3,0),M4862)","v":3093},{"$f":"$F4862/Parâmetros!$B$5","v":3.3918388877888104E-6},{"$f":"$G4862*Parâmetros!B$15","v":3126.6129843125927},{"$f":"$G4862*Parâmetros!C$15","v":3197.966295943927},{"$f":"$G4862*Parâmetros!D$15","v":3273.2222824895498},{"$f":"$G4862*Parâmetros!E$15","v":3345.7111117932418},{"$f":"IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3093]
["Agua","PODER PUBLICO",4898,"Vol_NormalAguaPODER PUBLICO4898","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5016<=5),VLOOKUP(\"NORMAL\"&A5016&E5016&C5016,'Volume Medido 1'!$G$3:$I$449,3,0),M5016)","v":4898},{"$f":"$F5016/Parâmetros!$B$5","v":5.3712340356901373E-6},{"$f":"$G5016*Parâmetros!B$15","v":4951.2287090730943},{"$f":"$G5016*Parâmetros!C$15","v":5064.2220877896398},{"$f":"$G5016*Parâmetros!D$15","v":5183.3956481195655},{"$f":"$G5016*Parâmetros!E$15","v":5298.1872051611053},{"$f":"IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4898]
["Agua","PODER PUBLICO",6296,"Vol_NormalAguaPODER PUBLICO6296","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5109<=5),VLOOKUP(\"NORMAL\"&A5109&E5109&C5109,'Volume Medido 1'!$G$3:$I$449,3,0),M5109)","v":6296},{"$f":"$F5109/Parâmetros!$B$5","v":6.9043057347295028E-6},{"$f":"$G5109*Parâmetros!B$15","v":6364.4213867546341},{"$f":"$G5109*Parâmetros!C$15","v":6509.6656318341302},{"$f":"$G5109*Parâmetros!D$15","v":6662.8540221643088},{"$f":"$G5109*Parâmetros!E$15","v":6810.4096863402046},{"$f":"IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6296]
["Agua","PODER PUBLICO",9041,"Vol_NormalAguaPODER PUBLICO9041","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5230<=5),VLOOKUP(\"NORMAL\"&A5230&E5230&C5230,'Volume Medido 1'!$G$3:$I$449,3,0),M5230)","v":9041},{"$f":"$F5230/Parâmetros!$B$5","v":9.9145216244741803E-6},{"$f":"$G5230*Parâmetros!B$15","v":9139.2525028031541},{"$f":"$G5230*Parâmetros!C$15","v":9347.8219468571115},{"$f":"$G5230*Parâmetros!D$15","v":9567.7991128315625},{"$f":"$G5230*Parâmetros!E$15","v":9779.6877341489508},{"$f":"IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9041]
["Agua","RESIDENCIAL",67,"Vol_NormalAguaRESIDENCIAL67","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5376<=5),VLOOKUP(\"NORMAL\"&A5376&E5376&C5376,'Volume Medido 1'!$G$3:$I$449,3,0),M5376)","v":60630},{"$f":"$F5376/Parâmetros!$B$5","v":6.648793784889608E-5},{"$f":"$G5376*Parâmetros!B$15","v":61288.892738077106},{"$f":"$G5376*Parâmetros!C$15","v":62687.583744933814},{"$f":"$G5376*Parâmetros!D$15","v":64162.77626490184},{"$f":"$G5376*Parâmetros!E$15","v":65583.726061436872},{"$f":"IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},60630]
["Agua","RESIDENCIAL",168,"Vol_NormalAguaRESIDENCIAL168","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5477<=5),VLOOKUP(\"NORMAL\"&A5477&E5477&C5477,'Volume Medido 1'!$G$3:$I$449,3,0),M5477)","v":7055},{"$f":"$F5477/Parâmetros!$B$5","v":7.7366386528774836E-6},{"$f":"$G5477*Parâmetros!B$15","v":7131.6697718478308},{"$f":"$G5477*Parâmetros!C$15","v":7294.4236074634346},{"$f":"$G5477*Parâmetros!D$15","v":7466.0792767422481},{"$f":"$G5477*Parâmetros!E$15","v":7631.4231793408726},{"$f":"IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7055]
["Agua","RESIDENCIAL",289,"Vol_NormalAguaRESIDENCIAL289","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5598<=5),VLOOKUP(\"NORMAL\"&A5598&E5598&C5598,'Volume Medido 1'!$G$3:$I$449,3,0),M5598)","v":2889},{"$f":"$F5598/Parâmetros!$B$5","v":3.1681288544525943E-6},{"$f":"$G5598*Parâmetros!B$15","v":2920.3960270543421},{"$f":"$G5598*Parâmetros!C$15","v":2987.0432036799243},{"$f":"$G5598*Parâmetros!D$15","v":3057.3356528006175},{"$f":"$G5598*Parâmetros!E$15","v":3125.0434535954337},{"$f":"IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2889]
["Agua","RESIDENCIAL",416,"Vol_NormalAguaRESIDENCIAL416","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5723<=5),VLOOKUP(\"NORMAL\"&A5723&E5723&C5723,'Volume Medido 1'!$G$3:$I$449,3,0),M5723)","v":2912},{"$f":"$F5723/Parâmetros!$B$5","v":3.1933510640934423E-6},{"$f":"$G5723*Parâmetros!B$15","v":2943.6459781177723},{"$f":"$G5723*Parâmetros!C$15","v":3010.8237483959638},{"$f":"$G5723*Parâmetros!D$15","v":3081.675812030252},{"$f":"$G5723*Parâmetros!E$15","v":3149.9226503530299},{"$f":"IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2912]
["Agua","RESIDENCIAL",623,"Vol_NormalAguaRESIDENCIAL623","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5904<=5),VLOOKUP(\"NORMAL\"&A5904&E5904&C5904,'Volume Medido 1'!$G$3:$I$449,3,0),M5904)","v":1246},{"$f":"$F5904/Parâmetros!$B$5","v":1.3663857918476748E-6},{"$f":"$G5904*Parâmetros!B$15","v":1259.5408271753929},{"$f":"$G5904*Parâmetros!C$15","v":1288.2851615732729},{"$f":"$G5904*Parâmetros!D$15","v":1318.6016695706367},{"$f":"$G5904*Parâmetros!E$15","v":1347.8034417375943},{"$f":"IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1246]
["Agua","RESIDENCIAL",717,"Vol_NormalAguaRESIDENCIAL717","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5966<=5),VLOOKUP(\"NORMAL\"&A5966&E5966&C5966,'Volume Medido 1'!$G$3:$I$449,3,0),M5966)","v":2151},{"$f":"$F5966/Parâmetros!$B$5","v":2.3588249103245171E-6},{"$f":"$G5966*Parâmetros!B$15","v":2174.3758581494944},{"$f":"$G5966*Parâmetros!C$15","v":2223.9978993130899},{"$f":"$G5966*Parâmetros!D$15","v":2276.3340218671265},{"$f":"$G5966*Parâmetros!E$15","v":2326.7457489386561},{"$f":"IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2151]
["Agua","RESIDENCIAL",959,"Vol_NormalAguaRESIDENCIAL959","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6091<=5),VLOOKUP(\"NORMAL\"&A6091&E6091&C6091,'Volume Medido 1'!$G$3:$I$449,3,0),M6091)","v":2877},{"$f":"$F6091/Parâmetros!$B$5","v":3.1549694407269342E-6},{"$f":"$G6091*Parâmetros!B$15","v":2908.2656178038565},{"$f":"$G6091*Parâmetros!C$15","v":2974.6359629585122},{"$f":"$G6091*Parâmetros!D$15","v":3044.6364392895034},{"$f":"$G6091*Parâmetros!E$15","v":3112.0630031132091},{"$f":"IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2877]
["Agua","SANEPAR",118,"Vol_NormalAguaSANEPAR118","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6336<=5),VLOOKUP(\"NORMAL\"&A6336&E6336&C6336,'Volume Medido 1'!$G$3:$I$449,3,0),M6336)","v":826},{"$f":"$F6336/Parâmetros!$B$5","v":9.0580631144958211E-7},{"$f":"$G6336*Parâmetros!B$15","v":834.97650340840653},{"$f":"$G6336*Parâmetros!C$15","v":854.03173632385506},{"$f":"$G6336*Parâmetros!D$15","v":874.12919668165796},{"$f":"$G6336*Parâmetros!E$15","v":893.4876748597535},{"$f":"IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},826]
["Agua","SANEPAR",135,"Vol_NormalAguaSANEPAR135","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6353<=5),VLOOKUP(\"NORMAL\"&A6353&E6353&C6353,'Volume Medido 1'!$G$3:$I$449,3,0),M6353)","v":1485},{"$f":"$F6353/Parâmetros!$B$5","v":1.6284774485503989E-6},{"$f":"$G6353*Parâmetros!B$15","v":1501.1381447475592},{"$f":"$G6353*Parâmetros!C$15","v":1535.3960392747274},{"$f":"$G6353*Parâmetros!D$15","v":1571.5276720003174},{"$f":"$G6353*Parâmetros!E$15","v":1606.3307471752228},{"$f":"IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1485]
["Agua","SANEPAR",383,"Vol_NormalAguaSANEPAR383","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6583<=5),VLOOKUP(\"NORMAL\"&A6583&E6583&C6583,'Volume Medido 1'!$G$3:$I$449,3,0),M6583)","v":766},{"$f":"$F6583/Parâmetros!$B$5","v":8.4000924282128322E-7},{"$f":"$G6583*Parâmetros!B$15","v":774.32445715597999},{"$f":"$G6583*Parâmetros!C$15","v":791.99553271679542},{"$f":"$G6583*Parâmetros!D$15","v":810.63312912608967},{"$f":"$G6583*Parâmetros!E$15","v":828.58542244863349},{"$f":"IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},766]
["Agua","SANEPAR",570,"Vol_NormalAguaSANEPAR570","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6704<=5),VLOOKUP(\"NORMAL\"&A6704&E6704&C6704,'Volume Medido 1'!$G$3:$I$449,3,0),M6704)","v":570},{"$f":"$F6704/Parâmetros!$B$5","v":6.2507215196883993E-7},{"$f":"$G6704*Parâmetros!B$15","v":576.19443939805296},{"$f":"$G6704*Parâmetros!C$15","v":589.34393426706708},{"$f":"$G6704*Parâmetros!D$15","v":603.21264177789953},{"$f":"$G6704*Parâmetros!E$15","v":616.57139790564099},{"$f":"IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},570]
["Agua","SANEPAR",895,"Vol_NormalAguaSANEPAR895","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6829<=5),VLOOKUP(\"NORMAL\"&A6829&E6829&C6829,'Volume Medido 1'!$G$3:$I$449,3,0),M6829)","v":895},{"$f":"$F6829/Parâmetros!$B$5","v":9.8147294037212586E-7},{"$f":"$G6829*Parâmetros!B$15","v":904.72635659869718},{"$f":"$G6829*Parâmetros!C$15","v":925.37337047197366},{"$f":"$G6829*Parâmetros!D$15","v":947.14967437056157},{"$f":"$G6829*Parâmetros!E$15","v":968.12526513254159},{"$f":"IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},895]
["Agua","SANEPAR",1156,"Vol_NormalAguaSANEPAR1156","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6881<=5),VLOOKUP(\"NORMAL\"&A6881&E6881&C6881,'Volume Medido 1'!$G$3:$I$449,3,0),M6881)","v":1156},{"$f":"$F6881/Parâmetros!$B$5","v":1.2676901889052264E-6},{"$f":"$G6881*Parâmetros!B$15","v":1168.562757796753},{"$f":"$G6881*Parâmetros!C$15","v":1195.2308561626835},{"$f":"$G6881*Parâmetros!D$15","v":1223.3575682372841},{"$f":"$G6881*Parâmetros!E$15","v":1250.4500631209141},{"$f":"IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1156]
["Agua","SANEPAR",9184,"Vol_NormalAguaSANEPAR9184","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7076<=5),VLOOKUP(\"NORMAL\"&A7076&E7076&C7076,'Volume Medido 1'!$G$3:$I$449,3,0),M7076)","v":9184},{"$f":"$F7076/Parâmetros!$B$5","v":1.0071337971371625E-5},{"$f":"$G7076*Parâmetros!B$15","v":9283.8065463714356},{"$f":"$G7076*Parâmetros!C$15","v":9495.6748987872706},{"$f":"$G7076*Parâmetros!D$15","v":9719.1314071723336},{"$f":"$G7076*Parâmetros!E$15","v":9934.3714357287845},{"$f":"IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},9184]
["Agua","TARIFA SOCIAL",99,"Vol_NormalAguaTARIFA SOCIAL99","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7197<=5),VLOOKUP(\"NORMAL\"&A7197&E7197&C7197,'Volume Medido 1'!$G$3:$I$449,3,0),M7197)","v":593},{"$f":"$F7197/Parâmetros!$B$5","v":6.5029436160968788E-7},{"$f":"$G7197*Parâmetros!B$15","v":599.44439046148318},{"$f":"$G7197*Parâmetros!C$15","v":613.12447898310666},{"$f":"$G7197*Parâmetros!D$15","v":627.55280100753407},{"$f":"$G7197*Parâmetros!E$15","v":641.4505946632371},{"$f":"IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},593]
["Agua","TARIFA SOCIAL",304,"Vol_NormalAguaTARIFA SOCIAL304","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7318<=5),VLOOKUP(\"NORMAL\"&A7318&E7318&C7318,'Volume Medido 1'!$G$3:$I$449,3,0),M7318)","v":608},{"$f":"$F7318/Parâmetros!$B$5","v":6.6674362876676268E-7},{"$f":"$G7318*Parâmetros!B$15","v":614.60740202458987},{"$f":"$G7318*Parâmetros!C$15","v":628.63352988487156},{"$f":"$G7318*Parâmetros!D$15","v":643.42681789642631},{"$f":"$G7318*Parâmetros!E$15","v":657.67615776601724},{"$f":"IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},608]
["Agua","UTILIDADE PUBLICA",100,"Vol_NormalAguaUTILIDADE PUBLICA100","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7455<=5),VLOOKUP(\"NORMAL\"&A7455&E7455&C7455,'Volume Medido 1'!$G$3:$I$449,3,0),M7455)","v":4200},{"$f":"$F7455/Parâmetros!$B$5","v":4.6057948039809259E-6},{"$f":"$G7455*Parâmetros!B$15","v":4245.643237669864},{"$f":"$G7455*Parâmetros!C$15","v":4342.534252494178},{"$f":"$G7455*Parâmetros!D$15","v":4444.7247288897861},{"$f":"$G7455*Parâmetros!E$15","v":4543.1576687784082},{"$f":"IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4200]
["Agua","UTILIDADE PUBLICA",211,"Vol_NormalAguaUTILIDADE PUBLICA211","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7565<=5),VLOOKUP(\"NORMAL\"&A7565&E7565&C7565,'Volume Medido 1'!$G$3:$I$449,3,0),M7565)","v":422},{"$f":"$F7565/Parâmetros!$B$5","v":4.6277271601903591E-7},{"$f":"$G7565*Parâmetros!B$15","v":426.58605864206731},{"$f":"$G7565*Parâmetros!C$15","v":436.3212987029865},{"$f":"$G7565*Parâmetros!D$15","v":446.58900847416425},{"$f":"$G7565*Parâmetros!E$15","v":456.47917529154483},{"$f":"IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},422]
["Agua","UTILIDADE PUBLICA",346,"Vol_NormalAguaUTILIDADE PUBLICA346","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7686<=5),VLOOKUP(\"NORMAL\"&A7686&E7686&C7686,'Volume Medido 1'!$G$3:$I$449,3,0),M7686)","v":1384},{"$f":"$F7686/Parâmetros!$B$5","v":1.5177190496927623E-6},{"$f":"$G7686*Parâmetros!B$15","v":1399.0405335559742},{"$f":"$G7686*Parâmetros!C$15","v":1430.9684298695101},{"$f":"$G7686*Parâmetros!D$15","v":1464.6426249484439},{"$f":"$G7686*Parâmetros!E$15","v":1497.0786222831705},{"$f":"IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1384]
["Agua","UTILIDADE PUBLICA",574,{"$f":"\"Vol_Normal\"&A7811&B7811&C7811","v":"Vol_NormalAguaUTILIDADE PUBLICA574"},{"$f":"IF(OR($B7811=\"SANEPAR\", $B7811=\"INATIVO\",),\"INATIVO + SANEPAR\",$B7811)","v":"UTILIDADE PUBLICA"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C7811<=5),VLOOKUP(\"NORMAL\"&A7811&E7811&C7811,'Volume Medido 1'!$G$3:$I$449,3,0),M7811)","v":574},{"$f":"$F7811/Parâmetros!$B$5","v":6.2945862321072656E-7},{"$f":"$G7811*Parâmetros!B$15","v":580.23790914821473},{"$f":"$G7811*Parâmetros!C$15","v":593.47968117420442},{"$f":"$G7811*Parâmetros!D$15","v":607.44571294827085},{"$f":"$G7811*Parâmetros!E$15","v":620.89821473304903},{"$f":"IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},574]
["Agua","UTILIDADE PUBLICA",791,"Vol_NormalAguaUTILIDADE PUBLICA791","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7858<=5),VLOOKUP(\"NORMAL\"&A7858&E7858&C7858,'Volume Medido 1'!$G$3:$I$449,3,0),M7858)","v":791},{"$f":"$F7858/Parâmetros!$B$5","v":8.6742468808307448E-7},{"$f":"$G7858*Parâmetros!B$15","v":799.59614309449114},{"$f":"$G7858*Parâmetros!C$15","v":817.84395088640372},{"$f":"$G7858*Parâmetros!D$15","v":837.08982394090981},{"$f":"$G7858*Parâmetros!E$15","v":855.62802761993362},{"$f":"IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},791]
["Esgoto","COMERCIAL",146,"Vol_NormalEsgotoCOMERCIAL146","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8058<=5),VLOOKUP(\"NORMAL\"&A8058&E8058&C8058,'Volume Medido 1'!$G$3:$I$449,3,0),M8058)","v":15330},{"$f":"$F8058/Parâmetros!$B$5","v":1.6811151034530381E-5},{"$f":"$G8058*Parâmetros!B$15","v":15496.597817495003},{"$f":"$G8058*Parâmetros!C$15","v":15850.250021603752},{"$f":"$G8058*Parâmetros!D$15","v":16223.245260447722},{"$f":"$G8058*Parâmetros!E$15","v":16582.52549104119},{"$f":"IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},15330]
["Esgoto","COMERCIAL",267,"Vol_NormalEsgotoCOMERCIAL267","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8179<=5),VLOOKUP(\"NORMAL\"&A8179&E8179&C8179,'Volume Medido 1'!$G$3:$I$449,3,0),M8179)","v":7743},{"$f":"$F8179/Parâmetros!$B$5","v":8.4911117064819793E-6},{"$f":"$G8179*Parâmetros!B$15","v":7827.1465688756571},{"$f":"$G8179*Parâmetros!C$15","v":8005.7720754910533},{"$f":"$G8179*Parâmetros!D$15","v":8194.1675180461007},{"$f":"$G8179*Parâmetros!E$15","v":8375.6356736550515},{"$f":"IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7743]
["Esgoto","COMERCIAL",388,"Vol_NormalEsgotoCOMERCIAL388","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8300<=5),VLOOKUP(\"NORMAL\"&A8300&E8300&C8300,'Volume Medido 1'!$G$3:$I$449,3,0),M8300)","v":6984},{"$f":"$F8300/Parâmetros!$B$5","v":7.6587787883339978E-6},{"$f":"$G8300*Parâmetros!B$15","v":7059.8981837824604},{"$f":"$G8300*Parâmetros!C$15","v":7221.0140998617489},{"$f":"$G8300*Parâmetros!D$15","v":7390.9422634681596},{"$f":"$G8300*Parâmetros!E$15","v":7554.6221806543817},{"$f":"IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6984]
["Esgoto","COMERCIAL",520,"Vol_NormalEsgotoCOMERCIAL520","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8432<=5),VLOOKUP(\"NORMAL\"&A8432&E8432&C8432,'Volume Medido 1'!$G$3:$I$449,3,0),M8432)","v":3640},{"$f":"$F8432/Parâmetros!$B$5","v":3.9916888301168031E-6},{"$f":"$G8432*Parâmetros!B$15","v":3679.5574726472159},{"$f":"$G8432*Parâmetros!C$15","v":3763.5296854949552},{"$f":"$G8432*Parâmetros!D$15","v":3852.0947650378153},{"$f":"$G8432*Parâmetros!E$15","v":3937.4033129412874},{"$f":"IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3640]
["Esgoto","COMERCIAL",635,"Vol_NormalEsgotoCOMERCIAL635","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8547<=5),VLOOKUP(\"NORMAL\"&A8547&E8547&C8547,'Volume Medido 1'!$G$3:$I$449,3,0),M8547)","v":5080},{"$f":"$F8547/Parâmetros!$B$5","v":5.5708184771959773E-6},{"$f":"$G8547*Parâmetros!B$15","v":5135.2065827054548},{"$f":"$G8547*Parâmetros!C$15","v":5252.3985720643868},{"$f":"$G8547*Parâmetros!D$15","v":5376.0003863714564},{"$f":"$G8547*Parâmetros!E$15","v":5495.0573708081693},{"$f":"IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5080]
["Esgoto","COMERCIAL",760,"Vol_NormalEsgotoCOMERCIAL760","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8668<=5),VLOOKUP(\"NORMAL\"&A8668&E8668&C8668,'Volume Medido 1'!$G$3:$I$449,3,0),M8668)","v":1520},{"$f":"$F8668/Parâmetros!$B$5","v":1.6668590719169066E-6},{"$f":"$G8668*Parâmetros!B$15","v":1536.5185050614746},{"$f":"$G8668*Parâmetros!C$15","v":1571.5838247121787},{"$f":"$G8668*Parâmetros!D$15","v":1608.5670447410655},{"$f":"$G8668*Parâmetros!E$15","v":1644.1903944150429},{"$f":"IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1520]
["Esgoto","COMERCIAL",891,"Vol_NormalEsgotoCOMERCIAL891","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8793<=5),VLOOKUP(\"NORMAL\"&A8793&E8793&C8793,'Volume Medido 1'!$G$3:$I$449,3,0),M8793)","v":2673},{"$f":"$F8793/Parâmetros!$B$5","v":2.9312594073907181E-6},{"$f":"$G8793*Parâmetros!B$15","v":2702.0486605456063},{"$f":"$G8793*Parâmetros!C$15","v":2763.7128706945095},{"$f":"$G8793*Parâmetros!D$15","v":2828.7498096005716},{"$f":"$G8793*Parâmetros!E$15","v":2891.3953449154014},{"$f":"IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2673]
["Esgoto","COMERCIAL",943,{"$f":"\"Vol_Normal\"&A8835&B8835&C8835","v":"Vol_NormalEsgotoCOMERCIAL943"},{"$f":"IF(OR($B8835=\"SANEPAR\", $B8835=\"INATIVO\",),\"INATIVO + SANEPAR\",$B8835)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C8835<=5),VLOOKUP(\"NORMAL\"&A8835&E8835&C8835,'Volume Medido 1'!$G$3:$I$449,3,0),M8835)","v":4715},{"$f":"$F8835/Parâmetros!$B$5","v":5.1705529763738251E-6},{"$f":"$G8835*Parâmetros!B$15","v":4766.2399680031922},{"$f":"$G8835*Parâmetros!C$15","v":4875.0116667881075},{"$f":"$G8835*Parâmetros!D$15","v":4989.7326420750815},{"$f":"$G8835*Parâmetros!E$15","v":5100.2353353071885},{"$f":"IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4715]
["Esgoto","COMERCIAL",1211,"Vol_NormalEsgotoCOMERCIAL1211","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9040<=5),VLOOKUP(\"NORMAL\"&A9040&E9040&C9040,'Volume Medido 1'!$G$3:$I$449,3,0),M9040)","v":3633},{"$f":"$F9040/Parâmetros!$B$5","v":3.9840125054435008E-6},{"$f":"$G9040*Parâmetros!B$15","v":3672.4814005844319},{"$f":"$G9040*Parâmetros!C$15","v":3756.2921284074641},{"$f":"$G9040*Parâmetros!D$15","v":3844.6868904896651},{"$f":"$G9040*Parâmetros!E$15","v":3929.8313834933224},{"$f":"IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3633]
["Esgoto","COMERCIAL",1406,"Vol_NormalEsgotoCOMERCIAL1406","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9161<=5),VLOOKUP(\"NORMAL\"&A9161&E9161&C9161,'Volume Medido 1'!$G$3:$I$449,3,0),M9161)","v":1406},{"$f":"$F9161/Parâmetros!$B$5","v":1.5418446415231386E-6},{"$f":"$G9161*Parâmetros!B$15","v":1421.2796171818641},{"$f":"$G9161*Parâmetros!C$15","v":1453.7150378587655},{"$f":"$G9161*Parâmetros!D$15","v":1487.9245163854857},{"$f":"$G9161*Parâmetros!E$15","v":1520.8761148339147},{"$f":"IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1406]
["Esgoto","COMERCIAL",1655,"Vol_NormalEsgotoCOMERCIAL1655","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9282<=5),VLOOKUP(\"NORMAL\"&A9282&E9282&C9282,'Volume Medido 1'!$G$3:$I$449,3,0),M9282)","v":1655},{"$f":"$F9282/Parâmetros!$B$5","v":1.8149024763305792E-6},{"$f":"$G9282*Parâmetros!B$15","v":1672.9856091294346},{"$f":"$G9282*Parâmetros!C$15","v":1711.1652828280633},{"$f":"$G9282*Parâmetros!D$15","v":1751.4331967410944},{"$f":"$G9282*Parâmetros!E$15","v":1790.2204623400632},{"$f":"IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1655]
["Esgoto","COMERCIAL",2105,"Vol_NormalEsgotoCOMERCIAL2105","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9409<=5),VLOOKUP(\"NORMAL\"&A9409&E9409&C9409,'Volume Medido 1'!$G$3:$I$449,3,0),M9409)","v":2105},{"$f":"$F9409/Parâmetros!$B$5","v":2.3083804910428212E-6},{"$f":"$G9409*Parâmetros!B$15","v":2127.875956022634},{"$f":"$G9409*Parâmetros!C$15","v":2176.436809881011},{"$f":"$G9409*Parâmetros!D$15","v":2227.6537034078574},{"$f":"$G9409*Parâmetros!E$15","v":2276.9873554234637},{"$f":"IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2105]
["Esgoto","COMERCIAL",2640,"Vol_NormalEsgotoCOMERCIAL2640","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9529<=5),VLOOKUP(\"NORMAL\"&A9529&E9529&C9529,'Volume Medido 1'!$G$3:$I$449,3,0),M9529)","v":5280},{"$f":"$F9529/Parâmetros!$B$5","v":5.7901420392903074E-6},{"$f":"$G9529*Parâmetros!B$15","v":5337.3800702135431},{"$f":"$G9529*Parâmetros!C$15","v":5459.1859174212532},{"$f":"$G9529*Parâmetros!D$15","v":5587.6539448900176},{"$f":"$G9529*Parâmetros!E$15","v":5711.3982121785702},{"$f":"IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5280]
["Esgoto","COMERCIAL",3877,"Vol_NormalEsgotoCOMERCIAL3877","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9654<=5),VLOOKUP(\"NORMAL\"&A9654&E9654&C9654,'Volume Medido 1'!$G$3:$I$449,3,0),M9654)","v":3877},{"$f":"$F9654/Parâmetros!$B$5","v":4.2515872511985832E-6},{"$f":"$G9654*Parâmetros!B$15","v":3919.1330553443004},{"$f":"$G9654*Parâmetros!C$15","v":4008.5726897428403},{"$f":"$G9654*Parâmetros!D$15","v":4102.9042318823094},{"$f":"$G9654*Parâmetros!E$15","v":4193.7672099652109},{"$f":"IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3877]
["Esgoto","ENTIDADE FILANTROPICA",2,"Vol_NormalEsgotoENTIDADE FILANTROPICA2","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9775<=5),VLOOKUP(\"NORMAL\"&A9775&E9775&C9775,'Volume Medido 1'!$G$3:$I$449,3,0),M9775)","v":166},{"$f":"$F9775/Parâmetros!$B$5","v":1.8203855653829374E-7},{"$f":"$G9775*Parâmetros!B$15","v":167.80399463171366},{"$f":"$G9775*Parâmetros!C$15","v":171.63349664619847},{"$f":"$G9775*Parâmetros!D$15","v":175.67245357040585},{"$f":"$G9775*Parâmetros!E$15","v":179.5628983374323},{"$f":"IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},420]
["Esgoto","ENTIDADE FILANTROPICA",165,"Vol_NormalEsgotoENTIDADE FILANTROPICA165","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9937<=5),VLOOKUP(\"NORMAL\"&A9937&E9937&C9937,'Volume Medido 1'!$G$3:$I$449,3,0),M9937)","v":165},{"$f":"$F9937/Parâmetros!$B$5","v":1.8094193872782211E-7},{"$f":"$G9937*Parâmetros!B$15","v":166.79312719417322},{"$f":"$G9937*Parâmetros!C$15","v":170.59955991941416},{"$f":"$G9937*Parâmetros!D$15","v":174.61418577781305},{"$f":"$G9937*Parâmetros!E$15","v":178.48119413058032},{"$f":"IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},165]
["Esgoto","ENTIDADE FILANTROPICA",264,"Vol_NormalEsgotoENTIDADE FILANTROPICA264","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10022<=5),VLOOKUP(\"NORMAL\"&A10022&E10022&C10022,'Volume Medido 1'!$G$3:$I$449,3,0),M10022)","v":264},{"$f":"$F10022/Parâmetros!$B$5","v":2.8950710196451538E-7},{"$f":"$G10022*Parâmetros!B$15","v":266.8690035106772},{"$f":"$G10022*Parâmetros!C$15","v":272.95929587106269},{"$f":"$G10022*Parâmetros!D$15","v":279.38269724450089},{"$f":"$G10022*Parâmetros!E$15","v":285.56991060892852},{"$f":"IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264]
["Esgoto","ENTIDADE FILANTROPICA",520,"Vol_NormalEsgotoENTIDADE FILANTROPICA520","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10143<=5),VLOOKUP(\"NORMAL\"&A10143&E10143&C10143,'Volume Medido 1'!$G$3:$I$449,3,0),M10143)","v":520},{"$f":"$F10143/Parâmetros!$B$5","v":5.702412614452575E-7},{"$f":"$G10143*Parâmetros!B$15","v":525.65106752103077},{"$f":"$G10143*Parâmetros!C$15","v":537.64709792785061},{"$f":"$G10143*Parâmetros!D$15","v":550.29925214825926},{"$f":"$G10143*Parâmetros!E$15","v":562.48618756304097},{"$f":"IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},520]
["Esgoto","ENTIDADE FILANTROPICA",1464,"Vol_NormalEsgotoENTIDADE FILANTROPICA1464","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10264<=5),VLOOKUP(\"NORMAL\"&A10264&E10264&C10264,'Volume Medido 1'!$G$3:$I$449,3,0),M10264)","v":1464},{"$f":"$F10264/Parâmetros!$B$5","v":1.6054484745304942E-6},{"$f":"$G10264*Parâmetros!B$15","v":1479.9099285592097},{"$f":"$G10264*Parâmetros!C$15","v":1513.6833680122563},{"$f":"$G10264*Parâmetros!D$15","v":1549.3040483558684},{"$f":"$G10264*Parâmetros!E$15","v":1583.6149588313308},{"$f":"IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1464]
["Esgoto","INDUSTRIAL",37,"Vol_NormalEsgotoINDUSTRIAL37","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10386<=5),VLOOKUP(\"NORMAL\"&A10386&E10386&C10386,'Volume Medido 1'!$G$3:$I$449,3,0),M10386)","v":7178},{"$f":"$F10386/Parâmetros!$B$5","v":7.871522643565497E-6},{"$f":"$G10386*Parâmetros!B$15","v":7256.0064666653052},{"$f":"$G10386*Parâmetros!C$15","v":7421.5978248579077},{"$f":"$G10386*Parâmetros!D$15","v":7596.2462152311637},{"$f":"$G10386*Parâmetros!E$15","v":7764.4727967836698},{"$f":"IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7178]
["Esgoto","INDUSTRIAL",162,"Vol_NormalEsgotoINDUSTRIAL162","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10511<=5),VLOOKUP(\"NORMAL\"&A10511&E10511&C10511,'Volume Medido 1'!$G$3:$I$449,3,0),M10511)","v":2754},{"$f":"$F10511/Parâmetros!$B$5","v":3.0200854500389216E-6},{"$f":"$G10511*Parâmetros!B$15","v":2783.9289229863821},{"$f":"$G10511*Parâmetros!C$15","v":2847.46174556404},{"$f":"$G10511*Parâmetros!D$15","v":2914.4695008005888},{"$f":"$G10511*Parâmetros!E$15","v":2979.0133856704133},{"$f":"IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2754]
["Esgoto","INDUSTRIAL",288,"Vol_NormalEsgotoINDUSTRIAL288","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10636<=5),VLOOKUP(\"NORMAL\"&A10636&E10636&C10636,'Volume Medido 1'!$G$3:$I$449,3,0),M10636)","v":1440},{"$f":"$F10636/Parâmetros!$B$5","v":1.5791296470791746E-6},{"$f":"$G10636*Parâmetros!B$15","v":1455.6491100582391},{"$f":"$G10636*Parâmetros!C$15","v":1488.8688865694326},{"$f":"$G10636*Parâmetros!D$15","v":1523.905621333641},{"$f":"$G10636*Parâmetros!E$15","v":1557.6540578668828},{"$f":"IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1440]
["Esgoto","INDUSTRIAL",361,"Vol_NormalEsgotoINDUSTRIAL361","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10700<=5),VLOOKUP(\"NORMAL\"&A10700&E10700&C10700,'Volume Medido 1'!$G$3:$I$449,3,0),M10700)","v":1444},{"$f":"$F10700/Parâmetros!$B$5","v":1.5835161183210613E-6},{"$f":"$G10700*Parâmetros!B$15","v":1459.6925798084008},{"$f":"$G10700*Parâmetros!C$15","v":1493.00463347657},{"$f":"$G10700*Parâmetros!D$15","v":1528.1386925040124},{"$f":"$G10700*Parâmetros!E$15","v":1561.9808746942908},{"$f":"IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1444]
["Esgoto","INDUSTRIAL",589,"Vol_NormalEsgotoINDUSTRIAL589","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10879<=5),VLOOKUP(\"NORMAL\"&A10879&E10879&C10879,'Volume Medido 1'!$G$3:$I$449,3,0),M10879)","v":1767},{"$f":"$F10879/Parâmetros!$B$5","v":1.9377236711034038E-6},{"$f":"$G10879*Parâmetros!B$15","v":1786.2027621339641},{"$f":"$G10879*Parâmetros!C$15","v":1826.9661962279079},{"$f":"$G10879*Parâmetros!D$15","v":1869.9591895114886},{"$f":"$G10879*Parâmetros!E$15","v":1911.3713335074872},{"$f":"IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1767]
["Esgoto","INDUSTRIAL",832,"Vol_NormalEsgotoINDUSTRIAL832","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11004<=5),VLOOKUP(\"NORMAL\"&A11004&E11004&C11004,'Volume Medido 1'!$G$3:$I$449,3,0),M11004)","v":832},{"$f":"$F11004/Parâmetros!$B$5","v":9.1238601831241205E-7},{"$f":"$G11004*Parâmetros!B$15","v":841.04170803364923},{"$f":"$G11004*Parâmetros!C$15","v":860.23535668456111},{"$f":"$G11004*Parâmetros!D$15","v":880.47880343721488},{"$f":"$G11004*Parâmetros!E$15","v":899.97790010086555},{"$f":"IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},832]
["Esgoto","INDUSTRIAL",1359,"Vol_NormalEsgotoINDUSTRIAL1359","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11125<=5),VLOOKUP(\"NORMAL\"&A11125&E11125&C11125,'Volume Medido 1'!$G$3:$I$449,3,0),M11125)","v":1359},{"$f":"$F11125/Parâmetros!$B$5","v":1.4903036044309711E-6},{"$f":"$G11125*Parâmetros!B$15","v":1373.7688476174631},{"$f":"$G11125*Parâmetros!C$15","v":1405.1200116999021},{"$f":"$G11125*Parâmetros!D$15","v":1438.1859301336237},{"$f":"$G11125*Parâmetros!E$15","v":1470.0360171118705},{"$f":"IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1359]
["Esgoto","INDUSTRIAL",2684,"Vol_NormalEsgotoINDUSTRIAL2684","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11228<=5),VLOOKUP(\"NORMAL\"&A11228&E11228&C11228,'Volume Medido 1'!$G$3:$I$449,3,0),M11228)","v":2684},{"$f":"$F11228/Parâmetros!$B$5","v":2.943322203305906E-6},{"$f":"$G11228*Parâmetros!B$15","v":2713.1682023585508},{"$f":"$G11228*Parâmetros!C$15","v":2775.0861746891369},{"$f":"$G11228*Parâmetros!D$15","v":2840.390755319092},{"$f":"$G11228*Parâmetros!E$15","v":2903.2940911907731},{"$f":"IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2684]
["Esgoto","PODER PUBLICO",25,"Vol_NormalEsgotoPODER PUBLICO25","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11372<=5),VLOOKUP(\"NORMAL\"&A11372&E11372&C11372,'Volume Medido 1'!$G$3:$I$449,3,0),M11372)","v":30795},{"$f":"$F11372/Parâmetros!$B$5","v":3.3770345473474437E-5},{"$f":"$G11372*Parâmetros!B$15","v":31129.662739057971},{"$f":"$G11372*Parâmetros!C$15","v":31840.081501323391},{"$f":"$G11372*Parâmetros!D$15","v":32589.356672895476},{"$f":"$G11372*Parâmetros!E$15","v":33311.0810500074},{"$f":"IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30795]
["Esgoto","PODER PUBLICO",146,"Vol_NormalEsgotoPODER PUBLICO146","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11493<=5),VLOOKUP(\"NORMAL\"&A11493&E11493&C11493,'Volume Medido 1'!$G$3:$I$449,3,0),M11493)","v":18980},{"$f":"$F11493/Parâmetros!$B$5","v":2.0813806042751901E-5},{"$f":"$G11493*Parâmetros!B$15","v":19186.263964517624},{"$f":"$G11493*Parâmetros!C$15","v":19624.11907436655},{"$f":"$G11493*Parâmetros!D$15","v":20085.922703411467},{"$f":"$G11493*Parâmetros!E$15","v":20530.745846050999},{"$f":"IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},18980]
["Esgoto","PODER PUBLICO",271,"Vol_NormalEsgotoPODER PUBLICO271","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11618<=5),VLOOKUP(\"NORMAL\"&A11618&E11618&C11618,'Volume Medido 1'!$G$3:$I$449,3,0),M11618)","v":7317},{"$f":"$F11618/Parâmetros!$B$5","v":8.0239525192210561E-6},{"$f":"$G11618*Parâmetros!B$15","v":7396.5170404834271},{"$f":"$G11618*Parâmetros!C$15","v":7565.3150298809296},{"$f":"$G11618*Parâmetros!D$15","v":7743.345438401564},{"$f":"$G11618*Parâmetros!E$15","v":7914.8296815360982},{"$f":"IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7317]
["Esgoto","PODER PUBLICO",455,"Vol_NormalEsgotoPODER PUBLICO455","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11802<=5),VLOOKUP(\"NORMAL\"&A11802&E11802&C11802,'Volume Medido 1'!$G$3:$I$449,3,0),M11802)","v":1820},{"$f":"$F11802/Parâmetros!$B$5","v":1.9958444150584015E-6},{"$f":"$G11802*Parâmetros!B$15","v":1839.778736323608},{"$f":"$G11802*Parâmetros!C$15","v":1881.7648427474776},{"$f":"$G11802*Parâmetros!D$15","v":1926.0473825189076},{"$f":"$G11802*Parâmetros!E$15","v":1968.7016564706437},{"$f":"IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1820]
["Esgoto","PODER PUBLICO",514,"Vol_NormalEsgotoPODER PUBLICO514","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11861<=5),VLOOKUP(\"NORMAL\"&A11861&E11861&C11861,'Volume Medido 1'!$G$3:$I$449,3,0),M11861)","v":3598},{"$f":"$F11861/Parâmetros!$B$5","v":3.9456308820769936E-6},{"$f":"$G11861*Parâmetros!B$15","v":3637.1010402705169},{"$f":"$G11861*Parâmetros!C$15","v":3720.104342970013},{"$f":"$G11861*Parâmetros!D$15","v":3807.6475177489174},{"$f":"$G11861*Parâmetros!E$15","v":3891.971736253503},{"$f":"IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3598]
["Esgoto","PODER PUBLICO",643,"Vol_NormalEsgotoPODER PUBLICO643","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11986<=5),VLOOKUP(\"NORMAL\"&A11986&E11986&C11986,'Volume Medido 1'!$G$3:$I$449,3,0),M11986)","v":3858},{"$f":"$F11986/Parâmetros!$B$5","v":4.2307515127996225E-6},{"$f":"$G11986*Parâmetros!B$15","v":3899.9265740310325},{"$f":"$G11986*Parâmetros!C$15","v":3988.9278919339386},{"$f":"$G11986*Parâmetros!D$15","v":4082.797143823047},{"$f":"$G11986*Parâmetros!E$15","v":4173.2148300350236},{"$f":"IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3858]
["Esgoto","PODER PUBLICO",768,"Vol_NormalEsgotoPODER PUBLICO768","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12107<=5),VLOOKUP(\"NORMAL\"&A12107&E12107&C12107,'Volume Medido 1'!$G$3:$I$449,3,0),M12107)","v":1536},{"$f":"$F12107/Parâmetros!$B$5","v":1.6844049568844531E-6},{"$f":"$G12107*Parâmetros!B$15","v":1552.6923840621218},{"$f":"$G12107*Parâmetros!C$15","v":1588.1268123407283},{"$f":"$G12107*Parâmetros!D$15","v":1625.4993294225505},{"$f":"$G12107*Parâmetros!E$15","v":1661.497661724675},{"$f":"IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1536]
["Esgoto","PODER PUBLICO",926,"Vol_NormalEsgotoPODER PUBLICO926","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12251<=5),VLOOKUP(\"NORMAL\"&A12251&E12251&C12251,'Volume Medido 1'!$G$3:$I$449,3,0),M12251)","v":2778},{"$f":"$F12251/Parâmetros!$B$5","v":3.046404277490241E-6},{"$f":"$G12251*Parâmetros!B$15","v":2808.1897414873529},{"$f":"$G12251*Parâmetros!C$15","v":2872.2762270068638},{"$f":"$G12251*Parâmetros!D$15","v":2939.867927822816},{"$f":"$G12251*Parâmetros!E$15","v":3004.9742866348611},{"$f":"IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2778]
["Esgoto","PODER PUBLICO",1070,"Vol_NormalEsgotoPODER PUBLICO1070","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12354<=5),VLOOKUP(\"NORMAL\"&A12354&E12354&C12354,'Volume Medido 1'!$G$3:$I$449,3,0),M12354)","v":3210},{"$f":"$F12354/Parâmetros!$B$5","v":3.5201431716139934E-6},{"$f":"$G12354*Parâmetros!B$15","v":3244.8844745048245},{"$f":"$G12354*Parâmetros!C$15","v":3318.9368929776933},{"$f":"$G12354*Parâmetros!D$15","v":3397.0396142229083},{"$f":"$G12354*Parâmetros!E$15","v":3472.270503994926},{"$f":"IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3210]
["Esgoto","PODER PUBLICO",1267,"Vol_NormalEsgotoPODER PUBLICO1267","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12475<=5),VLOOKUP(\"NORMAL\"&A12475&E12475&C12475,'Volume Medido 1'!$G$3:$I$449,3,0),M12475)","v":2534},{"$f":"$F12475/Parâmetros!$B$5","v":2.778829531735159E-6},{"$f":"$G12475*Parâmetros!B$15","v":2561.5380867274848},{"$f":"$G12475*Parâmetros!C$15","v":2619.995665671488},{"$f":"$G12475*Parâmetros!D$15","v":2681.6505864301716},{"$f":"$G12475*Parâmetros!E$15","v":2741.038460162973},{"$f":"IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2534]
["Esgoto","PODER PUBLICO",1533,"Vol_NormalEsgotoPODER PUBLICO1533","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12600<=5),VLOOKUP(\"NORMAL\"&A12600&E12600&C12600,'Volume Medido 1'!$G$3:$I$449,3,0),M12600)","v":1533},{"$f":"$F12600/Parâmetros!$B$5","v":1.681115103453038E-6},{"$f":"$G12600*Parâmetros!B$15","v":1549.6597817495003},{"$f":"$G12600*Parâmetros!C$15","v":1585.0250021603752},{"$f":"$G12600*Parâmetros!D$15","v":1622.324526044772},{"$f":"$G12600*Parâmetros!E$15","v":1658.252549104119},{"$f":"IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1533]
["Esgoto","PODER PUBLICO",1988,"Vol_NormalEsgotoPODER PUBLICO1988","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12779<=5),VLOOKUP(\"NORMAL\"&A12779&E12779&C12779,'Volume Medido 1'!$G$3:$I$449,3,0),M12779)","v":1988},{"$f":"$F12779/Parâmetros!$B$5","v":2.1800762072176382E-6},{"$f":"$G12779*Parâmetros!B$15","v":2009.6044658304022},{"$f":"$G12779*Parâmetros!C$15","v":2055.4662128472442},{"$f":"$G12779*Parâmetros!D$15","v":2103.8363716744989},{"$f":"$G12779*Parâmetros!E$15","v":2150.4279632217795},{"$f":"IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1988]
["Esgoto","PODER PUBLICO",2206,"Vol_NormalEsgotoPODER PUBLICO2206","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12843<=5),VLOOKUP(\"NORMAL\"&A12843&E12843&C12843,'Volume Medido 1'!$G$3:$I$449,3,0),M12843)","v":2206},{"$f":"$F12843/Parâmetros!$B$5","v":2.4191388899004581E-6},{"$f":"$G12843*Parâmetros!B$15","v":2229.9735672142192},{"$f":"$G12843*Parâmetros!C$15","v":2280.864419286228},{"$f":"$G12843*Parâmetros!D$15","v":2334.5387504597311},{"$f":"$G12843*Parâmetros!E$15","v":2386.2394803155162},{"$f":"IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2206]
["Esgoto","PODER PUBLICO",2916,"Vol_NormalEsgotoPODER PUBLICO2916","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12968<=5),VLOOKUP(\"NORMAL\"&A12968&E12968&C12968,'Volume Medido 1'!$G$3:$I$449,3,0),M12968)","v":2916},{"$f":"$F12968/Parâmetros!$B$5","v":3.1977375353353287E-6},{"$f":"$G12968*Parâmetros!B$15","v":2947.6894478679342},{"$f":"$G12968*Parâmetros!C$15","v":3014.959495303101},{"$f":"$G12968*Parâmetros!D$15","v":3085.9088832006232},{"$f":"$G12968*Parâmetros!E$15","v":3154.2494671804375},{"$f":"IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2916]
["Esgoto","PODER PUBLICO",4339,"Vol_NormalEsgotoPODER PUBLICO4339","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13089<=5),VLOOKUP(\"NORMAL\"&A13089&E13089&C13089,'Volume Medido 1'!$G$3:$I$449,3,0),M13089)","v":4339},{"$f":"$F13089/Parâmetros!$B$5","v":4.758224679636485E-6},{"$f":"$G13089*Parâmetros!B$15","v":4386.153811487985},{"$f":"$G13089*Parâmetros!C$15","v":4486.2514575171999},{"$f":"$G13089*Parâmetros!D$15","v":4591.8239520601865},{"$f":"$G13089*Parâmetros!E$15","v":4693.5145535308357},{"$f":"IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4339]
["Esgoto","PODER PUBLICO",6194,"Vol_NormalEsgotoPODER PUBLICO6194","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13228<=5),VLOOKUP(\"NORMAL\"&A13228&E13228&C13228,'Volume Medido 1'!$G$3:$I$449,3,0),M13228)","v":6194},{"$f":"$F13228/Parâmetros!$B$5","v":6.7924507180613946E-6},{"$f":"$G13228*Parâmetros!B$15","v":6261.3129081255092},{"$f":"$G13228*Parâmetros!C$15","v":6404.2040857021293},{"$f":"$G13228*Parâmetros!D$15","v":6554.9107073198429},{"$f":"$G13228*Parâmetros!E$15","v":6700.0758572412997},{"$f":"IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6194]
["Esgoto","PODER PUBLICO",8567,"Vol_NormalEsgotoPODER PUBLICO8567","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13336<=5),VLOOKUP(\"NORMAL\"&A13336&E13336&C13336,'Volume Medido 1'!$G$3:$I$449,3,0),M13336)","v":8567},{"$f":"$F13336/Parâmetros!$B$5","v":9.3947247823106183E-6},{"$f":"$G13336*Parâmetros!B$15","v":8660.1013374089835},{"$f":"$G13336*Parâmetros!C$15","v":8857.7359383613402},{"$f":"$G13336*Parâmetros!D$15","v":9066.1801791425733},{"$f":"$G13336*Parâmetros!E$15","v":9266.9599401011019},{"$f":"IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8567]
["Esgoto","RESIDENCIAL",23,"Vol_NormalEsgotoRESIDENCIAL23","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13457<=5),VLOOKUP(\"NORMAL\"&A13457&E13457&C13457,'Volume Medido 1'!$G$3:$I$449,3,0),M13457)","v":3171122},{"$f":"$F13457/Parâmetros!$B$5","v":3.4775088643784766E-3},{"$f":"$G13457*Parâmetros!B$15","v":3205583.970268127},{"$f":"$G13457*Parâmetros!C$15","v":3278739.5009137723},{"$f":"$G13457*Parâmetros!D$15","v":3355896.2789824852},{"$f":"$G13457*Parâmetros!E$15","v":3430216.0078409337},{"$f":"IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},3171122]
["Esgoto","RESIDENCIAL",148,"Vol_NormalEsgotoRESIDENCIAL148","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13582<=5),VLOOKUP(\"NORMAL\"&A13582&E13582&C13582,'Volume Medido 1'!$G$3:$I$449,3,0),M13582)","v":5180},{"$f":"$F13582/Parâmetros!$B$5","v":5.6804802582431419E-6},{"$f":"$G13582*Parâmetros!B$15","v":5236.2933264594985},{"$f":"$G13582*Parâmetros!C$15","v":5355.79224474282},{"$f":"$G13582*Parâmetros!D$15","v":5481.8271656307361},{"$f":"$G13582*Parâmetros!E$15","v":5603.2277914933693},{"$f":"IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5180]
["Esgoto","RESIDENCIAL",322,"Vol_NormalEsgotoRESIDENCIAL322","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13756<=5),VLOOKUP(\"NORMAL\"&A13756&E13756&C13756,'Volume Medido 1'!$G$3:$I$449,3,0),M13756)","v":1288},{"$f":"$F13756/Parâmetros!$B$5","v":1.412443739887484E-6},{"$f":"$G13756*Parâmetros!B$15","v":1301.9972595520917},{"$f":"$G13756*Parâmetros!C$15","v":1331.7105040982146},{"$f":"$G13756*Parâmetros!D$15","v":1363.0489168595345},{"$f":"$G13756*Parâmetros!E$15","v":1393.2350184253785},{"$f":"IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1288]
["Esgoto","RESIDENCIAL",395,"Vol_NormalEsgotoRESIDENCIAL395","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13829<=5),VLOOKUP(\"NORMAL\"&A13829&E13829&C13829,'Volume Medido 1'!$G$3:$I$449,3,0),M13829)","v":790},{"$f":"$F13829/Parâmetros!$B$5","v":8.6632807027260277E-7},{"$f":"$G13829*Parâmetros!B$15","v":798.58527565695056},{"$f":"$G13829*Parâmetros!C$15","v":816.8100141596193},{"$f":"$G13829*Parâmetros!D$15","v":836.03155614831701},{"$f":"$G13829*Parâmetros!E$15","v":854.5463234130815},{"$f":"IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},790]
["Esgoto","RESIDENCIAL",532,"Vol_NormalEsgotoRESIDENCIAL532","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13950<=5),VLOOKUP(\"NORMAL\"&A13950&E13950&C13950,'Volume Medido 1'!$G$3:$I$449,3,0),M13950)","v":1064},{"$f":"$F13950/Parâmetros!$B$5","v":1.1668013503418346E-6},{"$f":"$G13950*Parâmetros!B$15","v":1075.5629535430321},{"$f":"$G13950*Parâmetros!C$15","v":1100.1086772985252},{"$f":"$G13950*Parâmetros!D$15","v":1125.996931318746},{"$f":"$G13950*Parâmetros!E$15","v":1150.9332760905299},{"$f":"IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1064]
["Esgoto","RESIDENCIAL",688,"Vol_NormalEsgotoRESIDENCIAL688","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14071<=5),VLOOKUP(\"NORMAL\"&A14071&E14071&C14071,'Volume Medido 1'!$G$3:$I$449,3,0),M14071)","v":1376},{"$f":"$F14071/Parâmetros!$B$5","v":1.5089461072089892E-6},{"$f":"$G14071*Parâmetros!B$15","v":1390.9535940556507},{"$f":"$G14071*Parâmetros!C$15","v":1422.6969360552357},{"$f":"$G14071*Parâmetros!D$15","v":1456.1764826077015},{"$f":"$G14071*Parâmetros!E$15","v":1488.4249886283546},{"$f":"IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1376]
["Esgoto","RESIDENCIAL",910,"Vol_NormalEsgotoRESIDENCIAL910","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14205<=5),VLOOKUP(\"NORMAL\"&A14205&E14205&C14205,'Volume Medido 1'!$G$3:$I$449,3,0),M14205)","v":910},{"$f":"$F14205/Parâmetros!$B$5","v":9.9792220752920076E-7},{"$f":"$G14205*Parâmetros!B$15","v":919.88936816180399},{"$f":"$G14205*Parâmetros!C$15","v":940.88242137373879},{"$f":"$G14205*Parâmetros!D$15","v":963.02369125945381},{"$f":"$G14205*Parâmetros!E$15","v":984.35082823532184},{"$f":"IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},910]
["Esgoto","RESIDENCIAL",1127,"Vol_NormalEsgotoRESIDENCIAL1127","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14318<=5),VLOOKUP(\"NORMAL\"&A14318&E14318&C14318,'Volume Medido 1'!$G$3:$I$449,3,0),M14318)","v":1127},{"$f":"$F14318/Parâmetros!$B$5","v":1.2358882724015486E-6},{"$f":"$G14318*Parâmetros!B$15","v":1139.2476021080802},{"$f":"$G14318*Parâmetros!C$15","v":1165.246691085938},{"$f":"$G14318*Parâmetros!D$15","v":1192.6678022520928},{"$f":"$G14318*Parâmetros!E$15","v":1219.0806411222063},{"$f":"IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1127]
["Esgoto","RESIDENCIAL",1508,"Vol_NormalEsgotoRESIDENCIAL1508","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14439<=5),VLOOKUP(\"NORMAL\"&A14439&E14439&C14439,'Volume Medido 1'!$G$3:$I$449,3,0),M14439)","v":1508},{"$f":"$F14439/Parâmetros!$B$5","v":1.6536996581912469E-6},{"$f":"$G14439*Parâmetros!B$15","v":1524.3880958109894},{"$f":"$G14439*Parâmetros!C$15","v":1559.1765839907671},{"$f":"$G14439*Parâmetros!D$15","v":1595.8678312299519},{"$f":"$G14439*Parâmetros!E$15","v":1631.209943932819},{"$f":"IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1508]
["Esgoto","RESIDENCIAL",2468,"Vol_NormalEsgotoRESIDENCIAL2468","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14564<=5),VLOOKUP(\"NORMAL\"&A14564&E14564&C14564,'Volume Medido 1'!$G$3:$I$449,3,0),M14564)","v":2468},{"$f":"$F14564/Parâmetros!$B$5","v":2.7064527562440298E-6},{"$f":"$G14564*Parâmetros!B$15","v":2494.820835849815},{"$f":"$G14564*Parâmetros!C$15","v":2551.7558417037217},{"$f":"$G14564*Parâmetros!D$15","v":2611.8049121190456},{"$f":"$G14564*Parâmetros!E$15","v":2669.6459825107404},{"$f":"IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2468]
["Esgoto","SANEPAR",135,"Vol_NormalEsgotoSANEPAR135","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14733<=5),VLOOKUP(\"NORMAL\"&A14733&E14733&C14733,'Volume Medido 1'!$G$3:$I$449,3,0),M14733)","v":540},{"$f":"$F14733/Parâmetros!$B$5","v":5.9217361765469054E-7},{"$f":"$G14733*Parâmetros!B$15","v":545.86841627183969},{"$f":"$G14733*Parâmetros!C$15","v":558.32583246353727},{"$f":"$G14733*Parâmetros!D$15","v":571.46460800011539},{"$f":"$G14733*Parâmetros!E$15","v":584.12027170008105},{"$f":"IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},540]
["Esgoto","SANEPAR",229,"Vol_NormalEsgotoSANEPAR229","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14811<=5),VLOOKUP(\"NORMAL\"&A14811&E14811&C14811,'Volume Medido 1'!$G$3:$I$449,3,0),M14811)","v":229},{"$f":"$F14811/Parâmetros!$B$5","v":2.5112547859800765E-7},{"$f":"$G14811*Parâmetros!B$15","v":231.48864319676164},{"$f":"$G14811*Parâmetros!C$15","v":236.77151043361116},{"$f":"$G14811*Parâmetros!D$15","v":242.34332450375265},{"$f":"$G14811*Parâmetros!E$15","v":247.71026336910845},{"$f":"IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},229]
["Esgoto","SANEPAR",712,"Vol_NormalEsgotoSANEPAR712","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14932<=5),VLOOKUP(\"NORMAL\"&A14932&E14932&C14932,'Volume Medido 1'!$G$3:$I$449,3,0),M14932)","v":712},{"$f":"$F14932/Parâmetros!$B$5","v":7.8079188105581416E-7},{"$f":"$G14932*Parâmetros!B$15","v":719.73761552879603},{"$f":"$G14932*Parâmetros!C$15","v":736.16294947044173},{"$f":"$G14932*Parâmetros!D$15","v":753.48666832607807},{"$f":"$G14932*Parâmetros!E$15","v":770.17339527862532},{"$f":"IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},712]
["Esgoto","TARIFA SOCIAL",97,"Vol_NormalEsgotoTARIFA SOCIAL97","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15053<=5),VLOOKUP(\"NORMAL\"&A15053&E15053&C15053,'Volume Medido 1'!$G$3:$I$449,3,0),M15053)","v":97},{"$f":"$F15053/Parâmetros!$B$5","v":1.0637192761574996E-7},{"$f":"$G15053*Parâmetros!B$15","v":98.054141441423042},{"$f":"$G15053*Parâmetros!C$15","v":100.29186249807984},{"$f":"$G15053*Parâmetros!D$15","v":102.65197588150221},{"$f":"$G15053*Parâmetros!E$15","v":104.92530806464418},{"$f":"IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},97]
["Esgoto","UTILIDADE PUBLICA",16,"Vol_NormalEsgotoUTILIDADE PUBLICA16","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15182<=5),VLOOKUP(\"NORMAL\"&A15182&E15182&C15182,'Volume Medido 1'!$G$3:$I$449,3,0),M15182)","v":35305},{"$f":"$F15182/Parâmetros!$B$5","v":3.8716091798701568E-5},{"$f":"$G15182*Parâmetros!B$15","v":35688.674882365369},{"$f":"$G15182*Parâmetros!C$15","v":36503.136139120703},{"$f":"$G15182*Parâmetros!D$15","v":37362.144417489028},{"$f":"$G15182*Parâmetros!E$15","v":38189.567022909927},{"$f":"IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},35305]
["Esgoto","UTILIDADE PUBLICA",134,"Vol_NormalEsgotoUTILIDADE PUBLICA134","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15300<=5),VLOOKUP(\"NORMAL\"&A15300&E15300&C15300,'Volume Medido 1'!$G$3:$I$449,3,0),M15300)","v":2144},{"$f":"$F15300/Parâmetros!$B$5","v":2.3511485856512156E-6},{"$f":"$G15300*Parâmetros!B$15","v":2167.2997860867117},{"$f":"$G15300*Parâmetros!C$15","v":2216.7603422255997},{"$f":"$G15300*Parâmetros!D$15","v":2268.9261473189767},{"$f":"$G15300*Parâmetros!E$15","v":2319.173819490692},{"$f":"IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2144]
["Esgoto","UTILIDADE PUBLICA",256,"Vol_NormalEsgotoUTILIDADE PUBLICA256","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15421<=5),VLOOKUP(\"NORMAL\"&A15421&E15421&C15421,'Volume Medido 1'!$G$3:$I$449,3,0),M15421)","v":512},{"$f":"$F15421/Parâmetros!$B$5","v":5.6146831896148435E-7},{"$f":"$G15421*Parâmetros!B$15","v":517.56412802070724},{"$f":"$G15421*Parâmetros!C$15","v":529.37560411357606},{"$f":"$G15421*Parâmetros!D$15","v":541.83310980751685},{"$f":"$G15421*Parâmetros!E$15","v":553.83255390822501},{"$f":"IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},512]
["Esgoto","UTILIDADE PUBLICA",672,"Vol_NormalEsgotoUTILIDADE PUBLICA672","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15621<=5),VLOOKUP(\"NORMAL\"&A15621&E15621&C15621,'Volume Medido 1'!$G$3:$I$449,3,0),M15621)","v":672},{"$f":"$F15621/Parâmetros!$B$5","v":7.369271686369482E-7},{"$f":"$G15621*Parâmetros!B$15","v":679.30291802717829},{"$f":"$G15621*Parâmetros!C$15","v":694.80548039906853},{"$f":"$G15621*Parâmetros!D$15","v":711.15595662236592},{"$f":"$G15621*Parâmetros!E$15","v":726.90522700454528},{"$f":"IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},672]
["Esgoto","UTILIDADE PUBLICA",1488,"Vol_NormalEsgotoUTILIDADE PUBLICA1488","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15658<=5),VLOOKUP(\"NORMAL\"&A15658&E15658&C15658,'Volume Medido 1'!$G$3:$I$449,3,0),M15658)","v":1488},{"$f":"$F15658/Parâmetros!$B$5","v":1.631767301981814E-6},{"$f":"$G15658*Parâmetros!B$15","v":1504.1707470601805},{"$f":"$G15658*Parâmetros!C$15","v":1538.4978494550805},{"$f":"$G15658*Parâmetros!D$15","v":1574.7024753780959},{"$f":"$G15658*Parâmetros!E$15","v":1609.575859795779},{"$f":"IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1488]
["Esgoto","UTILIDADE PUBLICA",1502,"Vol_NormalEsgotoUTILIDADE PUBLICA1502","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15659<=5),VLOOKUP(\"NORMAL\"&A15659&E15659&C15659,'Volume Medido 1'!$G$3:$I$449,3,0),M15659)","v":1502},{"$f":"$F15659/Parâmetros!$B$5","v":1.6471199513284168E-6},{"$f":"$G15659*Parâmetros!B$15","v":1518.3228911857466},{"$f":"$G15659*Parâmetros!C$15","v":1552.9729636300608},{"$f":"$G15659*Parâmetros!D$15","v":1589.5182244743951},{"$f":"$G15659*Parâmetros!E$15","v":1624.7197186917067},{"$f":"IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1502]
["Esgoto","UTILIDADE PUBLICA",1505,"Vol_NormalEsgotoUTILIDADE PUBLICA1505","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15660<=5),VLOOKUP(\"NORMAL\"&A15660&E15660&C15660,'Volume Medido 1'!$G$3:$I$449,3,0),M15660)","v":3010},{"$f":"$F15660/Parâmetros!$B$5","v":3.3008196095196637E-6},{"$f":"$G15660*Parâmetros!B$15","v":3042.7109869967358},{"$f":"$G15660*Parâmetros!C$15","v":3112.1495476208279},{"$f":"$G15660*Parâmetros!D$15","v":3185.3860557043472},{"$f":"$G15660*Parâmetros!E$15","v":3255.9296626245259},{"$f":"IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3010]
["Esgoto","UTILIDADE PUBLICA",1527,"Vol_NormalEsgotoUTILIDADE PUBLICA1527","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15661<=5),VLOOKUP(\"NORMAL\"&A15661&E15661&C15661,'Volume Medido 1'!$G$3:$I$449,3,0),M15661)","v":1527},{"$f":"$F15661/Parâmetros!$B$5","v":1.6745353965902082E-6},{"$f":"$G15661*Parâmetros!B$15","v":1543.5945771242577},{"$f":"$G15661*Parâmetros!C$15","v":1578.8213817996693},{"$f":"$G15661*Parâmetros!D$15","v":1615.9749192892152},{"$f":"$G15661*Parâmetros!E$15","v":1651.7623238630069},{"$f":"IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1527]
["Esgoto","UTILIDADE PUBLICA",1546,"Vol_NormalEsgotoUTILIDADE PUBLICA1546","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15662<=5),VLOOKUP(\"NORMAL\"&A15662&E15662&C15662,'Volume Medido 1'!$G$3:$I$449,3,0),M15662)","v":1546},{"$f":"$F15662/Parâmetros!$B$5","v":1.6953711349891695E-6},{"$f":"$G15662*Parâmetros!B$15","v":1562.8010584375261},{"$f":"$G15662*Parâmetros!C$15","v":1598.4661796085713},{"$f":"$G15662*Parâmetros!D$15","v":1636.0820073484786},{"$f":"$G15662*Parâmetros!E$15","v":1672.3147037931949},{"$f":"IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1546]
["Esgoto","UTILIDADE PUBLICA",1565,"Vol_NormalEsgotoUTILIDADE PUBLICA1565","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15663<=5),VLOOKUP(\"NORMAL\"&A15663&E15663&C15663,'Volume Medido 1'!$G$3:$I$449,3,0),M15663)","v":1565},{"$f":"$F15663/Parâmetros!$B$5","v":1.7162068733881309E-6},{"$f":"$G15663*Parâmetros!B$15","v":1582.0075397507946},{"$f":"$G15663*Parâmetros!C$15","v":1618.1109774174736},{"$f":"$G15663*Parâmetros!D$15","v":1656.1890954077419},{"$f":"$G15663*Parâmetros!E$15","v":1692.8670837233831},{"$f":"IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1565]
["Esgoto","UTILIDADE PUBLICA",1574,"Vol_NormalEsgotoUTILIDADE PUBLICA1574","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15664<=5),VLOOKUP(\"NORMAL\"&A15664&E15664&C15664,'Volume Medido 1'!$G$3:$I$449,3,0),M15664)","v":1574},{"$f":"$F15664/Parâmetros!$B$5","v":1.7260764336823757E-6},{"$f":"$G15664*Parâmetros!B$15","v":1591.1053466886585},{"$f":"$G15664*Parâmetros!C$15","v":1627.4164079585325},{"$f":"$G15664*Parâmetros!D$15","v":1665.7135055410772},{"$f":"$G15664*Parâmetros!E$15","v":1702.6024215850512},{"$f":"IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1574]
["Esgoto","UTILIDADE PUBLICA",1587,"Vol_NormalEsgotoUTILIDADE PUBLICA1587","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15665<=5),VLOOKUP(\"NORMAL\"&A15665&E15665&C15665,'Volume Medido 1'!$G$3:$I$449,3,0),M15665)","v":1587},{"$f":"$F15665/Parâmetros!$B$5","v":1.7403324652185072E-6},{"$f":"$G15665*Parâmetros!B$15","v":1604.2466233766845},{"$f":"$G15665*Parâmetros!C$15","v":1640.857585406729},{"$f":"$G15665*Parâmetros!D$15","v":1679.4709868447837},{"$f":"$G15665*Parâmetros!E$15","v":1716.6645762741271},{"$f":"IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1587]
["Esgoto","UTILIDADE PUBLICA",1596,"Vol_NormalEsgotoUTILIDADE PUBLICA1596","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15666<=5),VLOOKUP(\"NORMAL\"&A15666&E15666&C15666,'Volume Medido 1'!$G$3:$I$449,3,0),M15666)","v":1596},{"$f":"$F15666/Parâmetros!$B$5","v":1.7502020255127518E-6},{"$f":"$G15666*Parâmetros!B$15","v":1613.3444303145482},{"$f":"$G15666*Parâmetros!C$15","v":1650.1630159477877},{"$f":"$G15666*Parâmetros!D$15","v":1688.9953969781188},{"$f":"$G15666*Parâmetros!E$15","v":1726.3999141357949},{"$f":"IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1596]
["Esgoto","UTILIDADE PUBLICA",1601,"Vol_NormalEsgotoUTILIDADE PUBLICA1601","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15667<=5),VLOOKUP(\"NORMAL\"&A15667&E15667&C15667,'Volume Medido 1'!$G$3:$I$449,3,0),M15667)","v":1601},{"$f":"$F15667/Parâmetros!$B$5","v":1.7556851145651103E-6},{"$f":"$G15667*Parâmetros!B$15","v":1618.3987675022506},{"$f":"$G15667*Parâmetros!C$15","v":1655.3326995817094},{"$f":"$G15667*Parâmetros!D$15","v":1694.286735941083},{"$f":"$G15667*Parâmetros!E$15","v":1731.8084351700552},{"$f":"IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1601]
["Esgoto","UTILIDADE PUBLICA",1609,"Vol_NormalEsgotoUTILIDADE PUBLICA1609","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15668<=5),VLOOKUP(\"NORMAL\"&A15668&E15668&C15668,'Volume Medido 1'!$G$3:$I$449,3,0),M15668)","v":1609},{"$f":"$F15668/Parâmetros!$B$5","v":1.7644580570488833E-6},{"$f":"$G15668*Parâmetros!B$15","v":1626.4857070025741},{"$f":"$G15668*Parâmetros!C$15","v":1663.6041933959841},{"$f":"$G15668*Parâmetros!D$15","v":1702.7528782818254},{"$f":"$G15668*Parâmetros!E$15","v":1740.462068824871},{"$f":"IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1609]
["Esgoto","UTILIDADE PUBLICA",1629,"Vol_NormalEsgotoUTILIDADE PUBLICA1629","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15669<=5),VLOOKUP(\"NORMAL\"&A15669&E15669&C15669,'Volume Medido 1'!$G$3:$I$449,3,0),M15669)","v":1629},{"$f":"$F15669/Parâmetros!$B$5","v":1.7863904132583165E-6},{"$f":"$G15669*Parâmetros!B$15","v":1646.7030557533831},{"$f":"$G15669*Parâmetros!C$15","v":1684.2829279316707},{"$f":"$G15669*Parâmetros!D$15","v":1723.9182341336816},{"$f":"$G15669*Parâmetros!E$15","v":1762.0961529619112},{"$f":"IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1629]
["Esgoto","UTILIDADE PUBLICA",1633,"Vol_NormalEsgotoUTILIDADE PUBLICA1633","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15670<=5),VLOOKUP(\"NORMAL\"&A15670&E15670&C15670,'Volume Medido 1'!$G$3:$I$449,3,0),M15670)","v":1633},{"$f":"$F15670/Parâmetros!$B$5","v":1.7907768845002029E-6},{"$f":"$G15670*Parâmetros!B$15","v":1650.7465255035447},{"$f":"$G15670*Parâmetros!C$15","v":1688.4186748388079},{"$f":"$G15670*Parâmetros!D$15","v":1728.1513053040526},{"$f":"$G15670*Parâmetros!E$15","v":1766.422969789319},{"$f":"IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1633]
["Esgoto","UTILIDADE PUBLICA",1637,"Vol_NormalEsgotoUTILIDADE PUBLICA1637","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15671<=5),VLOOKUP(\"NORMAL\"&A15671&E15671&C15671,'Volume Medido 1'!$G$3:$I$449,3,0),M15671)","v":1637},{"$f":"$F15671/Parâmetros!$B$5","v":1.7951633557420895E-6},{"$f":"$G15671*Parâmetros!B$15","v":1654.7899952537066},{"$f":"$G15671*Parâmetros!C$15","v":1692.5544217459453},{"$f":"$G15671*Parâmetros!D$15","v":1732.384376474424},{"$f":"$G15671*Parâmetros!E$15","v":1770.7497866167271},{"$f":"IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1637]
["Esgoto","UTILIDADE PUBLICA",1661,"Vol_NormalEsgotoUTILIDADE PUBLICA1661","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15672<=5),VLOOKUP(\"NORMAL\"&A15672&E15672&C15672,'Volume Medido 1'!$G$3:$I$449,3,0),M15672)","v":1661},{"$f":"$F15672/Parâmetros!$B$5","v":1.8214821831934091E-6},{"$f":"$G15672*Parâmetros!B$15","v":1679.0508137546772},{"$f":"$G15672*Parâmetros!C$15","v":1717.3689031887691},{"$f":"$G15672*Parâmetros!D$15","v":1757.7828034966512},{"$f":"$G15672*Parâmetros!E$15","v":1796.7106875811751},{"$f":"IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1661]
["Esgoto","UTILIDADE PUBLICA",1662,"Vol_NormalEsgotoUTILIDADE PUBLICA1662","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15673<=5),VLOOKUP(\"NORMAL\"&A15673&E15673&C15673,'Volume Medido 1'!$G$3:$I$449,3,0),M15673)","v":1662},{"$f":"$F15673/Parâmetros!$B$5","v":1.8225788010038809E-6},{"$f":"$G15673*Parâmetros!B$15","v":1680.0616811922177},{"$f":"$G15673*Parâmetros!C$15","v":1718.4028399155536},{"$f":"$G15673*Parâmetros!D$15","v":1758.8410712892442},{"$f":"$G15673*Parâmetros!E$15","v":1797.7923917880273},{"$f":"IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1662]
["Esgoto","UTILIDADE PUBLICA",1719,"Vol_NormalEsgotoUTILIDADE PUBLICA1719","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15674<=5),VLOOKUP(\"NORMAL\"&A15674&E15674&C15674,'Volume Medido 1'!$G$3:$I$449,3,0),M15674)","v":1719},{"$f":"$F15674/Parâmetros!$B$5","v":1.8850860162007649E-6},{"$f":"$G15674*Parâmetros!B$15","v":1737.681125132023},{"$f":"$G15674*Parâmetros!C$15","v":1777.3372333422603},{"$f":"$G15674*Parâmetros!D$15","v":1819.1623354670342},{"$f":"$G15674*Parâmetros!E$15","v":1859.4495315785914},{"$f":"IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1719]
["Esgoto","UTILIDADE PUBLICA",1810,"Vol_NormalEsgotoUTILIDADE PUBLICA1810","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15675<=5),VLOOKUP(\"NORMAL\"&A15675&E15675&C15675,'Volume Medido 1'!$G$3:$I$449,3,0),M15675)","v":1810},{"$f":"$F15675/Parâmetros!$B$5","v":1.9848782369536851E-6},{"$f":"$G15675*Parâmetros!B$15","v":1829.6700619482035},{"$f":"$G15675*Parâmetros!C$15","v":1871.4254754796343},{"$f":"$G15675*Parâmetros!D$15","v":1915.4647045929796},{"$f":"$G15675*Parâmetros!E$15","v":1957.8846144021236},{"$f":"IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1810]
["Esgoto","UTILIDADE PUBLICA",1836,"Vol_NormalEsgotoUTILIDADE PUBLICA1836","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15676<=5),VLOOKUP(\"NORMAL\"&A15676&E15676&C15676,'Volume Medido 1'!$G$3:$I$449,3,0),M15676)","v":1836},{"$f":"$F15676/Parâmetros!$B$5","v":2.0133903000259476E-6},{"$f":"$G15676*Parâmetros!B$15","v":1855.9526153242548},{"$f":"$G15676*Parâmetros!C$15","v":1898.3078303760265},{"$f":"$G15676*Parâmetros!D$15","v":1942.9796672003922},{"$f":"$G15676*Parâmetros!E$15","v":1986.0089237802754},{"$f":"IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1836]
["Esgoto","UTILIDADE PUBLICA",1871,"Vol_NormalEsgotoUTILIDADE PUBLICA1871","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15677<=5),VLOOKUP(\"NORMAL\"&A15677&E15677&C15677,'Volume Medido 1'!$G$3:$I$449,3,0),M15677)","v":1871},{"$f":"$F15677/Parâmetros!$B$5","v":2.0517719233924552E-6},{"$f":"$G15677*Parâmetros!B$15","v":1891.3329756381702},{"$f":"$G15677*Parâmetros!C$15","v":1934.4956158134778},{"$f":"$G15677*Parâmetros!D$15","v":1980.0190399411404},{"$f":"$G15677*Parâmetros!E$15","v":2023.8685710200955},{"$f":"IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1871]
["Esgoto","UTILIDADE PUBLICA",1959,"Vol_NormalEsgotoUTILIDADE PUBLICA1959","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15678<=5),VLOOKUP(\"NORMAL\"&A15678&E15678&C15678,'Volume Medido 1'!$G$3:$I$449,3,0),M15678)","v":1959},{"$f":"$F15678/Parâmetros!$B$5","v":2.1482742907139606E-6},{"$f":"$G15678*Parâmetros!B$15","v":1980.2893101417294},{"$f":"$G15678*Parâmetros!C$15","v":2025.4820477704991},{"$f":"$G15678*Parâmetros!D$15","v":2073.1466056893078},{"$f":"$G15678*Parâmetros!E$15","v":2119.0585412230716},{"$f":"IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1959]
["Esgoto","UTILIDADE PUBLICA",2002,"Vol_NormalEsgotoUTILIDADE PUBLICA2002","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15679<=5),VLOOKUP(\"NORMAL\"&A15679&E15679&C15679,'Volume Medido 1'!$G$3:$I$449,3,0),M15679)","v":2002},{"$f":"$F15679/Parâmetros!$B$5","v":2.1954288565642415E-6},{"$f":"$G15679*Parâmetros!B$15","v":2023.7566099559685},{"$f":"$G15679*Parâmetros!C$15","v":2069.9413270222253},{"$f":"$G15679*Parâmetros!D$15","v":2118.6521207707983},{"$f":"$G15679*Parâmetros!E$15","v":2165.5718221177081},{"$f":"IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2002]
["Esgoto","UTILIDADE PUBLICA",2037,"Vol_NormalEsgotoUTILIDADE PUBLICA2037","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15680<=5),VLOOKUP(\"NORMAL\"&A15680&E15680&C15680,'Volume Medido 1'!$G$3:$I$449,3,0),M15680)","v":2037},{"$f":"$F15680/Parâmetros!$B$5","v":2.2338104799307491E-6},{"$f":"$G15680*Parâmetros!B$15","v":2059.1369702698839},{"$f":"$G15680*Parâmetros!C$15","v":2106.1291124596764},{"$f":"$G15680*Parâmetros!D$15","v":2155.6914935115465},{"$f":"$G15680*Parâmetros!E$15","v":2203.4314693575279},{"$f":"IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2037]
["Esgoto","UTILIDADE PUBLICA",2044,"Vol_NormalEsgotoUTILIDADE PUBLICA2044","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15681<=5),VLOOKUP(\"NORMAL\"&A15681&E15681&C15681,'Volume Medido 1'!$G$3:$I$449,3,0),M15681)","v":2044},{"$f":"$F15681/Parâmetros!$B$5","v":2.2414868046040506E-6},{"$f":"$G15681*Parâmetros!B$15","v":2066.2130423326671},{"$f":"$G15681*Parâmetros!C$15","v":2113.3666695471666},{"$f":"$G15681*Parâmetros!D$15","v":2163.0993680596962},{"$f":"$G15681*Parâmetros!E$15","v":2211.0033988054915},{"$f":"IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2044]
["Esgoto","UTILIDADE PUBLICA",2049,"Vol_NormalEsgotoUTILIDADE PUBLICA2049","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15682<=5),VLOOKUP(\"NORMAL\"&A15682&E15682&C15682,'Volume Medido 1'!$G$3:$I$449,3,0),M15682)","v":2049},{"$f":"$F15682/Parâmetros!$B$5","v":2.2469698936564088E-6},{"$f":"$G15682*Parâmetros!B$15","v":2071.2673795203691},{"$f":"$G15682*Parâmetros!C$15","v":2118.5363531810885},{"$f":"$G15682*Parâmetros!D$15","v":2168.3907070226601},{"$f":"$G15682*Parâmetros!E$15","v":2216.4119198397516},{"$f":"IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2049]
["Esgoto","UTILIDADE PUBLICA",2107,{"$f":"\"Vol_Normal\"&A15683&B15683&C15683","v":"Vol_NormalEsgotoUTILIDADE PUBLICA2107"},{"$f":"IF(OR($B15683=\"SANEPAR\", $B15683=\"INATIVO\",),\"INATIVO + SANEPAR\",$B15683)","v":"UTILIDADE PUBLICA"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C15683<=5),VLOOKUP(\"NORMAL\"&A15683&E15683&C15683,'Volume Medido 1'!$G$3:$I$449,3,0),M15683)","v":2107},{"$f":"$F15683/Parâmetros!$B$5","v":2.3105737266637648E-6},{"$f":"$G15683*Parâmetros!B$15","v":2129.8976908977152},{"$f":"$G15683*Parâmetros!C$15","v":2178.5046833345796},{"$f":"$G15683*Parâmetros!D$15","v":2229.7702389930432},{"$f":"$G15683*Parâmetros!E$15","v":2279.1507638371681},{"$f":"IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2107]
["Esgoto","UTILIDADE PUBLICA",2226,"Vol_NormalEsgotoUTILIDADE PUBLICA2226","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15684<=5),VLOOKUP(\"NORMAL\"&A15684&E15684&C15684,'Volume Medido 1'!$G$3:$I$449,3,0),M15684)","v":2226},{"$f":"$F15684/Parâmetros!$B$5","v":2.441071246109891E-6},{"$f":"$G15684*Parâmetros!B$15","v":2250.1909159650281},{"$f":"$G15684*Parâmetros!C$15","v":2301.5431538219145},{"$f":"$G15684*Parâmetros!D$15","v":2355.7041063115871},{"$f":"$G15684*Parâmetros!E$15","v":2407.8735644525564},{"$f":"IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2226]
["Esgoto","UTILIDADE PUBLICA",2303,"Vol_NormalEsgotoUTILIDADE PUBLICA2303","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15685<=5),VLOOKUP(\"NORMAL\"&A15685&E15685&C15685,'Volume Medido 1'!$G$3:$I$449,3,0),M15685)","v":2303},{"$f":"$F15685/Parâmetros!$B$5","v":2.5255108175162077E-6},{"$f":"$G15685*Parâmetros!B$15","v":2328.0277086556421},{"$f":"$G15685*Parâmetros!C$15","v":2381.1562817843078},{"$f":"$G15685*Parâmetros!D$15","v":2437.1907263412327},{"$f":"$G15685*Parâmetros!E$15","v":2491.1647883801602},{"$f":"IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2303]
["Esgoto","UTILIDADE PUBLICA",2585,"Vol_NormalEsgotoUTILIDADE PUBLICA2585","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15686<=5),VLOOKUP(\"NORMAL\"&A15686&E15686&C15686,'Volume Medido 1'!$G$3:$I$449,3,0),M15686)","v":2585},{"$f":"$F15686/Parâmetros!$B$5","v":2.8347570400692127E-6},{"$f":"$G15686*Parâmetros!B$15","v":2613.0923260420473},{"$f":"$G15686*Parâmetros!C$15","v":2672.7264387374885},{"$f":"$G15686*Parâmetros!D$15","v":2735.6222438524042},{"$f":"$G15686*Parâmetros!E$15","v":2796.2053747124246},{"$f":"IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2585]
["Esgoto","UTILIDADE PUBLICA",2691,"Vol_NormalEsgotoUTILIDADE PUBLICA2691","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15687<=5),VLOOKUP(\"NORMAL\"&A15687&E15687&C15687,'Volume Medido 1'!$G$3:$I$449,3,0),M15687)","v":2691},{"$f":"$F15687/Parâmetros!$B$5","v":2.9509985279792078E-6},{"$f":"$G15687*Parâmetros!B$15","v":2720.2442744213345},{"$f":"$G15687*Parâmetros!C$15","v":2782.3237317766275},{"$f":"$G15687*Parâmetros!D$15","v":2847.7986298672417},{"$f":"$G15687*Parâmetros!E$15","v":2910.8660206387372},{"$f":"IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2691]
["Esgoto","UTILIDADE PUBLICA",2721,"Vol_NormalEsgotoUTILIDADE PUBLICA2721","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15688<=5),VLOOKUP(\"NORMAL\"&A15688&E15688&C15688,'Volume Medido 1'!$G$3:$I$449,3,0),M15688)","v":2721},{"$f":"$F15688/Parâmetros!$B$5","v":2.9838970622933572E-6},{"$f":"$G15688*Parâmetros!B$15","v":2750.5702975475479},{"$f":"$G15688*Parâmetros!C$15","v":2813.3418335801571},{"$f":"$G15688*Parâmetros!D$15","v":2879.546663645026},{"$f":"$G15688*Parâmetros!E$15","v":2943.3171468442974},{"$f":"IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2721]

{"sheet":"Tarifa Normal - Economias","index":7,"n_rows":15688,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Economias","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","COMERCIAL",0,{"$f":"\"Econ_Normal\"&A2&B2&C2","v":"Econ_NormalAguaCOMERCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"COMERCIAL"},15624.583333333334,{"$f":"$F2/Parâmetros!$C$5","v":2.3028171869221505E-3},{"$f":"$G2*Parâmetros!B$16","v":16813.226945495484},{"$f":"$G2*Parâmetros!C$16","v":17250.137532817935},{"$f":"$G2*Parâmetros!D$16","v":17719.340359671689},{"$f":"$G2*Parâmetros!E$16","v":18188.543186525447},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",1,{"$f":"\"Econ_Normal\"&A3&B3&C3","v":"Econ_NormalAguaCOMERCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"COMERCIAL"},20770.083333333332,{"$f":"$F3/Parâmetros!$C$5","v":3.0611827434633651E-3},{"$f":"$G3*Parâmetros!B$16","v":22350.171989238323},{"$f":"$G3*Parâmetros!C$16","v":22930.966312792738},{"$f":"$G3*Parâmetros!D$16","v":23554.687381449803},{"$f":"$G3*Parâmetros!E$16","v":24178.408450106872},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",2,"Econ_NormalAguaCOMERCIAL2","COMERCIAL",23243.333333333332,{"$f":"$F4/Parâmetros!$C$5","v":3.4257007908281615E-3},{"$f":"$G4*Parâmetros!B$16","v":25011.575026734579},{"$f":"$G4*Parâmetros!C$16","v":25661.528897589684},{"$f":"$G4*Parâmetros!D$16","v":26359.52112386798},{"$f":"$G4*Parâmetros!E$16","v":27057.513350146281},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",3,"Econ_NormalAguaCOMERCIAL3","COMERCIAL",20522.25,{"$f":"$F5/Parâmetros!$C$5","v":3.0246560184098627E-3},{"$f":"$G5*Parâmetros!B$16","v":22083.484680585276},{"$f":"$G5*Parâmetros!C$16","v":22657.348834872795},{"$f":"$G5*Parâmetros!D$16","v":23273.6275226287},{"$f":"$G5*Parâmetros!E$16","v":23889.906210384608},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",4,"Econ_NormalAguaCOMERCIAL4","COMERCIAL",18214,{"$f":"$F6/Parâmetros!$C$5","v":2.6844563690295773E-3},{"$f":"$G6*Parâmetros!B$16","v":19599.634054364422},{"$f":"$G6*Parâmetros!C$16","v":20108.952560190675},{"$f":"$G6*Parâmetros!D$16","v":20655.915004307964},{"$f":"$G6*Parâmetros!E$16","v":21202.877448425257},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",5,"Econ_NormalAguaCOMERCIAL5","COMERCIAL",17387.333333333332,{"$f":"$F7/Parâmetros!$C$5","v":2.5626187387233408E-3},{"$f":"$G7*Parâmetros!B$16","v":18710.078539287668},{"$f":"$G7*Parâmetros!C$16","v":19196.280945878003},{"$f":"$G7*Parâmetros!D$16","v":19718.418770446027},{"$f":"$G7*Parâmetros!E$16","v":20240.556595014059},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",6,"Econ_NormalAguaCOMERCIAL6","COMERCIAL",15392.583333333334,{"$f":"$F8/Parâmetros!$C$5","v":2.2686240455136262E-3},{"$f":"$G8*Parâmetros!B$16","v":16563.577494490073},{"$f":"$G8*Parâmetros!C$16","v":16994.000660414058},{"$f":"$G8*Parâmetros!D$16","v":17456.236577910437},{"$f":"$G8*Parâmetros!E$16","v":17918.472495406819},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",7,"Econ_NormalAguaCOMERCIAL7","COMERCIAL",13930.25,{"$f":"$F9/Parâmetros!$C$5","v":2.0530991728711029E-3},{"$f":"$G9*Parâmetros!B$16","v":14989.996831328097},{"$f":"$G9*Parâmetros!C$16","v":15379.528736224671},{"$f":"$G9*Parâmetros!D$16","v":15797.851102929671},{"$f":"$G9*Parâmetros!E$16","v":16216.173469634674},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",8,"Econ_NormalAguaCOMERCIAL8","COMERCIAL",12599.583333333334,{"$f":"$F10/Parâmetros!$C$5","v":1.856979890539452E-3},{"$f":"$G10*Parâmetros!B$16","v":13558.09940544649},{"$f":"$G10*Parâmetros!C$16","v":13910.421847379439},{"$f":"$G10*Parâmetros!D$16","v":14288.784584551915},{"$f":"$G10*Parâmetros!E$16","v":14667.147321724393},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",9,"Econ_NormalAguaCOMERCIAL9","COMERCIAL",11100.333333333334,{"$f":"$F11/Parâmetros!$C$5","v":1.636014083398374E-3},{"$f":"$G11*Parâmetros!B$16","v":11944.793632085019},{"$f":"$G11*Parâmetros!C$16","v":12255.192511381532},{"$f":"$G11*Parâmetros!D$16","v":12588.533098321064},{"$f":"$G11*Parâmetros!E$16","v":12921.873685260596},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",10,"Econ_NormalAguaCOMERCIAL10","COMERCIAL",9651.75,{"$f":"$F12/Parâmetros!$C$5","v":1.4225157439212266E-3},{"$f":"$G12*Parâmetros!B$16","v":10386.009003195992},{"$f":"$G12*Parâmetros!C$16","v":10655.901113035046},{"$f":"$G12*Parâmetros!D$16","v":10945.74105868175},{"$f":"$G12*Parâmetros!E$16","v":11235.581004328455},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",11,"Econ_NormalAguaCOMERCIAL11","COMERCIAL",8010.916666666667,{"$f":"$F13/Parâmetros!$C$5","v":1.180682786186369E-3},{"$f":"$G13*Parâmetros!B$16","v":8620.3489132906288},{"$f":"$G13*Parâmetros!C$16","v":8844.358362448711},{"$f":"$G13*Parâmetros!D$16","v":9084.9244412682965},{"$f":"$G13*Parâmetros!E$16","v":9325.4905200878839},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",12,"Econ_NormalAguaCOMERCIAL12","COMERCIAL",6735.5,{"$f":"$F14/Parâmetros!$C$5","v":9.9270648257377379E-4},{"$f":"$G14*Parâmetros!B$16","v":7247.9046433057829},{"$f":"$G14*Parâmetros!C$16","v":7436.2495865358669},{"$f":"$G14*Parâmetros!D$16","v":7638.5151812625609},{"$f":"$G14*Parâmetros!E$16","v":7840.7807759892557},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",13,"Econ_NormalAguaCOMERCIAL13","COMERCIAL",5581.25,{"$f":"$F15/Parâmetros!$C$5","v":8.2258823485485493E-4},{"$f":"$G15*Parâmetros!B$16","v":6005.8448207928741},{"$f":"$G15*Parâmetros!C$16","v":6161.9134444144174},{"$f":"$G15*Parâmetros!D$16","v":6329.5171635990901},{"$f":"$G15*Parâmetros!E$16","v":6497.1208827837636},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",14,"Econ_NormalAguaCOMERCIAL14","COMERCIAL",4668.083333333333,{"$f":"$F16/Parâmetros!$C$5","v":6.8800186863552672E-4},{"$f":"$G16*Parâmetros!B$16","v":5023.2087991990202},{"$f":"$G16*Parâmetros!C$16","v":5153.7425220718533},{"$f":"$G16*Parâmetros!D$16","v":5293.9240455891031},{"$f":"$G16*Parâmetros!E$16","v":5434.1055691063539},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",15,"Econ_NormalAguaCOMERCIAL15","COMERCIAL",3959.9166666666665,{"$f":"$F17/Parâmetros!$C$5","v":5.8362926960907574E-4},{"$f":"$G17*Parâmetros!B$16","v":4261.168197674604},{"$f":"$G17*Parâmetros!C$16","v":4371.8994395689242},{"$f":"$G17*Parâmetros!D$16","v":4490.8148726698792},{"$f":"$G17*Parâmetros!E$16","v":4609.7303057708341},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",16,"Econ_NormalAguaCOMERCIAL16","COMERCIAL",3359.0833333333335,{"$f":"$F18/Parâmetros!$C$5","v":4.9507591129174095E-4},{"$f":"$G18*Parâmetros!B$16","v":3614.6263364141842},{"$f":"$G18*Parâmetros!C$16","v":3708.5564618275594},{"$f":"$G18*Parâmetros!D$16","v":3809.4290010827285},{"$f":"$G18*Parâmetros!E$16","v":3910.3015403378986},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",17,"Econ_NormalAguaCOMERCIAL17","COMERCIAL",2843.9166666666665,{"$f":"$F19/Parâmetros!$C$5","v":4.1914846869565709E-4},{"$f":"$G19*Parâmetros!B$16","v":3060.2682523209919},{"$f":"$G19*Parâmetros!C$16","v":3139.7927602468208},{"$f":"$G19*Parâmetros!D$16","v":3225.1949569562694},{"$f":"$G19*Parâmetros!E$16","v":3310.5971536657185},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",18,"Econ_NormalAguaCOMERCIAL18","COMERCIAL",2485.6666666666665,{"$f":"$F20/Parâmetros!$C$5","v":3.6634806822322672E-4},{"$f":"$G20*Parâmetros!B$16","v":2674.7643048094042},{"$f":"$G20*Parâmetros!C$16","v":2744.2710596490215},{"$f":"$G20*Parâmetros!D$16","v":2818.9150870598528},{"$f":"$G20*Parâmetros!E$16","v":2893.5591144706841},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",19,"Econ_NormalAguaCOMERCIAL19","COMERCIAL",2166.25,{"$f":"$F21/Parâmetros!$C$5","v":3.1927108869058535E-4},{"$f":"$G21*Parâmetros!B$16","v":2331.0479450020271},{"$f":"$G21*Parâmetros!C$16","v":2391.6228441590561},{"$f":"$G21*Parâmetros!D$16","v":2456.6748587944508},{"$f":"$G21*Parâmetros!E$16","v":2521.7268734298459},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",20,"Econ_NormalAguaCOMERCIAL20","COMERCIAL",1935.1666666666667,{"$f":"$F22/Parâmetros!$C$5","v":2.852130494930861E-4},{"$f":"$G22*Parâmetros!B$16","v":2082.38489628148},{"$f":"$G22*Parâmetros!C$16","v":2136.4980068113714},{"$f":"$G22*Parâmetros!D$16","v":2194.6106393892956},{"$f":"$G22*Parâmetros!E$16","v":2252.7232719672202},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",21,"Econ_NormalAguaCOMERCIAL21","COMERCIAL",1709.3333333333333,{"$f":"$F23/Parâmetros!$C$5","v":2.519287775041849E-4},{"$f":"$G23*Parâmetros!B$16","v":1839.3712424651503},{"$f":"$G23*Parâmetros!C$16","v":1887.1693702400676},{"$f":"$G23*Parâmetros!D$16","v":1938.5002771145134},{"$f":"$G23*Parâmetros!E$16","v":1989.8311839889593},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",22,"Econ_NormalAguaCOMERCIAL22","COMERCIAL",1507.25,{"$f":"$F24/Parâmetros!$C$5","v":2.2214488098275118E-4},{"$f":"$G24*Parâmetros!B$16","v":1621.9143751202794},{"$f":"$G24*Parâmetros!C$16","v":1664.0616419428677},{"$f":"$G24*Parâmetros!D$16","v":1709.3240304295146},{"$f":"$G24*Parâmetros!E$16","v":1754.5864189161616},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",23,"Econ_NormalAguaCOMERCIAL23","COMERCIAL",1356,{"$f":"$F25/Parâmetros!$C$5","v":1.9985301616361626E-4},{"$f":"$G25*Parâmetros!B$16","v":1459.1579981178297},{"$f":"$G25*Parâmetros!C$16","v":1497.0758576709429},{"$f":"$G25*Parâmetros!D$16","v":1537.7962416735259},{"$f":"$G25*Parâmetros!E$16","v":1578.516625676109},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",24,"Econ_NormalAguaCOMERCIAL24","COMERCIAL",1191.1666666666667,{"$f":"$F26/Parâmetros!$C$5","v":1.7555918221747363E-4},{"$f":"$G26*Parâmetros!B$16","v":1281.7849327124054},{"$f":"$G26*Parâmetros!C$16","v":1315.0935539299692},{"$f":"$G26*Parâmetros!D$16","v":1350.8640289135558},{"$f":"$G26*Parâmetros!E$16","v":1386.6345038971424},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",25,"Econ_NormalAguaCOMERCIAL25","COMERCIAL",1078.25,{"$f":"$F27/Parâmetros!$C$5","v":1.5891704622302303E-4},{"$f":"$G27*Parâmetros!B$16","v":1160.2781058042403},{"$f":"$G27*Parâmetros!C$16","v":1190.4292356443173},{"$f":"$G27*Parâmetros!D$16","v":1222.8088477761646},{"$f":"$G27*Parâmetros!E$16","v":1255.1884599080122},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",26,"Econ_NormalAguaCOMERCIAL26","COMERCIAL",991.25,{"$f":"$F28/Parâmetros!$C$5","v":1.4609461819482643E-4},{"$f":"$G28*Parâmetros!B$16","v":1066.6595616772115},{"$f":"$G28*Parâmetros!C$16","v":1094.3779084928631},{"$f":"$G28*Parâmetros!D$16","v":1124.1449296156952},{"$f":"$G28*Parâmetros!E$16","v":1153.9119507385274},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",27,"Econ_NormalAguaCOMERCIAL27","COMERCIAL",867.83333333333337,{"$f":"$F29/Parâmetros!$C$5","v":1.2790494778317968E-4},{"$f":"$G29*Parâmetros!B$16","v":933.85394496061213},{"$f":"$G29*Parâmetros!C$16","v":958.12118865444938},{"$f":"$G29*Parâmetros!D$16","v":984.18203421755766},{"$f":"$G29*Parâmetros!E$16","v":1010.2428797806662},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",28,"Econ_NormalAguaCOMERCIAL28","COMERCIAL",828.25,{"$f":"$F30/Parâmetros!$C$5","v":1.2207098867073391E-4},{"$f":"$G30*Parâmetros!B$16","v":891.25930084151366},{"$f":"$G30*Parâmetros!C$16","v":914.4196748642762},{"$f":"$G30*Parâmetros!D$16","v":939.29184156791871},{"$f":"$G30*Parâmetros!E$16","v":964.16400827156144},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",29,"Econ_NormalAguaCOMERCIAL29","COMERCIAL",749.58333333333337,{"$f":"$F31/Parâmetros!$C$5","v":1.1047676256094693E-4},{"$f":"$G31*Parâmetros!B$16","v":806.60805021324234},{"$f":"$G31*Parâmetros!C$16","v":827.56866640548992},{"$f":"$G31*Parâmetros!D$16","v":850.07849028105738},{"$f":"$G31*Parâmetros!E$16","v":872.58831415662496},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",30,"Econ_NormalAguaCOMERCIAL30","COMERCIAL",679.41666666666663,{"$f":"$F32/Parâmetros!$C$5","v":1.0013530240793776E-4},{"$f":"$G32*Parâmetros!B$16","v":731.10343895370363},{"$f":"$G32*Parâmetros!C$16","v":750.10198301322498},{"$f":"$G32*Parâmetros!D$16","v":770.50471720527628},{"$f":"$G32*Parâmetros!E$16","v":790.90745139732769},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",31,"Econ_NormalAguaCOMERCIAL31","COMERCIAL",622.91666666666663,{"$f":"$F33/Parâmetros!$C$5","v":9.1808093401120415E-5},{"$f":"$G33*Parâmetros!B$16","v":670.30518903212737},{"$f":"$G33*Parâmetros!C$16","v":687.72382227693561},{"$f":"$G33*Parâmetros!D$16","v":706.42987380221268},{"$f":"$G33*Parâmetros!E$16","v":725.13592532748976},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",32,"Econ_NormalAguaCOMERCIAL32","COMERCIAL",561.08333333333337,{"$f":"$F34/Parâmetros!$C$5","v":8.269483516652092E-5},{"$f":"$G34*Parâmetros!B$16","v":603.76787127134639},{"$f":"$G34*Parâmetros!C$16","v":619.45745757733891},{"$f":"$G34*Parâmetros!D$16","v":636.30666760003999},{"$f":"$G34*Parâmetros!E$16","v":653.15587762274106},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",33,"Econ_NormalAguaCOMERCIAL33","COMERCIAL",524.83333333333337,{"$f":"$F35/Parâmetros!$C$5","v":7.7352156821439001E-5},{"$f":"$G35*Parâmetros!B$16","v":564.76014455175107},{"$f":"$G35*Parâmetros!C$16","v":579.43607126423308},{"$f":"$G35*Parâmetros!D$16","v":595.19670169984431},{"$f":"$G35*Parâmetros!E$16","v":610.95733213545577},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",34,"Econ_NormalAguaCOMERCIAL34","COMERCIAL",497.58333333333331,{"$f":"$F36/Parâmetros!$C$5","v":7.3335936548239475E-5},{"$f":"$G36*Parâmetros!B$16","v":535.43709481081385},{"$f":"$G36*Parâmetros!C$16","v":549.35102913920844},{"$f":"$G36*Parâmetros!D$16","v":564.29334802314543},{"$f":"$G36*Parâmetros!E$16","v":579.23566690708253},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",35,"Econ_NormalAguaCOMERCIAL35","COMERCIAL",452.66666666666669,{"$f":"$F37/Parâmetros!$C$5","v":6.6715928208011525E-5},{"$f":"$G37*Parâmetros!B$16","v":487.10338285251055},{"$f":"$G37*Parâmetros!C$16","v":499.76131138572771},{"$f":"$G37*Parâmetros!D$16","v":513.35479257439727},{"$f":"$G37*Parâmetros!E$16","v":526.94827376306682},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",36,"Econ_NormalAguaCOMERCIAL36","COMERCIAL",430.83333333333331,{"$f":"$F38/Parâmetros!$C$5","v":6.3498039181778272E-5},{"$f":"$G38*Parâmetros!B$16","v":463.60907388576572},{"$f":"$G38*Parâmetros!C$16","v":475.65647641093744},{"$f":"$G38*Parâmetros!D$16","v":488.59430736554378},{"$f":"$G38*Parâmetros!E$16","v":501.53213832015012},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",37,"Econ_NormalAguaCOMERCIAL37","COMERCIAL",406.16666666666669,{"$f":"$F39/Parâmetros!$C$5","v":5.9862561503285752E-5},{"$f":"$G39*Parâmetros!B$16","v":437.06588512944342},{"$f":"$G39*Parâmetros!C$16","v":448.42353308064014},{"$f":"$G39*Parâmetros!D$16","v":460.6206294196636},{"$f":"$G39*Parâmetros!E$16","v":472.81772575868706},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",38,"Econ_NormalAguaCOMERCIAL38","COMERCIAL",378.41666666666669,{"$f":"$F40/Parâmetros!$C$5","v":5.5772649114981656E-5},{"$f":"$G40*Parâmetros!B$16","v":407.20479777858071},{"$f":"$G40*Parâmetros!C$16","v":417.78647183405553},{"$f":"$G40*Parâmetros!D$16","v":429.15024173054826},{"$f":"$G40*Parâmetros!E$16","v":440.51401162704099},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",39,"Econ_NormalAguaCOMERCIAL39","COMERCIAL",357.41666666666669,{"$f":"$F41/Parâmetros!$C$5","v":5.2677580280589371E-5},{"$f":"$G41*Parâmetros!B$16","v":384.60721816171173},{"$f":"$G41*Parâmetros!C$16","v":394.6016687285321},{"$f":"$G41*Parâmetros!D$16","v":405.3348132090556},{"$f":"$G41*Parâmetros!E$16","v":416.06795768957915},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",40,"Econ_NormalAguaCOMERCIAL40","COMERCIAL",352.08333333333331,{"$f":"$F42/Parâmetros!$C$5","v":5.1891531052807193E-5},{"$f":"$G42*Parâmetros!B$16","v":378.86815032250678},{"$f":"$G42*Parâmetros!C$16","v":388.7134647652245},{"$f":"$G42*Parâmetros!D$16","v":399.28645040994627},{"$f":"$G42*Parâmetros!E$16","v":409.85943605466815},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",41,"Econ_NormalAguaCOMERCIAL41","COMERCIAL",319.41666666666669,{"$f":"$F43/Parâmetros!$C$5","v":4.7076979532641422E-5},{"$f":"$G43*Parâmetros!B$16","v":343.71635980737722},{"$f":"$G43*Parâmetros!C$16","v":352.64821548996588},{"$f":"$G43*Parâmetros!D$16","v":362.24022826540221},{"$f":"$G43*Parâmetros!E$16","v":371.83224104083865},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",42,"Econ_NormalAguaCOMERCIAL42","COMERCIAL",297.41666666666669,{"$f":"$F44/Parâmetros!$C$5","v":4.3834526468039974E-5},{"$f":"$G44*Parâmetros!B$16","v":320.04270497065727},{"$f":"$G44*Parâmetros!C$16","v":328.35937414132223},{"$f":"$G44*Parâmetros!D$16","v":337.29073171907658},{"$f":"$G44*Parâmetros!E$16","v":346.22208929683092},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",43,"Econ_NormalAguaCOMERCIAL43","COMERCIAL",274.66666666666669,{"$f":"$F45/Parâmetros!$C$5","v":4.0481535230781666E-5},{"$f":"$G45*Parâmetros!B$16","v":295.56199371904916},{"$f":"$G45*Parâmetros!C$16","v":303.24250411033853},{"$f":"$G45*Parâmetros!D$16","v":311.4906841541262},{"$f":"$G45*Parâmetros!E$16","v":319.73886419791393},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",44,"Econ_NormalAguaCOMERCIAL44","COMERCIAL",273,{"$f":"$F46/Parâmetros!$C$5","v":4.0235894847099737E-5},{"$f":"$G46*Parâmetros!B$16","v":293.76853501929759},{"$f":"$G46*Parâmetros!C$16","v":301.40244037180491},{"$f":"$G46*Parâmetros!D$16","v":309.60057077940456},{"$f":"$G46*Parâmetros!E$16","v":317.79870118700427},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",45,"Econ_NormalAguaCOMERCIAL45","COMERCIAL",255.25,{"$f":"$F47/Parâmetros!$C$5","v":3.7619824760887204E-5},{"$f":"$G47*Parâmetros!B$16","v":274.66819986694401},{"$f":"$G47*Parâmetros!C$16","v":281.80576155642194},{"$f":"$G47*Parâmetros!D$16","v":289.47086333861904},{"$f":"$G47*Parâmetros!E$16","v":297.13596512081619},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",46,"Econ_NormalAguaCOMERCIAL46","COMERCIAL",241,{"$f":"$F48/Parâmetros!$C$5","v":3.5519599480406725E-5},{"$f":"$G48*Parâmetros!B$16","v":259.33412798406857},{"$f":"$G48*Parâmetros!C$16","v":266.07321659195964},{"$f":"$G48*Parâmetros!D$16","v":273.31039398474906},{"$f":"$G48*Parâmetros!E$16","v":280.54757137753853},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",47,"Econ_NormalAguaCOMERCIAL47","COMERCIAL",218.75,{"$f":"$F49/Parâmetros!$C$5","v":3.2240300358252995E-5},{"$f":"$G49*Parâmetros!B$16","v":235.39145434238591},{"$f":"$G49*Parâmetros!C$16","v":241.50836568253598},{"$f":"$G49*Parâmetros!D$16","v":248.07738043221519},{"$f":"$G49*Parâmetros!E$16","v":254.64639518189443},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",48,"Econ_NormalAguaCOMERCIAL48","COMERCIAL",222,{"$f":"$F50/Parâmetros!$C$5","v":3.2719299106432754E-5},{"$f":"$G50*Parâmetros!B$16","v":238.88869880690137},{"$f":"$G50*Parâmetros!C$16","v":245.09648997267652},{"$f":"$G50*Parâmetros!D$16","v":251.76310151292239},{"$f":"$G50*Parâmetros!E$16","v":258.42971305316831},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",49,"Econ_NormalAguaCOMERCIAL49","COMERCIAL",205.66666666666666,{"$f":"$F51/Parâmetros!$C$5","v":3.0312023346349858E-5},{"$f":"$G51*Parâmetros!B$16","v":221.31280354933651},{"$f":"$G51*Parâmetros!C$16","v":227.06386533504713},{"$f":"$G51*Parâmetros!D$16","v":233.23999044065027},{"$f":"$G51*Parâmetros!E$16","v":239.41611554625348},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",50,"Econ_NormalAguaCOMERCIAL50","COMERCIAL",198,{"$f":"$F52/Parâmetros!$C$5","v":2.9182077581412993E-5},{"$f":"$G52*Parâmetros!B$16","v":213.06289353047956},{"$f":"$G52*Parâmetros!C$16","v":218.59957213779253},{"$f":"$G52*Parâmetros!D$16","v":224.54546891693076},{"$f":"$G52*Parâmetros!E$16","v":230.49136569606901},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",51,"Econ_NormalAguaCOMERCIAL51","COMERCIAL",181.25,{"$f":"$F53/Parâmetros!$C$5","v":2.6713391725409624E-5},{"$f":"$G53*Parâmetros!B$16","v":195.03863359797688},{"$f":"$G53*Parâmetros!C$16","v":200.10693156552981},{"$f":"$G53*Parâmetros!D$16","v":205.54982950097829},{"$f":"$G53*Parâmetros!E$16","v":210.99272743642683},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",52,"Econ_NormalAguaCOMERCIAL52","COMERCIAL",178.16666666666666,{"$f":"$F54/Parâmetros!$C$5","v":2.6258957015598054E-5},{"$f":"$G54*Parâmetros!B$16","v":191.72073500343657},{"$f":"$G54*Parâmetros!C$16","v":196.70281364924261},{"$f":"$G54*Parâmetros!D$16","v":202.05311975774325},{"$f":"$G54*Parâmetros!E$16","v":207.40342586624391},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",53,"Econ_NormalAguaCOMERCIAL53","COMERCIAL",168.08333333333334,{"$f":"$F55/Parâmetros!$C$5","v":2.4772832694322396E-5},{"$f":"$G55*Parâmetros!B$16","v":180.87030986993994},{"$f":"$G55*Parâmetros!C$16","v":185.57042803111432},{"$f":"$G55*Parâmetros!D$16","v":190.61793384067735},{"$f":"$G55*Parâmetros!E$16","v":195.66543965024042},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",54,"Econ_NormalAguaCOMERCIAL54","COMERCIAL",160.16666666666666,{"$f":"$F56/Parâmetros!$C$5","v":2.3606040871833239E-5},{"$f":"$G56*Parâmetros!B$16","v":172.35138104612025},{"$f":"$G56*Parâmetros!C$16","v":176.83012527307966},{"$f":"$G56*Parâmetros!D$16","v":181.63989531074955},{"$f":"$G56*Parâmetros!E$16","v":186.44966534841947},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",55,"Econ_NormalAguaCOMERCIAL55","COMERCIAL",152.25,{"$f":"$F57/Parâmetros!$C$5","v":2.2439249049344081E-5},{"$f":"$G57*Parâmetros!B$16","v":163.83245222230056},{"$f":"$G57*Parâmetros!C$16","v":168.08982251504503},{"$f":"$G57*Parâmetros!D$16","v":172.66185678082175},{"$f":"$G57*Parâmetros!E$16","v":177.2338910465985},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",56,"Econ_NormalAguaCOMERCIAL56","COMERCIAL",145.66666666666666,{"$f":"$F58/Parâmetros!$C$5","v":2.1468969533800467E-5},{"$f":"$G58*Parâmetros!B$16","v":156.74829035828211},{"$f":"$G58*Parâmetros!C$16","v":160.82157074783726},{"$f":"$G58*Parâmetros!D$16","v":165.19590895067128},{"$f":"$G58*Parâmetros!E$16","v":169.57024715350531},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",57,"Econ_NormalAguaCOMERCIAL57","COMERCIAL",138.33333333333334,{"$f":"$F59/Parâmetros!$C$5","v":2.0388151845599989E-5},{"$f":"$G59*Parâmetros!B$16","v":148.85707207937548},{"$f":"$G59*Parâmetros!C$16","v":152.72529029828942},{"$f":"$G59*Parâmetros!D$16","v":156.8794101018961},{"$f":"$G59*Parâmetros!E$16","v":161.03352990550277},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",58,"Econ_NormalAguaCOMERCIAL58","COMERCIAL",133.41666666666666,{"$f":"$F60/Parâmetros!$C$5","v":1.9663512713738298E-5},{"$f":"$G60*Parâmetros!B$16","v":143.56636891510848},{"$f":"$G60*Parâmetros!C$16","v":147.29710226961524},{"$f":"$G60*Parâmetros!D$16","v":151.30357564646721},{"$f":"$G60*Parâmetros!E$16","v":155.31004902331921},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",59,"Econ_NormalAguaCOMERCIAL59","COMERCIAL",129.33333333333334,{"$f":"$F61/Parâmetros!$C$5","v":1.9061693773717579E-5},{"$f":"$G61*Parâmetros!B$16","v":139.1723951007173},{"$f":"$G61*Parâmetros!C$16","v":142.78894611020792},{"$f":"$G61*Parâmetros!D$16","v":146.67279787839922},{"$f":"$G61*Parâmetros!E$16","v":150.55664964659053},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",60,"Econ_NormalAguaCOMERCIAL60","COMERCIAL",127.16666666666667,{"$f":"$F62/Parâmetros!$C$5","v":1.8742361274931074E-5},{"$f":"$G62*Parâmetros!B$16","v":136.84089879104033},{"$f":"$G62*Parâmetros!C$16","v":140.39686325011425},{"$f":"$G62*Parâmetros!D$16","v":144.2156504912611},{"$f":"$G62*Parâmetros!E$16","v":148.03443773240798},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",61,"Econ_NormalAguaCOMERCIAL61","COMERCIAL",120.41666666666667,{"$f":"$F63/Parâmetros!$C$5","v":1.7747517721019268E-5},{"$f":"$G63*Parâmetros!B$16","v":129.57739105704673},{"$f":"$G63*Parâmetros!C$16","v":132.94460510905316},{"$f":"$G63*Parâmetros!D$16","v":136.56069132363845},{"$f":"$G63*Parâmetros!E$16","v":140.1767775382238},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",62,"Econ_NormalAguaCOMERCIAL62","COMERCIAL",118.41666666666667,{"$f":"$F64/Parâmetros!$C$5","v":1.7452749260600952E-5},{"$f":"$G64*Parâmetros!B$16","v":127.4252406173449},{"$f":"$G64*Parâmetros!C$16","v":130.73652862281278},{"$f":"$G64*Parâmetros!D$16","v":134.29255527397248},{"$f":"$G64*Parâmetros!E$16","v":137.84858192513218},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",63,"Econ_NormalAguaCOMERCIAL63","COMERCIAL",110.5,{"$f":"$F65/Parâmetros!$C$5","v":1.6285957438111799E-5},{"$f":"$G65*Parâmetros!B$16","v":118.90631179352523},{"$f":"$G65*Parâmetros!C$16","v":121.99622586477817},{"$f":"$G65*Parâmetros!D$16","v":125.31451674404471},{"$f":"$G65*Parâmetros!E$16","v":128.63280762331124},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",64,"Econ_NormalAguaCOMERCIAL64","COMERCIAL",102.5,{"$f":"$F66/Parâmetros!$C$5","v":1.5106883596438546E-5},{"$f":"$G66*Parâmetros!B$16","v":110.29771003471797},{"$f":"$G66*Parâmetros!C$16","v":113.16391991981685},{"$f":"$G66*Parâmetros!D$16","v":116.24197254538083},{"$f":"$G66*Parâmetros!E$16","v":119.32002517094482},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",65,{"$f":"\"Econ_Normal\"&A67&B67&C67","v":"Econ_NormalAguaCOMERCIAL65"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"COMERCIAL"},98.5,{"$f":"$F67/Parâmetros!$C$5","v":1.4517346675601918E-5},{"$f":"$G67*Parâmetros!B$16","v":105.99340915531432},{"$f":"$G67*Parâmetros!C$16","v":108.74776694733619},{"$f":"$G67*Parâmetros!D$16","v":111.70570044604889},{"$f":"$G67*Parâmetros!E$16","v":114.6636339447616},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",66,"Econ_NormalAguaCOMERCIAL66","COMERCIAL",98.75,{"$f":"$F68/Parâmetros!$C$5","v":1.4554192733154208E-5},{"$f":"$G68*Parâmetros!B$16","v":106.26242796027705},{"$f":"$G68*Parâmetros!C$16","v":109.02377650811623},{"$f":"$G68*Parâmetros!D$16","v":111.98921745225714},{"$f":"$G68*Parâmetros!E$16","v":114.95465839639805},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",67,"Econ_NormalAguaCOMERCIAL67","COMERCIAL",93.416666666666671,{"$f":"$F69/Parâmetros!$C$5","v":1.3768143505372041E-5},{"$f":"$G69*Parâmetros!B$16","v":100.52336012107223},{"$f":"$G69*Parâmetros!C$16","v":103.1355725448087},{"$f":"$G69*Parâmetros!D$16","v":105.94085465314789},{"$f":"$G69*Parâmetros!E$16","v":108.74613676148711},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",68,"Econ_NormalAguaCOMERCIAL68","COMERCIAL",88.416666666666671,{"$f":"$F70/Parâmetros!$C$5","v":1.3031222354326257E-5},{"$f":"$G70*Parâmetros!B$16","v":95.142984021817682},{"$f":"$G70*Parâmetros!C$16","v":97.615381329207864},{"$f":"$G70*Parâmetros!D$16","v":100.27051452898297},{"$f":"$G70*Parâmetros!E$16","v":102.92564772875809},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",69,"Econ_NormalAguaCOMERCIAL69","COMERCIAL",83.25,{"$f":"$F71/Parâmetros!$C$5","v":1.2269737164912282E-5},{"$f":"$G71*Parâmetros!B$16","v":89.583262052587997},{"$f":"$G71*Parâmetros!C$16","v":91.911183739753682},{"$f":"$G71*Parâmetros!D$16","v":94.411163067345896},{"$f":"$G71*Parâmetros!E$16","v":96.911142394938111},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",70,"Econ_NormalAguaCOMERCIAL70","COMERCIAL",82.25,{"$f":"$F72/Parâmetros!$C$5","v":1.2122352934703125E-5},{"$f":"$G72*Parâmetros!B$16","v":88.507186832737105},{"$f":"$G72*Parâmetros!C$16","v":90.807145496633524},{"$f":"$G72*Parâmetros!D$16","v":93.277095042512912},{"$f":"$G72*Parâmetros!E$16","v":95.747044588392299},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",71,"Econ_NormalAguaCOMERCIAL71","COMERCIAL",80.333333333333329,{"$f":"$F73/Parâmetros!$C$5","v":1.1839866493468908E-5},{"$f":"$G73*Parâmetros!B$16","v":86.444709328022853},{"$f":"$G73*Parâmetros!C$16","v":88.691072197319869},{"$f":"$G73*Parâmetros!D$16","v":91.103464661583018},{"$f":"$G73*Parâmetros!E$16","v":93.515857125846182},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",72,"Econ_NormalAguaCOMERCIAL72","COMERCIAL",74.75,{"$f":"$F74/Parâmetros!$C$5","v":1.1016971208134451E-5},{"$f":"$G74*Parâmetros!B$16","v":80.43662268385529},{"$f":"$G74*Parâmetros!C$16","v":82.526858673232283},{"$f":"$G74*Parâmetros!D$16","v":84.77158485626552},{"$f":"$G74*Parâmetros!E$16","v":87.01631103929877},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",73,"Econ_NormalAguaCOMERCIAL73","COMERCIAL",77.416666666666671,{"$f":"$F75/Parâmetros!$C$5","v":1.1409995822025537E-5},{"$f":"$G75*Parâmetros!B$16","v":83.306156603457723},{"$f":"$G75*Parâmetros!C$16","v":85.470960654886071},{"$f":"$G75*Parâmetros!D$16","v":87.795766255820169},{"$f":"$G75*Parâmetros!E$16","v":90.120571856754268},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",74,"Econ_NormalAguaCOMERCIAL74","COMERCIAL",72,{"$f":"$F76/Parâmetros!$C$5","v":1.0611664575059271E-5},{"$f":"$G76*Parâmetros!B$16","v":77.477415829265297},{"$f":"$G76*Parâmetros!C$16","v":79.490753504651835},{"$f":"$G76*Parâmetros!D$16","v":81.652897787974823},{"$f":"$G76*Parâmetros!E$16","v":83.815042071297825},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",75,"Econ_NormalAguaCOMERCIAL75","COMERCIAL",67.5,{"$f":"$F77/Parâmetros!$C$5","v":9.9484355391180668E-6},{"$f":"$G77*Parâmetros!B$16","v":72.635077339936217},{"$f":"$G77*Parâmetros!C$16","v":74.522581410611096},{"$f":"$G77*Parâmetros!D$16","v":76.549591676226399},{"$f":"$G77*Parâmetros!E$16","v":78.576601941841716},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",76,"Econ_NormalAguaCOMERCIAL76","COMERCIAL",66,{"$f":"$F78/Parâmetros!$C$5","v":9.7273591938043322E-6},{"$f":"$G78*Parâmetros!B$16","v":71.020964510159871},{"$f":"$G78*Parâmetros!C$16","v":72.866524045930859},{"$f":"$G78*Parâmetros!D$16","v":74.848489638976929},{"$f":"$G78*Parâmetros!E$16","v":76.830455232023013},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",77,"Econ_NormalAguaCOMERCIAL77","COMERCIAL",65.916666666666671,{"$f":"$F79/Parâmetros!$C$5","v":9.7150771746202364E-6},{"$f":"$G79*Parâmetros!B$16","v":70.931291575172295},{"$f":"$G79*Parâmetros!C$16","v":72.774520859004184},{"$f":"$G79*Parâmetros!D$16","v":74.753983970240853},{"$f":"$G79*Parâmetros!E$16","v":76.733447081477536},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",78,"Econ_NormalAguaCOMERCIAL78","COMERCIAL",61.666666666666664,{"$f":"$F80/Parâmetros!$C$5","v":9.0886941962313201E-6},{"$f":"$G80*Parâmetros!B$16","v":66.357971890805928},{"$f":"$G80*Parâmetros!C$16","v":68.082358325743471},{"$f":"$G80*Parâmetros!D$16","v":69.934194864700657},{"$f":"$G80*Parâmetros!E$16","v":71.786031403657859},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",79,"Econ_NormalAguaCOMERCIAL79","COMERCIAL",58.666666666666664,{"$f":"$F81/Parâmetros!$C$5","v":8.6465415056038492E-6},{"$f":"$G81*Parâmetros!B$16","v":63.129746231253201},{"$f":"$G81*Parâmetros!C$16","v":64.770243596382969},{"$f":"$G81*Parâmetros!D$16","v":66.531990790201704},{"$f":"$G81*Parâmetros!E$16","v":68.293737984020439},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",80,"Econ_NormalAguaCOMERCIAL80","COMERCIAL",60.25,{"$f":"$F82/Parâmetros!$C$5","v":8.8798998701016813E-6},{"$f":"$G82*Parâmetros!B$16","v":64.833531996017143},{"$f":"$G82*Parâmetros!C$16","v":66.518304147989909},{"$f":"$G82*Parâmetros!D$16","v":68.327598496187264},{"$f":"$G82*Parâmetros!E$16","v":70.136892844384633},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",81,"Econ_NormalAguaCOMERCIAL81","COMERCIAL",56.166666666666664,{"$f":"$F83/Parâmetros!$C$5","v":8.2780809300809582E-6},{"$f":"$G83*Parâmetros!B$16","v":60.439558181625934},{"$f":"$G83*Parâmetros!C$16","v":62.01014798858256},{"$f":"$G83*Parâmetros!D$16","v":63.696820728119242},{"$f":"$G83*Parâmetros!E$16","v":65.383493467655939},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",82,"Econ_NormalAguaCOMERCIAL82","COMERCIAL",53.916666666666664,{"$f":"$F84/Parâmetros!$C$5","v":7.9464664121103563E-6},{"$f":"$G84*Parâmetros!B$16","v":58.018388936961401},{"$f":"$G84*Parâmetros!C$16","v":59.526061941562197},{"$f":"$G84*Parâmetros!D$16","v":61.14516767224503},{"$f":"$G84*Parâmetros!E$16","v":62.764273402927877},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",83,"Econ_NormalAguaCOMERCIAL83","COMERCIAL",51.083333333333336,{"$f":"$F85/Parâmetros!$C$5","v":7.5288777598510804E-6},{"$f":"$G85*Parâmetros!B$16","v":54.969509147383832},{"$f":"$G85*Parâmetros!C$16","v":56.397953586055067},{"$f":"$G85*Parâmetros!D$16","v":57.931974935218257},{"$f":"$G85*Parâmetros!E$16","v":59.465996284381447},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",84,"Econ_NormalAguaCOMERCIAL84","COMERCIAL",51.916666666666664,{"$f":"$F86/Parâmetros!$C$5","v":7.6516979516920435E-6},{"$f":"$G86*Parâmetros!B$16","v":55.866238497259587},{"$f":"$G86*Parâmetros!C$16","v":57.317985455321868},{"$f":"$G86*Parâmetros!D$16","v":58.877031622579068},{"$f":"$G86*Parâmetros!E$16","v":60.436077789836276},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",85,"Econ_NormalAguaCOMERCIAL85","COMERCIAL",50.583333333333336,{"$f":"$F87/Parâmetros!$C$5","v":7.4551856447465022E-6},{"$f":"$G87*Parâmetros!B$16","v":54.431471537458386},{"$f":"$G87*Parâmetros!C$16","v":55.845934464494988},{"$f":"$G87*Parâmetros!D$16","v":57.364940922801765},{"$f":"$G87*Parâmetros!E$16","v":58.883947381108548},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",86,"Econ_NormalAguaCOMERCIAL86","COMERCIAL",47.666666666666664,{"$f":"$F88/Parâmetros!$C$5","v":7.025314973303128E-6},{"$f":"$G88*Parâmetros!B$16","v":51.292918812893227},{"$f":"$G88*Parâmetros!C$16","v":52.625822922061168},{"$f":"$G88*Parâmetros!D$16","v":54.057242517038887},{"$f":"$G88*Parâmetros!E$16","v":55.488662112016613},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",87,"Econ_NormalAguaCOMERCIAL87","COMERCIAL",45.25,{"$f":"$F89/Parâmetros!$C$5","v":6.6691364169643337E-6},{"$f":"$G89*Parâmetros!B$16","v":48.692403698253543},{"$f":"$G89*Parâmetros!C$16","v":49.957730501187442},{"$f":"$G89*Parâmetros!D$16","v":51.316578123692516},{"$f":"$G89*Parâmetros!E$16","v":52.67542574619759},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",88,"Econ_NormalAguaCOMERCIAL88","COMERCIAL",42.583333333333336,{"$f":"$F90/Parâmetros!$C$5","v":6.2761118030732494E-6},{"$f":"$G90*Parâmetros!B$16","v":45.822869778651125},{"$f":"$G90*Parâmetros!C$16","v":47.013628519533668},{"$f":"$G90*Parâmetros!D$16","v":48.292396724137888},{"$f":"$G90*Parâmetros!E$16","v":49.571164928742114},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",89,"Econ_NormalAguaCOMERCIAL89","COMERCIAL",38.833333333333336,{"$f":"$F91/Parâmetros!$C$5","v":5.7234209397889129E-6},{"$f":"$G91*Parâmetros!B$16","v":41.787587704210225},{"$f":"$G91*Parâmetros!C$16","v":42.873485107833055},{"$f":"$G91*Parâmetros!D$16","v":44.039641631014206},{"$f":"$G91*Parâmetros!E$16","v":45.205798154195357},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",90,"Econ_NormalAguaCOMERCIAL90","COMERCIAL",39.416666666666664,{"$f":"$F92/Parâmetros!$C$5","v":5.809395074077586E-6},{"$f":"$G92*Parâmetros!B$16","v":42.415298249123246},{"$f":"$G92*Parâmetros!C$16","v":43.517507416319809},{"$f":"$G92*Parâmetros!D$16","v":44.701181312166767},{"$f":"$G92*Parâmetros!E$16","v":45.884855208013732},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",91,"Econ_NormalAguaCOMERCIAL91","COMERCIAL",41.166666666666664,{"$f":"$F93/Parâmetros!$C$5","v":6.0673174769436106E-6},{"$f":"$G93*Parâmetros!B$16","v":44.298429883862333},{"$f":"$G93*Parâmetros!C$16","v":45.449574341780099},{"$f":"$G93*Parâmetros!D$16","v":46.685800355624494},{"$f":"$G93*Parâmetros!E$16","v":47.922026369468895},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",92,"Econ_NormalAguaCOMERCIAL92","COMERCIAL",40.416666666666664,{"$f":"$F94/Parâmetros!$C$5","v":5.9567793042867433E-6},{"$f":"$G94*Parâmetros!B$16","v":43.491373468974153},{"$f":"$G94*Parâmetros!C$16","v":44.621545659439974},{"$f":"$G94*Parâmetros!D$16","v":45.835249336999759},{"$f":"$G94*Parâmetros!E$16","v":47.048953014559544},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",93,"Econ_NormalAguaCOMERCIAL93","COMERCIAL",39.75,{"$f":"$F95/Parâmetros!$C$5","v":5.8585231508139726E-6},{"$f":"$G95*Parâmetros!B$16","v":42.773989989073556},{"$f":"$G95*Parâmetros!C$16","v":43.885520164026538},{"$f":"$G95*Parâmetros!D$16","v":45.0792039871111},{"$f":"$G95*Parâmetros!E$16","v":46.272887810195677},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",94,"Econ_NormalAguaCOMERCIAL94","COMERCIAL",37.333333333333336,{"$f":"$F96/Parâmetros!$C$5","v":5.5023445944751774E-6},{"$f":"$G96*Parâmetros!B$16","v":40.173474874433857},{"$f":"$G96*Parâmetros!C$16","v":41.217427743152804},{"$f":"$G96*Parâmetros!D$16","v":42.338539593764722},{"$f":"$G96*Parâmetros!E$16","v":43.459651444376647},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",95,"Econ_NormalAguaCOMERCIAL95","COMERCIAL",35,{"$f":"$F97/Parâmetros!$C$5","v":5.1584480573204789E-6},{"$f":"$G97*Parâmetros!B$16","v":37.662632694781742},{"$f":"$G97*Parâmetros!C$16","v":38.641338509205752},{"$f":"$G97*Parâmetros!D$16","v":39.692380869154427},{"$f":"$G97*Parâmetros!E$16","v":40.743423229103108},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",96,"Econ_NormalAguaCOMERCIAL96","COMERCIAL",35.666666666666664,{"$f":"$F98/Parâmetros!$C$5","v":5.2567042107932496E-6},{"$f":"$G98*Parâmetros!B$16","v":38.380016174682346},{"$f":"$G98*Parâmetros!C$16","v":39.377364004619196},{"$f":"$G98*Parâmetros!D$16","v":40.448426219043085},{"$f":"$G98*Parâmetros!E$16","v":41.519488433466975},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",97,"Econ_NormalAguaCOMERCIAL97","COMERCIAL",31.333333333333332,{"$f":"$F99/Parâmetros!$C$5","v":4.6180392132202382E-6},{"$f":"$G99*Parâmetros!B$16","v":33.717023555328417},{"$f":"$G99*Parâmetros!C$16","v":34.593198284431821},{"$f":"$G99*Parâmetros!D$16","v":35.534131444766821},{"$f":"$G99*Parâmetros!E$16","v":36.475064605101828},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",98,"Econ_NormalAguaCOMERCIAL98","COMERCIAL",33.166666666666664,{"$f":"$F100/Parâmetros!$C$5","v":4.8882436352703577E-6},{"$f":"$G100*Parâmetros!B$16","v":35.689828125055072},{"$f":"$G100*Parâmetros!C$16","v":36.61726839681878},{"$f":"$G100*Parâmetros!D$16","v":37.613256156960617},{"$f":"$G100*Parâmetros!E$16","v":38.609243917102461},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",99,"Econ_NormalAguaCOMERCIAL99","COMERCIAL",34.166666666666664,{"$f":"$F101/Parâmetros!$C$5","v":5.035627865479515E-6},{"$f":"$G101*Parâmetros!B$16","v":36.765903344905986},{"$f":"$G101*Parâmetros!C$16","v":37.721306639938952},{"$f":"$G101*Parâmetros!D$16","v":38.747324181793608},{"$f":"$G101*Parâmetros!E$16","v":39.773341723648272},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",100,"Econ_NormalAguaCOMERCIAL100","COMERCIAL",35.083333333333336,{"$f":"$F102/Parâmetros!$C$5","v":5.1707300765045756E-6},{"$f":"$G102*Parâmetros!B$16","v":37.752305629769324},{"$f":"$G102*Parâmetros!C$16","v":38.733341696132435},{"$f":"$G102*Parâmetros!D$16","v":39.78688653789051},{"$f":"$G102*Parâmetros!E$16","v":40.840431379648592},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",101,"Econ_NormalAguaCOMERCIAL101","COMERCIAL",31.583333333333332,{"$f":"$F103/Parâmetros!$C$5","v":4.6548852707725273E-6},{"$f":"$G103*Parâmetros!B$16","v":33.986042360291144},{"$f":"$G103*Parâmetros!C$16","v":34.869207845211861},{"$f":"$G103*Parâmetros!D$16","v":35.817648450975071},{"$f":"$G103*Parâmetros!E$16","v":36.766089056738281},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",102,"Econ_NormalAguaCOMERCIAL102","COMERCIAL",29.916666666666668,{"$f":"$F104/Parâmetros!$C$5","v":4.4092448870906003E-6},{"$f":"$G104*Parâmetros!B$16","v":32.19258366053964},{"$f":"$G104*Parâmetros!C$16","v":33.029144106678253},{"$f":"$G104*Parâmetros!D$16","v":33.927535076253434},{"$f":"$G104*Parâmetros!E$16","v":34.825926045828616},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",103,"Econ_NormalAguaCOMERCIAL103","COMERCIAL",35,{"$f":"$F105/Parâmetros!$C$5","v":5.1584480573204789E-6},{"$f":"$G105*Parâmetros!B$16","v":37.662632694781742},{"$f":"$G105*Parâmetros!C$16","v":38.641338509205752},{"$f":"$G105*Parâmetros!D$16","v":39.692380869154427},{"$f":"$G105*Parâmetros!E$16","v":40.743423229103108},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",104,"Econ_NormalAguaCOMERCIAL104","COMERCIAL",26.333333333333332,{"$f":"$F106/Parâmetros!$C$5","v":3.8811180621744554E-6},{"$f":"$G106*Parâmetros!B$16","v":28.336647456073884},{"$f":"$G106*Parâmetros!C$16","v":29.073007068830997},{"$f":"$G106*Parâmetros!D$16","v":29.863791320601901},{"$f":"$G106*Parâmetros!E$16","v":30.654575572372813},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",105,"Econ_NormalAguaCOMERCIAL105","COMERCIAL",28.083333333333332,{"$f":"$F107/Parâmetros!$C$5","v":4.1390404650404791E-6},{"$f":"$G107*Parâmetros!B$16","v":30.219779090812967},{"$f":"$G107*Parâmetros!C$16","v":31.00507399429128},{"$f":"$G107*Parâmetros!D$16","v":31.848410364059621},{"$f":"$G107*Parâmetros!E$16","v":32.691746733827969},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",106,"Econ_NormalAguaCOMERCIAL106","COMERCIAL",28.916666666666668,{"$f":"$F108/Parâmetros!$C$5","v":4.261860656881443E-6},{"$f":"$G108*Parâmetros!B$16","v":31.116508440688726},{"$f":"$G108*Parâmetros!C$16","v":31.925105863558084},{"$f":"$G108*Parâmetros!D$16","v":32.793467051420443},{"$f":"$G108*Parâmetros!E$16","v":33.661828239282805},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",107,"Econ_NormalAguaCOMERCIAL107","COMERCIAL",25.916666666666668,{"$f":"$F109/Parâmetros!$C$5","v":3.8197079662539739E-6},{"$f":"$G109*Parâmetros!B$16","v":27.888282781136006},{"$f":"$G109*Parâmetros!C$16","v":28.612991134197596},{"$f":"$G109*Parâmetros!D$16","v":29.391262976921496},{"$f":"$G109*Parâmetros!E$16","v":30.169534819645399},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",108,"Econ_NormalAguaCOMERCIAL108","COMERCIAL",27.75,{"$f":"$F110/Parâmetros!$C$5","v":4.0899123883040942E-6},{"$f":"$G110*Parâmetros!B$16","v":29.861087350862672},{"$f":"$G110*Parâmetros!C$16","v":30.637061246584565},{"$f":"$G110*Parâmetros!D$16","v":31.470387689115299},{"$f":"$G110*Parâmetros!E$16","v":32.303714131646039},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",109,"Econ_NormalAguaCOMERCIAL109","COMERCIAL",27.083333333333332,{"$f":"$F111/Parâmetros!$C$5","v":3.9916562348313227E-6},{"$f":"$G111*Parâmetros!B$16","v":29.143703870962064},{"$f":"$G111*Parâmetros!C$16","v":29.901035751171118},{"$f":"$G111*Parâmetros!D$16","v":30.71434233922664},{"$f":"$G111*Parâmetros!E$16","v":31.527648927282165},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",110,"Econ_NormalAguaCOMERCIAL110","COMERCIAL",24.75,{"$f":"$F112/Parâmetros!$C$5","v":3.6477596976766242E-6},{"$f":"$G112*Parâmetros!B$16","v":26.632861691309945},{"$f":"$G112*Parâmetros!C$16","v":27.324946517224067},{"$f":"$G112*Parâmetros!D$16","v":28.068183614616345},{"$f":"$G112*Parâmetros!E$16","v":28.811420712008626},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",111,"Econ_NormalAguaCOMERCIAL111","COMERCIAL",23.416666666666668,{"$f":"$F113/Parâmetros!$C$5","v":3.4512473907310824E-6},{"$f":"$G113*Parâmetros!B$16","v":25.198094731508739},{"$f":"$G113*Parâmetros!C$16","v":25.852895526397184},{"$f":"$G113*Parâmetros!D$16","v":26.556092914839034},{"$f":"$G113*Parâmetros!E$16","v":27.259290303280892},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",112,"Econ_NormalAguaCOMERCIAL112","COMERCIAL",23.416666666666668,{"$f":"$F114/Parâmetros!$C$5","v":3.4512473907310824E-6},{"$f":"$G114*Parâmetros!B$16","v":25.198094731508739},{"$f":"$G114*Parâmetros!C$16","v":25.852895526397184},{"$f":"$G114*Parâmetros!D$16","v":26.556092914839034},{"$f":"$G114*Parâmetros!E$16","v":27.259290303280892},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",113,"Econ_NormalAguaCOMERCIAL113","COMERCIAL",18.833333333333332,{"$f":"$F115/Parâmetros!$C$5","v":2.7757363356057812E-6},{"$f":"$G115*Parâmetros!B$16","v":20.26608330719208},{"$f":"$G115*Parâmetros!C$16","v":20.792720245429759},{"$f":"$G115*Parâmetros!D$16","v":21.358281134354524},{"$f":"$G115*Parâmetros!E$16","v":21.923842023279288},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",114,"Econ_NormalAguaCOMERCIAL114","COMERCIAL",22.75,{"$f":"$F116/Parâmetros!$C$5","v":3.3529912372583114E-6},{"$f":"$G116*Parâmetros!B$16","v":24.480711251608135},{"$f":"$G116*Parâmetros!C$16","v":25.11687003098374},{"$f":"$G116*Parâmetros!D$16","v":25.800047564950379},{"$f":"$G116*Parâmetros!E$16","v":26.483225098917021},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",115,"Econ_NormalAguaCOMERCIAL115","COMERCIAL",23.666666666666668,{"$f":"$F117/Parâmetros!$C$5","v":3.4880934482833715E-6},{"$f":"$G117*Parâmetros!B$16","v":25.467113536471466},{"$f":"$G117*Parâmetros!C$16","v":26.128905087177223},{"$f":"$G117*Parâmetros!D$16","v":26.83960992104728},{"$f":"$G117*Parâmetros!E$16","v":27.550314754917341},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",116,"Econ_NormalAguaCOMERCIAL116","COMERCIAL",20.5,{"$f":"$F118/Parâmetros!$C$5","v":3.0213767192877091E-6},{"$f":"$G118*Parâmetros!B$16","v":22.059542006943595},{"$f":"$G118*Parâmetros!C$16","v":22.632783983963371},{"$f":"$G118*Parâmetros!D$16","v":23.248394509076167},{"$f":"$G118*Parâmetros!E$16","v":23.864005034188963},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",117,"Econ_NormalAguaCOMERCIAL117","COMERCIAL",20.583333333333332,{"$f":"$F119/Parâmetros!$C$5","v":3.0336587384718053E-6},{"$f":"$G119*Parâmetros!B$16","v":22.149214941931167},{"$f":"$G119*Parâmetros!C$16","v":22.72478717089005},{"$f":"$G119*Parâmetros!D$16","v":23.342900177812247},{"$f":"$G119*Parâmetros!E$16","v":23.961013184734448},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",118,"Econ_NormalAguaCOMERCIAL118","COMERCIAL",20.833333333333332,{"$f":"$F120/Parâmetros!$C$5","v":3.0705047960240944E-6},{"$f":"$G120*Parâmetros!B$16","v":22.418233746893893},{"$f":"$G120*Parâmetros!C$16","v":23.000796731670089},{"$f":"$G120*Parâmetros!D$16","v":23.626417184020493},{"$f":"$G120*Parâmetros!E$16","v":24.252037636370897},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",119,"Econ_NormalAguaCOMERCIAL119","COMERCIAL",19.666666666666668,{"$f":"$F121/Parâmetros!$C$5","v":2.8985565274467455E-6},{"$f":"$G121*Parâmetros!B$16","v":21.162812657067839},{"$f":"$G121*Parâmetros!C$16","v":21.712752114696567},{"$f":"$G121*Parâmetros!D$16","v":22.303337821715349},{"$f":"$G121*Parâmetros!E$16","v":22.893923528734131},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",120,"Econ_NormalAguaCOMERCIAL120","COMERCIAL",20.333333333333332,{"$f":"$F122/Parâmetros!$C$5","v":2.9968126809195162E-6},{"$f":"$G122*Parâmetros!B$16","v":21.88019613696844},{"$f":"$G122*Parâmetros!C$16","v":22.44877761011001},{"$f":"$G122*Parâmetros!D$16","v":23.059383171604001},{"$f":"$G122*Parâmetros!E$16","v":23.669988733097995},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",121,"Econ_NormalAguaCOMERCIAL121","COMERCIAL",18.5,{"$f":"$F123/Parâmetros!$C$5","v":2.7266082588693959E-6},{"$f":"$G123*Parâmetros!B$16","v":19.907391567241778},{"$f":"$G123*Parâmetros!C$16","v":20.424707497723041},{"$f":"$G123*Parâmetros!D$16","v":20.980258459410198},{"$f":"$G123*Parâmetros!E$16","v":21.535809421097355},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",122,"Econ_NormalAguaCOMERCIAL122","COMERCIAL",17.416666666666668,{"$f":"$F124/Parâmetros!$C$5","v":2.5669420094761432E-6},{"$f":"$G124*Parâmetros!B$16","v":18.741643412403299},{"$f":"$G124*Parâmetros!C$16","v":19.228666067676198},{"$f":"$G124*Parâmetros!D$16","v":19.751684765841134},{"$f":"$G124*Parâmetros!E$16","v":20.274703464006073},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",123,"Econ_NormalAguaCOMERCIAL123","COMERCIAL",14.583333333333334,{"$f":"$F125/Parâmetros!$C$5","v":2.1493533572168661E-6},{"$f":"$G125*Parâmetros!B$16","v":15.692763622825726},{"$f":"$G125*Parâmetros!C$16","v":16.100557712169064},{"$f":"$G125*Parâmetros!D$16","v":16.538492028814343},{"$f":"$G125*Parâmetros!E$16","v":16.976426345459629},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",193,{"$f":"\"Econ_Normal\"&A195&B195&C195","v":"Econ_NormalAguaCOMERCIAL193"},{"$f":"IF(OR($B195=\"SANEPAR\", $B195=\"INATIVO\",),\"INATIVO + SANEPAR\",$B195)","v":"COMERCIAL"},5.583333333333333,{"$f":"$F195/Parâmetros!$C$5","v":8.2289528533445725E-7},{"$f":"$G195*Parâmetros!B$16","v":6.0080866441675633},{"$f":"$G195*Parâmetros!C$16","v":6.1642135240875842},{"$f":"$G195*Parâmetros!D$16","v":6.3318798053174916},{"$f":"$G195*Parâmetros!E$16","v":6.4995460865474},{"$f":"IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",318,"Econ_NormalAguaCOMERCIAL318","COMERCIAL",1,{"$f":"$F320/Parâmetros!$C$5","v":1.4738423020915653E-7},{"$f":"$G320*Parâmetros!B$16","v":1.0760752198509069},{"$f":"$G320*Parâmetros!C$16","v":1.1040382431201643},{"$f":"$G320*Parâmetros!D$16","v":1.1340680248329835},{"$f":"$G320*Parâmetros!E$16","v":1.164097806545803},{"$f":"IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",439,"Econ_NormalAguaCOMERCIAL439","COMERCIAL",0.83333333333333337,{"$f":"$F441/Parâmetros!$C$5","v":1.2282019184096379E-7},{"$f":"$G441*Parâmetros!B$16","v":0.89672934987575581},{"$f":"$G441*Parâmetros!C$16","v":0.92003186926680369},{"$f":"$G441*Parâmetros!D$16","v":0.94505668736081971},{"$f":"$G441*Parâmetros!E$16","v":0.97008150545483596},{"$f":"IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",578,"Econ_NormalAguaCOMERCIAL578","COMERCIAL",0.25,{"$f":"$F580/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G580*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G580*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G580*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G580*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",690,"Econ_NormalAguaCOMERCIAL690","COMERCIAL",0.33333333333333331,{"$f":"$F688/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G688*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G688*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G688*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G688*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",829,"Econ_NormalAguaCOMERCIAL829","COMERCIAL",0.25,{"$f":"$F809/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G809*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G809*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G809*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G809*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",1018,"Econ_NormalAguaCOMERCIAL1018","COMERCIAL",8.3333333333333329E-2,{"$f":"$F934/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G934*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G934*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G934*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G934*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",2008,"Econ_NormalAguaCOMERCIAL2008","COMERCIAL",8.3333333333333329E-2,{"$f":"$F1108/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G1108*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G1108*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G1108*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G1108*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","ENTIDADE FILANTROPICA",36,"Econ_NormalAguaENTIDADE FILANTROPICA36","ENTIDADE FILANTROPICA",3.9166666666666665,{"$f":"$F1181/Parâmetros!$C$5","v":5.7725490165252978E-7},{"$f":"$G1181*Parâmetros!B$16","v":4.2146279444160522},{"$f":"$G1181*Parâmetros!C$16","v":4.3241497855539777},{"$f":"$G1181*Parâmetros!D$16","v":4.4417664305958526},{"$f":"$G1181*Parâmetros!E$16","v":4.5593830756377285},{"$f":"IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",157,"Econ_NormalAguaENTIDADE FILANTROPICA157","ENTIDADE FILANTROPICA",0.91666666666666663,{"$f":"$F1302/Parâmetros!$C$5","v":1.3510221102506014E-7},{"$f":"$G1302*Parâmetros!B$16","v":0.98640228486333126},{"$f":"$G1302*Parâmetros!C$16","v":1.0120350561934839},{"$f":"$G1302*Parâmetros!D$16","v":1.0395623560969016},{"$f":"$G1302*Parâmetros!E$16","v":1.0670896560003194},{"$f":"IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",299,"Econ_NormalAguaENTIDADE FILANTROPICA299","ENTIDADE FILANTROPICA",0.16666666666666666,{"$f":"$F1423/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G1423*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G1423*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G1423*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G1423*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",848,"Econ_NormalAguaENTIDADE FILANTROPICA848","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F1557/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G1557*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G1557*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G1557*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G1557*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",4,"Econ_NormalAguaINDUSTRIAL4","INDUSTRIAL",650.33333333333337,{"$f":"$F1670/Parâmetros!$C$5","v":9.5848877712688142E-5},{"$f":"$G1670*Parâmetros!B$16","v":699.80758464303983},{"$f":"$G1670*Parâmetros!C$16","v":717.99287077581357},{"$f":"$G1670*Parâmetros!D$16","v":737.52223881638372},{"$f":"$G1670*Parâmetros!E$16","v":757.05160685695398},{"$f":"IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","INDUSTRIAL",125,"Econ_NormalAguaINDUSTRIAL125","INDUSTRIAL",5,{"$f":"$F1791/Parâmetros!$C$5","v":7.3692115104578272E-7},{"$f":"$G1791*Parâmetros!B$16","v":5.3803760992545353},{"$f":"$G1791*Parâmetros!C$16","v":5.5201912156008222},{"$f":"$G1791*Parâmetros!D$16","v":5.6703401241649187},{"$f":"$G1791*Parâmetros!E$16","v":5.8204890327290153},{"$f":"IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","INDUSTRIAL",250,"Econ_NormalAguaINDUSTRIAL250","INDUSTRIAL",1.25,{"$f":"$F1916/Parâmetros!$C$5","v":1.8423028776144568E-7},{"$f":"$G1916*Parâmetros!B$16","v":1.3450940248136338},{"$f":"$G1916*Parâmetros!C$16","v":1.3800478039002055},{"$f":"$G1916*Parâmetros!D$16","v":1.4175850310412297},{"$f":"$G1916*Parâmetros!E$16","v":1.4551222581822538},{"$f":"IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",420,"Econ_NormalAguaINDUSTRIAL420","INDUSTRIAL",0.41666666666666669,{"$f":"$F2085/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G2085*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G2085*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G2085*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G2085*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",500,"Econ_NormalAguaINDUSTRIAL500","INDUSTRIAL",0.66666666666666663,{"$f":"$F2163/Parâmetros!$C$5","v":9.8256153472771018E-8},{"$f":"$G2163*Parâmetros!B$16","v":0.71738347990060458},{"$f":"$G2163*Parâmetros!C$16","v":0.73602549541344287},{"$f":"$G2163*Parâmetros!D$16","v":0.75604534988865568},{"$f":"$G2163*Parâmetros!E$16","v":0.77606520436386872},{"$f":"IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",627,"Econ_NormalAguaINDUSTRIAL627","INDUSTRIAL",0.25,{"$f":"$F2284/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G2284*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G2284*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G2284*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G2284*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",781,"Econ_NormalAguaINDUSTRIAL781","INDUSTRIAL",0.16666666666666666,{"$f":"$F2405/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G2405*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G2405*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G2405*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G2405*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",1012,"Econ_NormalAguaINDUSTRIAL1012","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F2534/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G2534*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G2534*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G2534*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G2534*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1279,"Econ_NormalAguaINDUSTRIAL1279","INDUSTRIAL",0.16666666666666666,{"$f":"$F2652/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G2652*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G2652*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G2652*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G2652*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1626,"Econ_NormalAguaINDUSTRIAL1626","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F2777/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G2777*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G2777*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G2777*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G2777*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",2295,"Econ_NormalAguaINDUSTRIAL2295","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F2898/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G2898*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G2898*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G2898*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G2898*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",8176,"Econ_NormalAguaINDUSTRIAL8176","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F3062/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G3062*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G3062*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G3062*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G3062*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",43576,"Econ_NormalAguaINDUSTRIAL43576","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F3145/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G3145*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G3145*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G3145*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G3145*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",45,"Econ_NormalAguaPODER PUBLICO45","PODER PUBLICO",112.83333333333333,{"$f":"$F3266/Parâmetros!$C$5","v":1.6629853975266495E-5},{"$f":"$G3266*Parâmetros!B$16","v":121.41715397317732},{"$f":"$G3266*Parâmetros!C$16","v":124.5723150987252},{"$f":"$G3266*Parâmetros!D$16","v":127.96067546865498},{"$f":"$G3266*Parâmetros!E$16","v":131.34903583858477},{"$f":"IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",166,"Econ_NormalAguaPODER PUBLICO166","PODER PUBLICO",10.25,{"$f":"$F3387/Parâmetros!$C$5","v":1.5106883596438545E-6},{"$f":"$G3387*Parâmetros!B$16","v":11.029771003471797},{"$f":"$G3387*Parâmetros!C$16","v":11.316391991981686},{"$f":"$G3387*Parâmetros!D$16","v":11.624197254538084},{"$f":"$G3387*Parâmetros!E$16","v":11.932002517094482},{"$f":"IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",290,"Econ_NormalAguaPODER PUBLICO290","PODER PUBLICO",3.0833333333333335,{"$f":"$F3511/Parâmetros!$C$5","v":4.5443470981156599E-7},{"$f":"$G3511*Parâmetros!B$16","v":3.3178985945402966},{"$f":"$G3511*Parâmetros!C$16","v":3.4041179162871735},{"$f":"$G3511*Parâmetros!D$16","v":3.4967097432350331},{"$f":"$G3511*Parâmetros!E$16","v":3.5893015701828928},{"$f":"IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",413,"Econ_NormalAguaPODER PUBLICO413","PODER PUBLICO",1.5,{"$f":"$F3634/Parâmetros!$C$5","v":2.210763453137348E-7},{"$f":"$G3634*Parâmetros!B$16","v":1.6141128297763605},{"$f":"$G3634*Parâmetros!C$16","v":1.6560573646802466},{"$f":"$G3634*Parâmetros!D$16","v":1.7011020372494754},{"$f":"$G3634*Parâmetros!E$16","v":1.7461467098187047},{"$f":"IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",538,"Econ_NormalAguaPODER PUBLICO538","PODER PUBLICO",0.66666666666666663,{"$f":"$F3759/Parâmetros!$C$5","v":9.8256153472771018E-8},{"$f":"$G3759*Parâmetros!B$16","v":0.71738347990060458},{"$f":"$G3759*Parâmetros!C$16","v":0.73602549541344287},{"$f":"$G3759*Parâmetros!D$16","v":0.75604534988865568},{"$f":"$G3759*Parâmetros!E$16","v":0.77606520436386872},{"$f":"IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",660,"Econ_NormalAguaPODER PUBLICO660","PODER PUBLICO",0.83333333333333337,{"$f":"$F3880/Parâmetros!$C$5","v":1.2282019184096379E-7},{"$f":"$G3880*Parâmetros!B$16","v":0.89672934987575581},{"$f":"$G3880*Parâmetros!C$16","v":0.92003186926680369},{"$f":"$G3880*Parâmetros!D$16","v":0.94505668736081971},{"$f":"$G3880*Parâmetros!E$16","v":0.97008150545483596},{"$f":"IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",822,"Econ_NormalAguaPODER PUBLICO822","PODER PUBLICO",0.5,{"$f":"$F4039/Parâmetros!$C$5","v":7.3692115104578264E-8},{"$f":"$G4039*Parâmetros!B$16","v":0.53803760992545346},{"$f":"$G4039*Parâmetros!C$16","v":0.55201912156008215},{"$f":"$G4039*Parâmetros!D$16","v":0.56703401241649176},{"$f":"$G4039*Parâmetros!E$16","v":0.58204890327290149},{"$f":"IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",917,"Econ_NormalAguaPODER PUBLICO917","PODER PUBLICO",0.16666666666666666,{"$f":"$F4127/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G4127*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G4127*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G4127*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G4127*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",1072,"Econ_NormalAguaPODER PUBLICO1072","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4248/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4248*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4248*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4248*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4248*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",1254,"Econ_NormalAguaPODER PUBLICO1254","PODER PUBLICO",0.16666666666666666,{"$f":"$F4369/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G4369*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G4369*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G4369*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G4369*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",1504,"Econ_NormalAguaPODER PUBLICO1504","PODER PUBLICO",0.16666666666666666,{"$f":"$F4488/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G4488*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G4488*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G4488*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G4488*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",1828,"Econ_NormalAguaPODER PUBLICO1828","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4616/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4616*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4616*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4616*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4616*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",2329,"Econ_NormalAguaPODER PUBLICO2329","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4741/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4741*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4741*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4741*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4741*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",3093,"Econ_NormalAguaPODER PUBLICO3093","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4862/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4862*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4862*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4862*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4862*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",4898,"Econ_NormalAguaPODER PUBLICO4898","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5016/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5016*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5016*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5016*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5016*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",6296,"Econ_NormalAguaPODER PUBLICO6296","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5109/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5109*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5109*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5109*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5109*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",9041,"Econ_NormalAguaPODER PUBLICO9041","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5230/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5230*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5230*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5230*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5230*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","RESIDENCIAL",67,"Econ_NormalAguaRESIDENCIAL67","RESIDENCIAL",75.416666666666671,{"$f":"$F5376/Parâmetros!$C$5","v":1.1115227361607222E-5},{"$f":"$G5376*Parâmetros!B$16","v":81.154006163755895},{"$f":"$G5376*Parâmetros!C$16","v":83.262884168645726},{"$f":"$G5376*Parâmetros!D$16","v":85.527630206154186},{"$f":"$G5376*Parâmetros!E$16","v":87.792376243662645},{"$f":"IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",168,"Econ_NormalAguaRESIDENCIAL168","RESIDENCIAL",3.5,{"$f":"$F5477/Parâmetros!$C$5","v":5.1584480573204791E-7},{"$f":"$G5477*Parâmetros!B$16","v":3.7662632694781744},{"$f":"$G5477*Parâmetros!C$16","v":3.8641338509205756},{"$f":"$G5477*Parâmetros!D$16","v":3.9692380869154431},{"$f":"$G5477*Parâmetros!E$16","v":4.0743423229103106},{"$f":"IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",289,"Econ_NormalAguaRESIDENCIAL289","RESIDENCIAL",0.83333333333333337,{"$f":"$F5598/Parâmetros!$C$5","v":1.2282019184096379E-7},{"$f":"$G5598*Parâmetros!B$16","v":0.89672934987575581},{"$f":"$G5598*Parâmetros!C$16","v":0.92003186926680369},{"$f":"$G5598*Parâmetros!D$16","v":0.94505668736081971},{"$f":"$G5598*Parâmetros!E$16","v":0.97008150545483596},{"$f":"IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",416,"Econ_NormalAguaRESIDENCIAL416","RESIDENCIAL",0.58333333333333337,{"$f":"$F5723/Parâmetros!$C$5","v":8.5974134288674648E-8},{"$f":"$G5723*Parâmetros!B$16","v":0.62771054491302902},{"$f":"$G5723*Parâmetros!C$16","v":0.64402230848676256},{"$f":"$G5723*Parâmetros!D$16","v":0.66153968115257378},{"$f":"$G5723*Parâmetros!E$16","v":0.6790570538183851},{"$f":"IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",623,"Econ_NormalAguaRESIDENCIAL623","RESIDENCIAL",0.16666666666666666,{"$f":"$F5904/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G5904*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G5904*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G5904*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G5904*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",717,"Econ_NormalAguaRESIDENCIAL717","RESIDENCIAL",0.25,{"$f":"$F5966/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G5966*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G5966*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G5966*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G5966*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",959,"Econ_NormalAguaRESIDENCIAL959","RESIDENCIAL",0.25,{"$f":"$F6091/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G6091*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G6091*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G6091*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G6091*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",118,"Econ_NormalAguaSANEPAR118","INATIVO + SANEPAR",0.58333333333333337,{"$f":"$F6336/Parâmetros!$C$5","v":8.5974134288674648E-8},{"$f":"$G6336*Parâmetros!B$16","v":0.62771054491302902},{"$f":"$G6336*Parâmetros!C$16","v":0.64402230848676256},{"$f":"$G6336*Parâmetros!D$16","v":0.66153968115257378},{"$f":"$G6336*Parâmetros!E$16","v":0.6790570538183851},{"$f":"IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",135,"Econ_NormalAguaSANEPAR135","INATIVO + SANEPAR",0.91666666666666663,{"$f":"$F6353/Parâmetros!$C$5","v":1.3510221102506014E-7},{"$f":"$G6353*Parâmetros!B$16","v":0.98640228486333126},{"$f":"$G6353*Parâmetros!C$16","v":1.0120350561934839},{"$f":"$G6353*Parâmetros!D$16","v":1.0395623560969016},{"$f":"$G6353*Parâmetros!E$16","v":1.0670896560003194},{"$f":"IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",383,"Econ_NormalAguaSANEPAR383","INATIVO + SANEPAR",0.16666666666666666,{"$f":"$F6583/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G6583*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G6583*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G6583*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G6583*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",570,"Econ_NormalAguaSANEPAR570","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F6704/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6704*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6704*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6704*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6704*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",895,"Econ_NormalAguaSANEPAR895","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F6829/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6829*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6829*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6829*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6829*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1156,"Econ_NormalAguaSANEPAR1156","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F6881/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6881*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6881*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6881*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6881*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",9184,"Econ_NormalAguaSANEPAR9184","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F7076/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7076*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7076*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7076*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7076*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","TARIFA SOCIAL",99,"Econ_NormalAguaTARIFA SOCIAL99","TARIFA SOCIAL",0.5,{"$f":"$F7197/Parâmetros!$C$5","v":7.3692115104578264E-8},{"$f":"$G7197*Parâmetros!B$16","v":0.53803760992545346},{"$f":"$G7197*Parâmetros!C$16","v":0.55201912156008215},{"$f":"$G7197*Parâmetros!D$16","v":0.56703401241649176},{"$f":"$G7197*Parâmetros!E$16","v":0.58204890327290149},{"$f":"IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",304,"Econ_NormalAguaTARIFA SOCIAL304","TARIFA SOCIAL",0.16666666666666666,{"$f":"$F7318/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G7318*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G7318*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G7318*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G7318*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","UTILIDADE PUBLICA",100,"Econ_NormalAguaUTILIDADE PUBLICA100","UTILIDADE PUBLICA",3.5,{"$f":"$F7455/Parâmetros!$C$5","v":5.1584480573204791E-7},{"$f":"$G7455*Parâmetros!B$16","v":3.7662632694781744},{"$f":"$G7455*Parâmetros!C$16","v":3.8641338509205756},{"$f":"$G7455*Parâmetros!D$16","v":3.9692380869154431},{"$f":"$G7455*Parâmetros!E$16","v":4.0743423229103106},{"$f":"IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",211,"Econ_NormalAguaUTILIDADE PUBLICA211","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F7565/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G7565*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G7565*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G7565*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G7565*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",346,"Econ_NormalAguaUTILIDADE PUBLICA346","UTILIDADE PUBLICA",0.33333333333333331,{"$f":"$F7686/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G7686*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G7686*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G7686*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G7686*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",574,{"$f":"\"Econ_Normal\"&A7811&B7811&C7811","v":"Econ_NormalAguaUTILIDADE PUBLICA574"},{"$f":"IF(OR($B7811=\"SANEPAR\", $B7811=\"INATIVO\",),\"INATIVO + SANEPAR\",$B7811)","v":"UTILIDADE PUBLICA"},8.3333333333333329E-2,{"$f":"$F7811/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7811*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7811*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7811*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7811*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","UTILIDADE PUBLICA",791,"Econ_NormalAguaUTILIDADE PUBLICA791","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F7858/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7858*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7858*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7858*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7858*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",146,"Econ_NormalEsgotoCOMERCIAL146","COMERCIAL",8.8333333333333339,{"$f":"$F8058/Parâmetros!$C$5","v":1.3018940335142162E-6},{"$f":"$G8058*Parâmetros!B$16","v":9.5053311086830128},{"$f":"$G8058*Parâmetros!C$16","v":9.7523378142281185},{"$f":"$G8058*Parâmetros!D$16","v":10.01760088602469},{"$f":"$G8058*Parâmetros!E$16","v":10.282863957821261},{"$f":"IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",267,"Econ_NormalEsgotoCOMERCIAL267","COMERCIAL",2.4166666666666665,{"$f":"$F8179/Parâmetros!$C$5","v":3.5617855633879492E-7},{"$f":"$G8179*Parâmetros!B$16","v":2.6005151146396916},{"$f":"$G8179*Parâmetros!C$16","v":2.6680924208737302},{"$f":"$G8179*Parâmetros!D$16","v":2.740664393346377},{"$f":"$G8179*Parâmetros!E$16","v":2.8132363658190238},{"$f":"IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",388,"Econ_NormalEsgotoCOMERCIAL388","COMERCIAL",1.5,{"$f":"$F8300/Parâmetros!$C$5","v":2.210763453137348E-7},{"$f":"$G8300*Parâmetros!B$16","v":1.6141128297763605},{"$f":"$G8300*Parâmetros!C$16","v":1.6560573646802466},{"$f":"$G8300*Parâmetros!D$16","v":1.7011020372494754},{"$f":"$G8300*Parâmetros!E$16","v":1.7461467098187047},{"$f":"IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",520,"Econ_NormalEsgotoCOMERCIAL520","COMERCIAL",0.58333333333333337,{"$f":"$F8432/Parâmetros!$C$5","v":8.5974134288674648E-8},{"$f":"$G8432*Parâmetros!B$16","v":0.62771054491302902},{"$f":"$G8432*Parâmetros!C$16","v":0.64402230848676256},{"$f":"$G8432*Parâmetros!D$16","v":0.66153968115257378},{"$f":"$G8432*Parâmetros!E$16","v":0.6790570538183851},{"$f":"IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",635,"Econ_NormalEsgotoCOMERCIAL635","COMERCIAL",0.66666666666666663,{"$f":"$F8547/Parâmetros!$C$5","v":9.8256153472771018E-8},{"$f":"$G8547*Parâmetros!B$16","v":0.71738347990060458},{"$f":"$G8547*Parâmetros!C$16","v":0.73602549541344287},{"$f":"$G8547*Parâmetros!D$16","v":0.75604534988865568},{"$f":"$G8547*Parâmetros!E$16","v":0.77606520436386872},{"$f":"IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",760,"Econ_NormalEsgotoCOMERCIAL760","COMERCIAL",0.16666666666666666,{"$f":"$F8668/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G8668*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G8668*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G8668*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G8668*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",891,"Econ_NormalEsgotoCOMERCIAL891","COMERCIAL",0.25,{"$f":"$F8793/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G8793*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G8793*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G8793*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G8793*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",943,{"$f":"\"Econ_Normal\"&A8835&B8835&C8835","v":"Econ_NormalEsgotoCOMERCIAL943"},{"$f":"IF(OR($B8835=\"SANEPAR\", $B8835=\"INATIVO\",),\"INATIVO + SANEPAR\",$B8835)","v":"COMERCIAL"},0.41666666666666669,{"$f":"$F8835/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G8835*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G8835*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G8835*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G8835*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1211,"Econ_NormalEsgotoCOMERCIAL1211","COMERCIAL",0.25,{"$f":"$F9040/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G9040*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G9040*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G9040*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G9040*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1406,"Econ_NormalEsgotoCOMERCIAL1406","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9161/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9161*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9161*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9161*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9161*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1655,"Econ_NormalEsgotoCOMERCIAL1655","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9282/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9282*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9282*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9282*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9282*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",2105,"Econ_NormalEsgotoCOMERCIAL2105","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9409/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9409*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9409*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9409*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9409*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",2640,"Econ_NormalEsgotoCOMERCIAL2640","COMERCIAL",0.16666666666666666,{"$f":"$F9529/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G9529*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G9529*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G9529*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G9529*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",3877,"Econ_NormalEsgotoCOMERCIAL3877","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9654/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9654*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9654*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9654*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9654*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2,"Econ_NormalEsgotoENTIDADE FILANTROPICA2","ENTIDADE FILANTROPICA",7,{"$f":"$F9775/Parâmetros!$C$5","v":1.0316896114640958E-6},{"$f":"$G9775*Parâmetros!B$16","v":7.5325265389563487},{"$f":"$G9775*Parâmetros!C$16","v":7.7282677018411512},{"$f":"$G9775*Parâmetros!D$16","v":7.9384761738308862},{"$f":"$G9775*Parâmetros!E$16","v":8.1486846458206212},{"$f":"IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","ENTIDADE FILANTROPICA",165,"Econ_NormalEsgotoENTIDADE FILANTROPICA165","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F9937/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9937*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9937*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9937*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9937*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",264,"Econ_NormalEsgotoENTIDADE FILANTROPICA264","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10022/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10022*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10022*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10022*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10022*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",520,"Econ_NormalEsgotoENTIDADE FILANTROPICA520","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10143/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10143*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10143*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10143*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10143*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",1464,"Econ_NormalEsgotoENTIDADE FILANTROPICA1464","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10264/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10264*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10264*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10264*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10264*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",37,"Econ_NormalEsgotoINDUSTRIAL37","INDUSTRIAL",16.166666666666668,{"$f":"$F10386/Parâmetros!$C$5","v":2.3827117217146973E-6},{"$f":"$G10386*Parâmetros!B$16","v":17.396549387589662},{"$f":"$G10386*Parâmetros!C$16","v":17.84861826377599},{"$f":"$G10386*Parâmetros!D$16","v":18.334099734799903},{"$f":"$G10386*Parâmetros!E$16","v":18.819581205823816},{"$f":"IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",162,"Econ_NormalEsgotoINDUSTRIAL162","INDUSTRIAL",1.4166666666666667,{"$f":"$F10511/Parâmetros!$C$5","v":2.0879432612963845E-7},{"$f":"$G10511*Parâmetros!B$16","v":1.5244398947887849},{"$f":"$G10511*Parâmetros!C$16","v":1.5640541777535664},{"$f":"$G10511*Parâmetros!D$16","v":1.6065963685133937},{"$f":"$G10511*Parâmetros!E$16","v":1.6491385592732213},{"$f":"IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",288,"Econ_NormalEsgotoINDUSTRIAL288","INDUSTRIAL",0.41666666666666669,{"$f":"$F10636/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G10636*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G10636*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G10636*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G10636*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",361,"Econ_NormalEsgotoINDUSTRIAL361","INDUSTRIAL",0.33333333333333331,{"$f":"$F10700/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G10700*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G10700*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G10700*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G10700*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",589,"Econ_NormalEsgotoINDUSTRIAL589","INDUSTRIAL",0.25,{"$f":"$F10879/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G10879*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G10879*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G10879*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G10879*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",832,"Econ_NormalEsgotoINDUSTRIAL832","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F11004/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G11004*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G11004*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G11004*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G11004*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1359,"Econ_NormalEsgotoINDUSTRIAL1359","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F11125/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G11125*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G11125*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G11125*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G11125*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",2684,"Econ_NormalEsgotoINDUSTRIAL2684","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F11228/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G11228*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G11228*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G11228*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G11228*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",25,"Econ_NormalEsgotoPODER PUBLICO25","PODER PUBLICO",102.66666666666667,{"$f":"$F11372/Parâmetros!$C$5","v":1.5131447634806739E-5},{"$f":"$G11372*Parâmetros!B$16","v":110.47705590469312},{"$f":"$G11372*Parâmetros!C$16","v":113.34792629367021},{"$f":"$G11372*Parâmetros!D$16","v":116.430983882853},{"$f":"$G11372*Parâmetros!E$16","v":119.5140414720358},{"$f":"IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",146,"Econ_NormalEsgotoPODER PUBLICO146","PODER PUBLICO",10.833333333333334,{"$f":"$F11493/Parâmetros!$C$5","v":1.5966624939325292E-6},{"$f":"$G11493*Parâmetros!B$16","v":11.657481548384826},{"$f":"$G11493*Parâmetros!C$16","v":11.960414300468448},{"$f":"$G11493*Parâmetros!D$16","v":12.285736935690656},{"$f":"$G11493*Parâmetros!E$16","v":12.611059570912866},{"$f":"IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",271,"Econ_NormalEsgotoPODER PUBLICO271","PODER PUBLICO",2.25,{"$f":"$F11618/Parâmetros!$C$5","v":3.3161451797060221E-7},{"$f":"$G11618*Parâmetros!B$16","v":2.4211692446645405},{"$f":"$G11618*Parâmetros!C$16","v":2.4840860470203698},{"$f":"$G11618*Parâmetros!D$16","v":2.5516530558742132},{"$f":"$G11618*Parâmetros!E$16","v":2.619220064728057},{"$f":"IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",455,"Econ_NormalEsgotoPODER PUBLICO455","PODER PUBLICO",0.33333333333333331,{"$f":"$F11802/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G11802*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G11802*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G11802*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G11802*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",514,"Econ_NormalEsgotoPODER PUBLICO514","PODER PUBLICO",0.58333333333333337,{"$f":"$F11861/Parâmetros!$C$5","v":8.5974134288674648E-8},{"$f":"$G11861*Parâmetros!B$16","v":0.62771054491302902},{"$f":"$G11861*Parâmetros!C$16","v":0.64402230848676256},{"$f":"$G11861*Parâmetros!D$16","v":0.66153968115257378},{"$f":"$G11861*Parâmetros!E$16","v":0.6790570538183851},{"$f":"IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",643,"Econ_NormalEsgotoPODER PUBLICO643","PODER PUBLICO",0.5,{"$f":"$F11986/Parâmetros!$C$5","v":7.3692115104578264E-8},{"$f":"$G11986*Parâmetros!B$16","v":0.53803760992545346},{"$f":"$G11986*Parâmetros!C$16","v":0.55201912156008215},{"$f":"$G11986*Parâmetros!D$16","v":0.56703401241649176},{"$f":"$G11986*Parâmetros!E$16","v":0.58204890327290149},{"$f":"IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",768,"Econ_NormalEsgotoPODER PUBLICO768","PODER PUBLICO",0.16666666666666666,{"$f":"$F12107/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G12107*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G12107*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G12107*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G12107*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",926,"Econ_NormalEsgotoPODER PUBLICO926","PODER PUBLICO",0.25,{"$f":"$F12251/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G12251*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G12251*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G12251*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G12251*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",1070,"Econ_NormalEsgotoPODER PUBLICO1070","PODER PUBLICO",0.25,{"$f":"$F12354/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G12354*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G12354*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G12354*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G12354*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",1267,"Econ_NormalEsgotoPODER PUBLICO1267","PODER PUBLICO",0.16666666666666666,{"$f":"$F12475/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G12475*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G12475*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G12475*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G12475*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",1533,"Econ_NormalEsgotoPODER PUBLICO1533","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12600/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G12600*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G12600*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G12600*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G12600*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",1988,"Econ_NormalEsgotoPODER PUBLICO1988","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12779/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G12779*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G12779*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G12779*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G12779*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",2206,"Econ_NormalEsgotoPODER PUBLICO2206","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12843/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G12843*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G12843*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G12843*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G12843*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",2916,"Econ_NormalEsgotoPODER PUBLICO2916","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12968/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G12968*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G12968*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G12968*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G12968*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",4339,"Econ_NormalEsgotoPODER PUBLICO4339","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F13089/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G13089*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G13089*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G13089*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G13089*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",6194,"Econ_NormalEsgotoPODER PUBLICO6194","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F13228/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G13228*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G13228*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G13228*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G13228*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",8567,"Econ_NormalEsgotoPODER PUBLICO8567","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F13336/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G13336*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G13336*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G13336*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G13336*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","RESIDENCIAL",23,"Econ_NormalEsgotoRESIDENCIAL23","RESIDENCIAL",11493.583333333334,{"$f":"$F13457/Parâmetros!$C$5","v":1.6939729319281249E-3},{"$f":"$G13457*Parâmetros!B$16","v":12367.960212291388},{"$f":"$G13457*Parâmetros!C$16","v":12689.355550488537},{"$f":"$G13457*Parâmetros!D$16","v":13034.505349086636},{"$f":"$G13457*Parâmetros!E$16","v":13379.655147684734},{"$f":"IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",148,"Econ_NormalEsgotoRESIDENCIAL148","RESIDENCIAL",2.9166666666666665,{"$f":"$F13582/Parâmetros!$C$5","v":4.2987067144337322E-7},{"$f":"$G13582*Parâmetros!B$16","v":3.138552724565145},{"$f":"$G13582*Parâmetros!C$16","v":3.2201115424338127},{"$f":"$G13582*Parâmetros!D$16","v":3.3076984057628689},{"$f":"$G13582*Parâmetros!E$16","v":3.3952852690919255},{"$f":"IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",322,"Econ_NormalEsgotoRESIDENCIAL322","RESIDENCIAL",0.33333333333333331,{"$f":"$F13756/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G13756*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G13756*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G13756*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G13756*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",395,"Econ_NormalEsgotoRESIDENCIAL395","RESIDENCIAL",0.16666666666666666,{"$f":"$F13829/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G13829*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G13829*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G13829*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G13829*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",532,"Econ_NormalEsgotoRESIDENCIAL532","RESIDENCIAL",0.16666666666666666,{"$f":"$F13950/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G13950*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G13950*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G13950*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G13950*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",688,"Econ_NormalEsgotoRESIDENCIAL688","RESIDENCIAL",0.16666666666666666,{"$f":"$F14071/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G14071*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G14071*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G14071*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G14071*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",910,"Econ_NormalEsgotoRESIDENCIAL910","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14205/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G14205*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G14205*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G14205*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G14205*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",1127,"Econ_NormalEsgotoRESIDENCIAL1127","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14318/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G14318*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G14318*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G14318*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G14318*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",1508,"Econ_NormalEsgotoRESIDENCIAL1508","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14439/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G14439*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G14439*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G14439*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G14439*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",2468,"Econ_NormalEsgotoRESIDENCIAL2468","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14564/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G14564*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G14564*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G14564*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G14564*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",135,"Econ_NormalEsgotoSANEPAR135","INATIVO + SANEPAR",0.33333333333333331,{"$f":"$F14733/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G14733*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G14733*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G14733*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G14733*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",229,"Econ_NormalEsgotoSANEPAR229","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F14811/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G14811*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G14811*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G14811*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G14811*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",712,"Econ_NormalEsgotoSANEPAR712","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F14932/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G14932*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G14932*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G14932*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G14932*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","TARIFA SOCIAL",97,"Econ_NormalEsgotoTARIFA SOCIAL97","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F15053/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15053*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15053*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15053*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15053*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","UTILIDADE PUBLICA",16,"Econ_NormalEsgotoUTILIDADE PUBLICA16","UTILIDADE PUBLICA",183.91666666666666,{"$f":"$F15182/Parâmetros!$C$5","v":2.7106416339300706E-5},{"$f":"$G15182*Parâmetros!B$16","v":197.9081675175793},{"$f":"$G15182*Parâmetros!C$16","v":203.05103354718358},{"$f":"$G15182*Parâmetros!D$16","v":208.5740109005329},{"$f":"$G15182*Parâmetros!E$16","v":214.09698825388227},{"$f":"IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","UTILIDADE PUBLICA",134,"Econ_NormalEsgotoUTILIDADE PUBLICA134","UTILIDADE PUBLICA",1.3333333333333333,{"$f":"$F15300/Parâmetros!$C$5","v":1.9651230694554204E-7},{"$f":"$G15300*Parâmetros!B$16","v":1.4347669598012092},{"$f":"$G15300*Parâmetros!C$16","v":1.4720509908268857},{"$f":"$G15300*Parâmetros!D$16","v":1.5120906997773114},{"$f":"$G15300*Parâmetros!E$16","v":1.5521304087277374},{"$f":"IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",256,"Econ_NormalEsgotoUTILIDADE PUBLICA256","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F15421/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G15421*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G15421*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G15421*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G15421*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",672,"Econ_NormalEsgotoUTILIDADE PUBLICA672","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15621/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15621*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15621*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15621*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15621*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1488,"Econ_NormalEsgotoUTILIDADE PUBLICA1488","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15658/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15658*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15658*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15658*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15658*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1502,"Econ_NormalEsgotoUTILIDADE PUBLICA1502","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15659/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15659*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15659*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15659*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15659*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1505,"Econ_NormalEsgotoUTILIDADE PUBLICA1505","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F15660/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G15660*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G15660*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G15660*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G15660*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1527,"Econ_NormalEsgotoUTILIDADE PUBLICA1527","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15661/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15661*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15661*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15661*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15661*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1546,"Econ_NormalEsgotoUTILIDADE PUBLICA1546","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15662/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15662*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15662*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15662*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15662*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1565,"Econ_NormalEsgotoUTILIDADE PUBLICA1565","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15663/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15663*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15663*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15663*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15663*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1574,"Econ_NormalEsgotoUTILIDADE PUBLICA1574","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15664/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15664*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15664*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15664*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15664*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1587,"Econ_NormalEsgotoUTILIDADE PUBLICA1587","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15665/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15665*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15665*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15665*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15665*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1596,"Econ_NormalEsgotoUTILIDADE PUBLICA1596","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15666/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15666*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15666*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15666*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15666*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1601,"Econ_NormalEsgotoUTILIDADE PUBLICA1601","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15667/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15667*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15667*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15667*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15667*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1609,"Econ_NormalEsgotoUTILIDADE PUBLICA1609","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15668/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15668*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15668*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15668*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15668*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1629,"Econ_NormalEsgotoUTILIDADE PUBLICA1629","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15669/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15669*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15669*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15669*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15669*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1633,"Econ_NormalEsgotoUTILIDADE PUBLICA1633","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15670/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15670*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15670*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15670*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15670*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1637,"Econ_NormalEsgotoUTILIDADE PUBLICA1637","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15671/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15671*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15671*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15671*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15671*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1661,"Econ_NormalEsgotoUTILIDADE PUBLICA1661","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15672/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15672*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15672*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15672*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15672*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1662,"Econ_NormalEsgotoUTILIDADE PUBLICA1662","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15673/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15673*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15673*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15673*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15673*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1719,"Econ_NormalEsgotoUTILIDADE PUBLICA1719","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15674/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15674*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15674*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15674*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15674*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1810,"Econ_NormalEsgotoUTILIDADE PUBLICA1810","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15675/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15675*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15675*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15675*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15675*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1836,"Econ_NormalEsgotoUTILIDADE PUBLICA1836","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15676/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15676*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15676*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15676*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15676*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1871,"Econ_NormalEsgotoUTILIDADE PUBLICA1871","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15677/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15677*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15677*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15677*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15677*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1959,"Econ_NormalEsgotoUTILIDADE PUBLICA1959","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15678/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15678*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15678*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15678*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15678*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2002,"Econ_NormalEsgotoUTILIDADE PUBLICA2002","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15679/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15679*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15679*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15679*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15679*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2037,"Econ_NormalEsgotoUTILIDADE PUBLICA2037","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15680/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15680*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15680*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15680*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15680*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2044,"Econ_NormalEsgotoUTILIDADE PUBLICA2044","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15681/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15681*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15681*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15681*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15681*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2049,"Econ_NormalEsgotoUTILIDADE PUBLICA2049","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15682/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15682*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15682*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15682*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15682*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2107,{"$f":"\"Econ_Normal\"&A15683&B15683&C15683","v":"Econ_NormalEsgotoUTILIDADE PUBLICA2107"},{"$f":"IF(OR($B15683=\"SANEPAR\", $B15683=\"INATIVO\",),\"INATIVO + SANEPAR\",$B15683)","v":"UTILIDADE PUBLICA"},8.3333333333333329E-2,{"$f":"$F15683/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15683*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15683*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15683*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15683*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2226,"Econ_NormalEsgotoUTILIDADE PUBLICA2226","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15684/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15684*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15684*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15684*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15684*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2303,"Econ_NormalEsgotoUTILIDADE PUBLICA2303","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15685/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15685*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15685*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15685*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15685*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2585,"Econ_NormalEsgotoUTILIDADE PUBLICA2585","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15686/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15686*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15686*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15686*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15686*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2691,"Econ_NormalEsgotoUTILIDADE PUBLICA2691","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15687/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15687*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15687*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15687*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15687*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2721,"Econ_NormalEsgotoUTILIDADE PUBLICA2721","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15688/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G15688*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G15688*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G15688*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G15688*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]

{"sheet":"Tarifa Normal - Ligações","index":8,"n_rows":15688,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Ligações","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","COMERCIAL",0,{"$f":"\"Lig_Normal\"&A2&B2&C2","v":"Lig_NormalAguaCOMERCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"COMERCIAL"},12030.583333333334,{"$f":"$F2/Parâmetros!$D$5","v":2.2480867701977015E-3},{"$f":"$G2*Parâmetros!B$17","v":12944.045245878177},{"$f":"$G2*Parâmetros!C$17","v":13277.705350783361},{"$f":"$G2*Parâmetros!D$17","v":13618.41120729692},{"$f":"$G2*Parâmetros!E$17","v":13959.117063810481},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",1,{"$f":"\"Lig_Normal\"&A3&B3&C3","v":"Lig_NormalAguaCOMERCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"COMERCIAL"},14869.5,{"$f":"$F3/Parâmetros!$D$5","v":2.7785790018041287E-3},{"$f":"$G3*Parâmetros!B$17","v":15998.516069482821},{"$f":"$G3*Parâmetros!C$17","v":16410.911611113883},{"$f":"$G3*Parâmetros!D$17","v":16832.015525451236},{"$f":"$G3*Parâmetros!E$17","v":17253.119439788588},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",2,"Lig_NormalAguaCOMERCIAL2","COMERCIAL",15101.75,{"$f":"$F4/Parâmetros!$D$5","v":2.8219782400548438E-3},{"$f":"$G4*Parâmetros!B$17","v":16248.40042047898},{"$f":"$G4*Parâmetros!C$17","v":16667.237259029494},{"$f":"$G4*Parâmetros!D$17","v":17094.918488280251},{"$f":"$G4*Parâmetros!E$17","v":17522.599717531008},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",3,"Lig_NormalAguaCOMERCIAL3","COMERCIAL",14535.916666666666,{"$f":"$F5/Parâmetros!$D$5","v":2.7162441791569766E-3},{"$f":"$G5*Parâmetros!B$17","v":15639.604315970935},{"$f":"$G5*Parâmetros!C$17","v":16042.748149109508},{"$f":"$G5*Parâmetros!D$17","v":16454.404990752799},{"$f":"$G5*Parâmetros!E$17","v":16866.061832396088},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",4,"Lig_NormalAguaCOMERCIAL4","COMERCIAL",14169.333333333334,{"$f":"$F6/Parâmetros!$D$5","v":2.6477428339596694E-3},{"$f":"$G6*Parâmetros!B$17","v":15245.186928087154},{"$f":"$G6*Parâmetros!C$17","v":15638.163820017015},{"$f":"$G6*Parâmetros!D$17","v":16039.439029688989},{"$f":"$G6*Parâmetros!E$17","v":16440.714239360961},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",5,"Lig_NormalAguaCOMERCIAL5","COMERCIAL",14608.666666666666,{"$f":"$F7/Parâmetros!$D$5","v":2.7298385584152737E-3},{"$f":"$G7*Parâmetros!B$17","v":15717.878100836255},{"$f":"$G7*Parâmetros!C$17","v":16123.039606099219},{"$f":"$G7*Parâmetros!D$17","v":16536.756726149182},{"$f":"$G7*Parâmetros!E$17","v":16950.473846199147},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",6,"Lig_NormalAguaCOMERCIAL6","COMERCIAL",13165,{"$f":"$F8/Parâmetros!$D$5","v":2.4600687688726155E-3},{"$f":"$G8*Parâmetros!B$17","v":14164.596257758591},{"$f":"$G8*Parâmetros!C$17","v":14529.718642880682},{"$f":"$G8*Parâmetros!D$17","v":14902.551154548944},{"$f":"$G8*Parâmetros!E$17","v":15275.383666217209},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",7,"Lig_NormalAguaCOMERCIAL7","COMERCIAL",12180.666666666666,{"$f":"$F9/Parâmetros!$D$5","v":2.2761319901795948E-3},{"$f":"$G9*Parâmetros!B$17","v":13105.524153716022},{"$f":"$G9*Parâmetros!C$17","v":13443.346718525023},{"$f":"$G9*Parâmetros!D$17","v":13788.30293175155},{"$f":"$G9*Parâmetros!E$17","v":14133.259144978078},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",8,"Lig_NormalAguaCOMERCIAL8","COMERCIAL",11219.666666666666,{"$f":"$F10/Parâmetros!$D$5","v":2.0965553789462806E-3},{"$f":"$G10*Parâmetros!B$17","v":12071.557043673789},{"$f":"$G10*Parâmetros!C$17","v":12382.726922413489},{"$f":"$G10*Parâmetros!D$17","v":12700.467636687248},{"$f":"$G10*Parâmetros!E$17","v":13018.208350961007},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",9,"Lig_NormalAguaCOMERCIAL9","COMERCIAL",10034.083333333334,{"$f":"$F11/Parâmetros!$D$5","v":1.8750121559132976E-3},{"$f":"$G11*Parâmetros!B$17","v":10795.954366378364},{"$f":"$G11*Parâmetros!C$17","v":11074.242891952272},{"$f":"$G11*Parâmetros!D$17","v":11358.407912191948},{"$f":"$G11*Parâmetros!E$17","v":11642.572932431623},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",10,"Lig_NormalAguaCOMERCIAL10","COMERCIAL",8826.8333333333339,{"$f":"$F12/Parâmetros!$D$5","v":1.6494202059534446E-3},{"$f":"$G12*Parâmetros!B$17","v":9497.0399089397724},{"$f":"$G12*Parâmetros!C$17","v":9741.8461709786516},{"$f":"$G12*Parâmetros!D$17","v":9991.8218976587759},{"$f":"$G12*Parâmetros!E$17","v":10241.797624338898},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",11,"Lig_NormalAguaCOMERCIAL11","COMERCIAL",7381.166666666667,{"$f":"$F13/Parâmetros!$D$5","v":1.3792766877713826E-3},{"$f":"$G13*Parâmetros!B$17","v":7941.606209233506},{"$f":"$G13*Parâmetros!C$17","v":8146.3178824820443},{"$f":"$G13*Parâmetros!D$17","v":8355.3523608242704},{"$f":"$G13*Parâmetros!E$17","v":8564.3868391664964},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",12,"Lig_NormalAguaCOMERCIAL12","COMERCIAL",6216.083333333333,{"$f":"$F14/Parâmetros!$D$5","v":1.1615641832922838E-3},{"$f":"$G14*Parâmetros!B$17","v":6688.0600623812279},{"$f":"$G14*Parâmetros!C$17","v":6860.4589361210192},{"$f":"$G14*Parâmetros!D$17","v":7036.4982799801837},{"$f":"$G14*Parâmetros!E$17","v":7212.5376238393483},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",13,"Lig_NormalAguaCOMERCIAL13","COMERCIAL",5207.333333333333,{"$f":"$F15/Parâmetros!$D$5","v":9.7306480079321423E-4},{"$f":"$G15*Parâmetros!B$17","v":5602.7173753311727},{"$f":"$G15*Parâmetros!C$17","v":5747.1392489956197},{"$f":"$G15*Parâmetros!D$17","v":5894.6108149478059},{"$f":"$G15*Parâmetros!E$17","v":6042.082380899993},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",14,"Lig_NormalAguaCOMERCIAL14","COMERCIAL",4399.416666666667,{"$f":"$F16/Parâmetros!$D$5","v":8.2209400250089879E-4},{"$f":"$G16*Parâmetros!B$17","v":4733.456958069688},{"$f":"$G16*Parâmetros!C$17","v":4855.4718085428522},{"$f":"$G16*Parâmetros!D$17","v":4980.0631921895338},{"$f":"$G16*Parâmetros!E$17","v":5104.6545758362145},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",15,"Lig_NormalAguaCOMERCIAL15","COMERCIAL",3744.1666666666665,{"$f":"$F17/Parâmetros!$D$5","v":6.9965115701637291E-4},{"$f":"$G17*Parâmetros!B$17","v":4028.454930124657},{"$f":"$G17*Parâmetros!C$17","v":4132.2968643159193},{"$f":"$G17*Parâmetros!D$17","v":4238.3315823134826},{"$f":"$G17*Parâmetros!E$17","v":4344.366300311046},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",16,"Lig_NormalAguaCOMERCIAL16","COMERCIAL",3182.25,{"$f":"$F18/Parâmetros!$D$5","v":5.9464898137067074E-4},{"$f":"$G18*Parâmetros!B$17","v":3423.872878180955},{"$f":"$G18*Parâmetros!C$17","v":3512.1304330654802},{"$f":"$G18*Parâmetros!D$17","v":3602.2516833697973},{"$f":"$G18*Parâmetros!E$17","v":3692.3729336741139},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",17,"Lig_NormalAguaCOMERCIAL17","COMERCIAL",2698.1666666666665,{"$f":"$F19/Parâmetros!$D$5","v":5.0419107860841586E-4},{"$f":"$G19*Parâmetros!B$17","v":2903.0339133669299},{"$f":"$G19*Parâmetros!C$17","v":2977.8657438865089},{"$f":"$G19*Parâmetros!D$17","v":3054.2777647929215},{"$f":"$G19*Parâmetros!E$17","v":3130.6897856993337},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",18,"Lig_NormalAguaCOMERCIAL18","COMERCIAL",2372.0833333333335,{"$f":"$F20/Parâmetros!$D$5","v":4.4325773835902644E-4},{"$f":"$G20*Parâmetros!B$17","v":2552.1916222122941},{"$f":"$G20*Parâmetros!C$17","v":2617.9797516748868},{"$f":"$G20*Parâmetros!D$17","v":2685.1570997229755},{"$f":"$G20*Parâmetros!E$17","v":2752.3344477710648},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",19,"Lig_NormalAguaCOMERCIAL19","COMERCIAL",2074.75,{"$f":"$F21/Parâmetros!$D$5","v":3.8769674730106026E-4},{"$f":"$G21*Parâmetros!B$17","v":2232.2822700937813},{"$f":"$G21*Parâmetros!C$17","v":2289.824060335487},{"$f":"$G21*Parâmetros!D$17","v":2348.5809348955881},{"$f":"$G21*Parâmetros!E$17","v":2407.3378094556892},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",20,"Lig_NormalAguaCOMERCIAL20","COMERCIAL",1852.8333333333333,{"$f":"$F22/Parâmetros!$D$5","v":3.4622844035392912E-4},{"$f":"$G22*Parâmetros!B$17","v":1993.5158450120548},{"$f":"$G22*Parâmetros!C$17","v":2044.9029263565578},{"$f":"$G22*Parâmetros!D$17","v":2097.3751257769413},{"$f":"$G22*Parâmetros!E$17","v":2149.8473251973246},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",21,"Lig_NormalAguaCOMERCIAL21","COMERCIAL",1641,{"$f":"$F23/Parâmetros!$D$5","v":3.0664434863045666E-4},{"$f":"$G23*Parâmetros!B$17","v":1765.5983637661866},{"$f":"$G23*Parâmetros!C$17","v":1811.1103906545536},{"$f":"$G23*Parâmetros!D$17","v":1857.5834747143804},{"$f":"$G23*Parâmetros!E$17","v":1904.0565587742074},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",22,"Lig_NormalAguaCOMERCIAL22","COMERCIAL",1435.9166666666667,{"$f":"$F24/Parâmetros!$D$5","v":2.6832159106497048E-4},{"$f":"$G24*Parâmetros!B$17","v":1544.9433986418424},{"$f":"$G24*Parâmetros!C$17","v":1584.7675777660274},{"$f":"$G24*Parâmetros!D$17","v":1625.4327063174635},{"$f":"$G24*Parâmetros!E$17","v":1666.0978348688993},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",23,"Lig_NormalAguaCOMERCIAL23","COMERCIAL",1301.6666666666667,{"$f":"$F25/Parâmetros!$D$5","v":2.4323505614501996E-4},{"$f":"$G25*Parâmetros!B$17","v":1400.5000224470766},{"$f":"$G25*Parâmetros!C$17","v":1436.6008684757326},{"$f":"$G25*Parâmetros!D$17","v":1473.4640399674295},{"$f":"$G25*Parâmetros!E$17","v":1510.3272114591266},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",24,"Lig_NormalAguaCOMERCIAL24","COMERCIAL",1142.5833333333333,{"$f":"$F26/Parâmetros!$D$5","v":2.1350805728581103E-4},{"$f":"$G26*Parâmetros!B$17","v":1229.3377597805293},{"$f":"$G26*Parâmetros!C$17","v":1261.0265369827637},{"$f":"$G26*Parâmetros!D$17","v":1293.3844719586059},{"$f":"$G26*Parâmetros!E$17","v":1325.7424069344481},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",25,"Lig_NormalAguaCOMERCIAL25","COMERCIAL",1039.1666666666667,{"$f":"$F27/Parâmetros!$D$5","v":1.94183172223329E-4},{"$f":"$G27*Parâmetros!B$17","v":1118.0688399433448},{"$f":"$G27*Parâmetros!C$17","v":1146.8894257293462},{"$f":"$G27*Parâmetros!D$17","v":1176.3186029701567},{"$f":"$G27*Parâmetros!E$17","v":1205.7477802109672},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",26,"Lig_NormalAguaCOMERCIAL26","COMERCIAL",945.66666666666663,{"$f":"$F28/Parâmetros!$D$5","v":1.7671135833122192E-4},{"$f":"$G28*Parâmetros!B$17","v":1017.4695425563012},{"$f":"$G28*Parâmetros!C$17","v":1043.6969689796808},{"$f":"$G28*Parâmetros!D$17","v":1070.4782282682709},{"$f":"$G28*Parâmetros!E$17","v":1097.2594875568609},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",27,"Lig_NormalAguaCOMERCIAL27","COMERCIAL",840.75,{"$f":"$F29/Parâmetros!$D$5","v":1.5710617678918733E-4},{"$f":"$G29*Parâmetros!B$17","v":904.58673024766676},{"$f":"$G29*Parâmetros!C$17","v":927.9043637677122},{"$f":"$G29*Parâmetros!D$17","v":951.71438535412256},{"$f":"$G29*Parâmetros!E$17","v":975.52440694053303},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",28,"Lig_NormalAguaCOMERCIAL28","COMERCIAL",800.16666666666663,{"$f":"$F30/Parâmetros!$D$5","v":1.4952259981462749E-4},{"$f":"$G30*Parâmetros!B$17","v":860.92197282566121},{"$f":"$G30*Parâmetros!C$17","v":883.11405500025501},{"$f":"$G30*Parâmetros!D$17","v":905.77475747549659},{"$f":"$G30*Parâmetros!E$17","v":928.43545995073816},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",29,"Lig_NormalAguaCOMERCIAL29","COMERCIAL",727,{"$f":"$F31/Parâmetros!$D$5","v":1.3585036042312125E-4},{"$f":"$G31*Parâmetros!B$17","v":782.19988449604966},{"$f":"$G31*Parâmetros!C$17","v":802.36273857761137},{"$f":"$G31*Parâmetros!D$17","v":822.95136265530437},{"$f":"$G31*Parâmetros!E$17","v":843.53998673299736},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",30,"Lig_NormalAguaCOMERCIAL30","COMERCIAL",657.33333333333337,{"$f":"$F32/Parâmetros!$D$5","v":1.2283214615057089E-4},{"$f":"$G32*Parâmetros!B$17","v":707.24354526648779},{"$f":"$G32*Parâmetros!C$17","v":725.47424139158625},{"$f":"$G32*Parâmetros!D$17","v":744.08990699507569},{"$f":"$G32*Parâmetros!E$17","v":762.70557259856525},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",31,"Lig_NormalAguaCOMERCIAL31","COMERCIAL",604,{"$f":"$F33/Parâmetros!$D$5","v":1.1286604909981463E-4},{"$f":"$G33*Parâmetros!B$17","v":649.86070183715822},{"$f":"$G33*Parâmetros!C$17","v":666.61223397644744},{"$f":"$G33*Parâmetros!D$17","v":683.71750074801082},{"$f":"$G33*Parâmetros!E$17","v":700.82276751957409},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",32,"Lig_NormalAguaCOMERCIAL32","COMERCIAL",544.66666666666663,{"$f":"$F34/Parâmetros!$D$5","v":1.0177876613084828E-4},{"$f":"$G34*Parâmetros!B$17","v":586.02228852202893},{"$f":"$G34*Parâmetros!C$17","v":601.12825072710541},{"$f":"$G34*Parâmetros!D$17","v":616.5531987981509},{"$f":"$G34*Parâmetros!E$17","v":631.97814686919651},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",33,"Lig_NormalAguaCOMERCIAL33","COMERCIAL",511.25,{"$f":"$F35/Parâmetros!$D$5","v":9.5534383447483831E-5},{"$f":"$G35*Parâmetros!B$17","v":550.06835068583962},{"$f":"$G35*Parâmetros!C$17","v":564.24752420605762},{"$f":"$G35*Parâmetros!D$17","v":578.72611300897438},{"$f":"$G35*Parâmetros!E$17","v":593.20470181189125},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",34,"Lig_NormalAguaCOMERCIAL34","COMERCIAL",479.33333333333331,{"$f":"$F36/Parâmetros!$D$5","v":8.9570297243671881E-5},{"$f":"$G36*Parâmetros!B$17","v":515.72830532110015},{"$f":"$G36*Parâmetros!C$17","v":529.02229164356038},{"$f":"$G36*Parâmetros!D$17","v":542.59700114549651},{"$f":"$G36*Parâmetros!E$17","v":556.17171064743252},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",35,"Lig_NormalAguaCOMERCIAL35","COMERCIAL",439.83333333333331,{"$f":"$F37/Parâmetros!$D$5","v":8.2189156615455517E-5},{"$f":"$G37*Parâmetros!B$17","v":473.22913690625285},{"$f":"$G37*Parâmetros!C$17","v":485.42761740172318},{"$f":"$G37*Parâmetros!D$17","v":497.88368776876388},{"$f":"$G37*Parâmetros!E$17","v":510.33975813580463},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",36,"Lig_NormalAguaCOMERCIAL36","COMERCIAL",420,{"$f":"$F38/Parâmetros!$D$5","v":7.8483014274705537E-5},{"$f":"$G38*Parâmetros!B$17","v":451.88989200597092},{"$f":"$G38*Parâmetros!C$17","v":463.5383083942184},{"$f":"$G38*Parâmetros!D$17","v":475.43269919563664},{"$f":"$G38*Parâmetros!E$17","v":487.32708999705488},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",37,"Lig_NormalAguaCOMERCIAL37","COMERCIAL",394.91666666666669,{"$f":"$F39/Parâmetros!$D$5","v":7.3795834255521741E-5},{"$f":"$G39*Parâmetros!B$17","v":424.90202345561437},{"$f":"$G39*Parâmetros!C$17","v":435.85477053178596},{"$f":"$G39*Parâmetros!D$17","v":447.03880188256392},{"$f":"$G39*Parâmetros!E$17","v":458.22283323334193},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",38,"Lig_NormalAguaCOMERCIAL38","COMERCIAL",368.25,{"$f":"$F40/Parâmetros!$D$5","v":6.8812785730143605E-5},{"$f":"$G40*Parâmetros!B$17","v":396.21060174094953},{"$f":"$G40*Parâmetros!C$17","v":406.4237668242165},{"$f":"$G40*Parâmetros!D$17","v":416.85259875903142},{"$f":"$G40*Parâmetros!E$17","v":427.28143069384635},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",39,"Lig_NormalAguaCOMERCIAL39","COMERCIAL",348.66666666666669,{"$f":"$F41/Parâmetros!$D$5","v":6.5153359469319048E-5},{"$f":"$G41*Parâmetros!B$17","v":375.14033891924254},{"$f":"$G41*Parâmetros!C$17","v":384.81037347647026},{"$f":"$G41*Parâmetros!D$17","v":394.68460584018726},{"$f":"$G41*Parâmetros!E$17","v":404.55883820390432},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",40,"Lig_NormalAguaCOMERCIAL40","COMERCIAL",343.5,{"$f":"$F42/Parâmetros!$D$5","v":6.4187893817527032E-5},{"$f":"$G42*Parâmetros!B$17","v":369.58137596202624},{"$f":"$G42*Parâmetros!C$17","v":379.10811650812866},{"$f":"$G42*Parâmetros!D$17","v":388.83602898500283},{"$f":"$G42*Parâmetros!E$17","v":398.56394146187705},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",41,"Lig_NormalAguaCOMERCIAL41","COMERCIAL",312.08333333333331,{"$f":"$F43/Parâmetros!$D$5","v":5.8317239773565915E-5},{"$f":"$G43*Parâmetros!B$17","v":335.77929475443671},{"$f":"$G43*Parâmetros!C$17","v":344.43471526514838},{"$f":"$G43*Parâmetros!D$17","v":353.27290843009109},{"$f":"$G43*Parâmetros!E$17","v":362.1111015950338},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",42,"Lig_NormalAguaCOMERCIAL42","COMERCIAL",291.91666666666669,{"$f":"$F44/Parâmetros!$D$5","v":5.4548809326248712E-5},{"$f":"$G44*Parâmetros!B$17","v":314.08140708272146},{"$f":"$G44*Parâmetros!C$17","v":322.17751871129906},{"$f":"$G44*Parâmetros!D$17","v":330.44459231791967},{"$f":"$G44*Parâmetros!E$17","v":338.71166592454034},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",43,"Lig_NormalAguaCOMERCIAL43","COMERCIAL",270.16666666666669,{"$f":"$F45/Parâmetros!$D$5","v":5.0484510372737175E-5},{"$f":"$G45*Parâmetros!B$17","v":290.67996624669797},{"$f":"$G45*Parâmetros!C$17","v":298.17285631231272},{"$f":"$G45*Parâmetros!D$17","v":305.82397039528848},{"$f":"$G45*Parâmetros!E$17","v":313.47508447826425},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",44,"Lig_NormalAguaCOMERCIAL44","COMERCIAL",268.41666666666669,{"$f":"$F46/Parâmetros!$D$5","v":5.0157497813259237E-5},{"$f":"$G46*Parâmetros!B$17","v":288.79709169667308},{"$f":"$G46*Parâmetros!C$17","v":296.24144669400351},{"$f":"$G46*Parâmetros!D$17","v":303.84300081530671},{"$f":"$G46*Parâmetros!E$17","v":311.4445549366099},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",45,"Lig_NormalAguaCOMERCIAL45","COMERCIAL",250.66666666666666,{"$f":"$F47/Parâmetros!$D$5","v":4.6840656138554417E-5},{"$f":"$G47*Parâmetros!B$17","v":269.69936411784931},{"$f":"$G47*Parâmetros!C$17","v":276.6514348511526},{"$f":"$G47*Parâmetros!D$17","v":283.75030936120538},{"$f":"$G47*Parâmetros!E$17","v":290.84918387125816},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",46,"Lig_NormalAguaCOMERCIAL46","COMERCIAL",238.41666666666666,{"$f":"$F48/Parâmetros!$D$5","v":4.4551568222208836E-5},{"$f":"$G48*Parâmetros!B$17","v":256.51924226767517},{"$f":"$G48*Parâmetros!C$17","v":263.13156752298784},{"$f":"$G48*Parâmetros!D$17","v":269.88352230133262},{"$f":"$G48*Parâmetros!E$17","v":276.63547707967734},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",47,"Lig_NormalAguaCOMERCIAL47","COMERCIAL",213.75,{"$f":"$F49/Parâmetros!$D$5","v":3.9942248336234068E-5},{"$f":"$G49*Parâmetros!B$17","v":229.97967718161021},{"$f":"$G49*Parâmetros!C$17","v":235.90788909348615},{"$f":"$G49*Parâmetros!D$17","v":241.96128441206508},{"$f":"$G49*Parâmetros!E$17","v":248.01467973064399},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",48,"Lig_NormalAguaCOMERCIAL48","COMERCIAL",217.83333333333334,{"$f":"$F50/Parâmetros!$D$5","v":4.0705277641682598E-5},{"$f":"$G50*Parâmetros!B$17","v":234.37305113166826},{"$f":"$G50*Parâmetros!C$17","v":240.41451153620775},{"$f":"$G50*Parâmetros!D$17","v":246.583546765356},{"$f":"$G50*Parâmetros!E$17","v":252.75258199450428},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",49,"Lig_NormalAguaCOMERCIAL49","COMERCIAL",202.5,{"$f":"$F51/Parâmetros!$D$5","v":3.7840024739590168E-5},{"$f":"$G51*Parâmetros!B$17","v":217.87548364573595},{"$f":"$G51*Parâmetros!C$17","v":223.49168440435531},{"$f":"$G51*Parâmetros!D$17","v":229.2264799693248},{"$f":"$G51*Parâmetros!E$17","v":234.96127553429429},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",50,"Lig_NormalAguaCOMERCIAL50","COMERCIAL",191.91666666666666,{"$f":"$F52/Parâmetros!$D$5","v":3.5862377356080726E-5},{"$f":"$G52*Parâmetros!B$17","v":206.48857565272837},{"$f":"$G52*Parâmetros!C$17","v":211.81125480791371},{"$f":"$G52*Parâmetros!D$17","v":217.24633060467286},{"$f":"$G52*Parâmetros!E$17","v":222.68140640143201},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",51,"Lig_NormalAguaCOMERCIAL51","COMERCIAL",178.16666666666666,{"$f":"$F53/Parâmetros!$D$5","v":3.3292992960182623E-5},{"$f":"$G53*Parâmetros!B$17","v":191.6945613311043},{"$f":"$G53*Parâmetros!C$17","v":196.6358935211982},{"$f":"$G53*Parâmetros!D$17","v":201.6815696191014},{"$f":"$G53*Parâmetros!E$17","v":206.72724571700459},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",52,"Lig_NormalAguaCOMERCIAL52","COMERCIAL",173.5,{"$f":"$F54/Parâmetros!$D$5","v":3.2420959468241454E-5},{"$f":"$G54*Parâmetros!B$17","v":186.67356253103799},{"$f":"$G54*Parâmetros!C$17","v":191.48546787237356},{"$f":"$G54*Parâmetros!D$17","v":196.39898407248324},{"$f":"$G54*Parâmetros!E$17","v":201.3125002725929},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",53,"Lig_NormalAguaCOMERCIAL53","COMERCIAL",165.58333333333334,{"$f":"$F55/Parâmetros!$D$5","v":3.0941616937269826E-5},{"$f":"$G55*Parâmetros!B$17","v":178.15579670949688},{"$f":"$G55*Parâmetros!C$17","v":182.74813864668891},{"$f":"$G55*Parâmetros!D$17","v":187.43745502018456},{"$f":"$G55*Parâmetros!E$17","v":192.12677139368017},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",54,"Lig_NormalAguaCOMERCIAL54","COMERCIAL",158.16666666666666,{"$f":"$F56/Parâmetros!$D$5","v":2.9555706566149028E-5},{"$f":"$G56*Parâmetros!B$17","v":170.17599504510571},{"$f":"$G56*Parâmetros!C$17","v":174.56264074052112},{"$f":"$G56*Parâmetros!D$17","v":179.04191727645204},{"$f":"$G56*Parâmetros!E$17","v":183.52119381238296},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",55,"Lig_NormalAguaCOMERCIAL55","COMERCIAL",146.16666666666666,{"$f":"$F57/Parâmetros!$D$5","v":2.731333472972887E-5},{"$f":"$G57*Parâmetros!B$17","v":157.26485527350653},{"$f":"$G57*Parâmetros!C$17","v":161.31868907211489},{"$f":"$G57*Parâmetros!D$17","v":165.45812587086243},{"$f":"$G57*Parâmetros!E$17","v":169.59756266960997},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",56,"Lig_NormalAguaCOMERCIAL56","COMERCIAL",143.58333333333334,{"$f":"$F58/Parâmetros!$D$5","v":2.6830601903832869E-5},{"$f":"$G58*Parâmetros!B$17","v":154.48537379489841},{"$f":"$G58*Parâmetros!C$17","v":158.46756058794415},{"$f":"$G58*Parâmetros!D$17","v":162.53383744327024},{"$f":"$G58*Parâmetros!E$17","v":166.60011429859637},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",57,"Lig_NormalAguaCOMERCIAL57","COMERCIAL",135.66666666666666,{"$f":"$F59/Parâmetros!$D$5","v":2.535125937286123E-5},{"$f":"$G59*Parâmetros!B$17","v":145.96760797335725},{"$f":"$G59*Parâmetros!C$17","v":149.73023136225942},{"$f":"$G59*Parâmetros!D$17","v":153.5723083909715},{"$f":"$G59*Parâmetros!E$17","v":157.41438541968358},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",58,"Lig_NormalAguaCOMERCIAL58","COMERCIAL",130.91666666666666,{"$f":"$F60/Parâmetros!$D$5","v":2.4463653854278253E-5},{"$f":"$G60*Parâmetros!B$17","v":140.85694848043261},{"$f":"$G60*Parâmetros!C$17","v":144.48783382684863},{"$f":"$G60*Parâmetros!D$17","v":148.19539095959229},{"$f":"$G60*Parâmetros!E$17","v":151.90294809233595},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",59,"Lig_NormalAguaCOMERCIAL59","COMERCIAL",127.16666666666667,{"$f":"$F61/Parâmetros!$D$5","v":2.3762912655396956E-5},{"$f":"$G61*Parâmetros!B$17","v":136.82221730180788},{"$f":"$G61*Parâmetros!C$17","v":140.34909893047168},{"$f":"$G61*Parâmetros!D$17","v":143.95045614534556},{"$f":"$G61*Parâmetros!E$17","v":147.5518133602194},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",60,"Lig_NormalAguaCOMERCIAL60","COMERCIAL",125.33333333333333,{"$f":"$F62/Parâmetros!$D$5","v":2.3420328069277209E-5},{"$f":"$G62*Parâmetros!B$17","v":134.84968205892466},{"$f":"$G62*Parâmetros!C$17","v":138.3257174255763},{"$f":"$G62*Parâmetros!D$17","v":141.87515468060269},{"$f":"$G62*Parâmetros!E$17","v":145.42459193562908},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",61,"Lig_NormalAguaCOMERCIAL61","COMERCIAL",116.66666666666667,{"$f":"$F63/Parâmetros!$D$5","v":2.1800837298529316E-5},{"$f":"$G63*Parâmetros!B$17","v":125.52497000165859},{"$f":"$G63*Parâmetros!C$17","v":128.76064122061624},{"$f":"$G63*Parâmetros!D$17","v":132.06463866545462},{"$f":"$G63*Parâmetros!E$17","v":135.36863611029301},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",62,"Lig_NormalAguaCOMERCIAL62","COMERCIAL",116.91666666666667,{"$f":"$F64/Parâmetros!$D$5","v":2.1847553378454736E-5},{"$f":"$G64*Parâmetros!B$17","v":125.79395208023357},{"$f":"$G64*Parâmetros!C$17","v":129.03655688037469},{"$f":"$G64*Parâmetros!D$17","v":132.34763431973775},{"$f":"$G64*Parâmetros!E$17","v":135.65871175910078},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",63,"Lig_NormalAguaCOMERCIAL63","COMERCIAL",109.33333333333333,{"$f":"$F65/Parâmetros!$D$5","v":2.043049895405033E-5},{"$f":"$G65*Parâmetros!B$17","v":117.63482903012576},{"$f":"$G65*Parâmetros!C$17","v":120.66711520103463},{"$f":"$G65*Parâmetros!D$17","v":123.76343280648319},{"$f":"$G65*Parâmetros!E$17","v":126.85975041193174},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",64,"Lig_NormalAguaCOMERCIAL64","COMERCIAL",101.25,{"$f":"$F66/Parâmetros!$D$5","v":1.8920012369795084E-5},{"$f":"$G66*Parâmetros!B$17","v":108.93774182286798},{"$f":"$G66*Parâmetros!C$17","v":111.74584220217766},{"$f":"$G66*Parâmetros!D$17","v":114.6132399846624},{"$f":"$G66*Parâmetros!E$17","v":117.48063776714714},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",65,{"$f":"\"Lig_Normal\"&A67&B67&C67","v":"Lig_NormalAguaCOMERCIAL65"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"COMERCIAL"},96.833333333333329,{"$f":"$F67/Parâmetros!$D$5","v":1.8094694957779332E-5},{"$f":"$G67*Parâmetros!B$17","v":104.18572510137663},{"$f":"$G67*Parâmetros!C$17","v":106.87133221311147},{"$f":"$G67*Parâmetros!D$17","v":109.61365009232733},{"$f":"$G67*Parâmetros!E$17","v":112.35596797154321},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",66,"Lig_NormalAguaCOMERCIAL66","COMERCIAL",97.5,{"$f":"$F68/Parâmetros!$D$5","v":1.8219271170913787E-5},{"$f":"$G68*Parâmetros!B$17","v":104.90301064424325},{"$f":"$G68*Parâmetros!C$17","v":107.60710730580071},{"$f":"$G68*Parâmetros!D$17","v":110.36830517041565},{"$f":"$G68*Parâmetros!E$17","v":113.12950303503061},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",67,"Lig_NormalAguaCOMERCIAL67","COMERCIAL",92.25,{"$f":"$F69/Parâmetros!$D$5","v":1.7238233492479966E-5},{"$f":"$G69*Parâmetros!B$17","v":99.254386994168613},{"$f":"$G69*Parâmetros!C$17","v":101.81287845087297},{"$f":"$G69*Parâmetros!D$17","v":104.42539643047019},{"$f":"$G69*Parâmetros!E$17","v":107.0379144100674},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",68,"Lig_NormalAguaCOMERCIAL68","COMERCIAL",87.5,{"$f":"$F70/Parâmetros!$D$5","v":1.6350627973896988E-5},{"$f":"$G70*Parâmetros!B$17","v":94.143727501243944},{"$f":"$G70*Parâmetros!C$17","v":96.57048091546217},{"$f":"$G70*Parâmetros!D$17","v":99.048478999090975},{"$f":"$G70*Parâmetros!E$17","v":101.52647708271977},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",69,"Lig_NormalAguaCOMERCIAL69","COMERCIAL",81.416666666666671,{"$f":"$F71/Parâmetros!$D$5","v":1.5213870029045102E-5},{"$f":"$G71*Parâmetros!B$17","v":87.598496922586037},{"$f":"$G71*Parâmetros!C$17","v":89.856533194672906},{"$f":"$G71*Parâmetros!D$17","v":92.162251411535124},{"$f":"$G71*Parâmetros!E$17","v":94.467969628397341},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",70,"Lig_NormalAguaCOMERCIAL70","COMERCIAL",81.5,{"$f":"$F72/Parâmetros!$D$5","v":1.5229442055686909E-5},{"$f":"$G72*Parâmetros!B$17","v":87.688157615444368},{"$f":"$G72*Parâmetros!C$17","v":89.948505081259057},{"$f":"$G72*Parâmetros!D$17","v":92.256583296296171},{"$f":"$G72*Parâmetros!E$17","v":94.56466151133327},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",71,"Lig_NormalAguaCOMERCIAL71","COMERCIAL",78.833333333333329,{"$f":"$F73/Parâmetros!$D$5","v":1.4731137203149094E-5},{"$f":"$G73*Parâmetros!B$17","v":84.819015443977861},{"$f":"$G73*Parâmetros!C$17","v":87.005404710502106},{"$f":"$G73*Parâmetros!D$17","v":89.237962983942907},{"$f":"$G73*Parâmetros!E$17","v":91.470521257383709},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",72,"Lig_NormalAguaCOMERCIAL72","COMERCIAL",73.916666666666671,{"$f":"$F74/Parâmetros!$D$5","v":1.3812387631282503E-5},{"$f":"$G74*Parâmetros!B$17","v":79.529034565336559},{"$f":"$G74*Parâmetros!C$17","v":81.579063401919001},{"$f":"$G74*Parâmetros!D$17","v":83.672381783041615},{"$f":"$G74*Parâmetros!E$17","v":85.76570016416423},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",73,"Lig_NormalAguaCOMERCIAL73","COMERCIAL",76.333333333333329,{"$f":"$F75/Parâmetros!$D$5","v":1.4263976403894895E-5},{"$f":"$G75*Parâmetros!B$17","v":82.129194658228045},{"$f":"$G75*Parâmetros!C$17","v":84.246248112917471},{"$f":"$G75*Parâmetros!D$17","v":86.408006441111738},{"$f":"$G75*Parâmetros!E$17","v":88.569764769306005},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",74,"Lig_NormalAguaCOMERCIAL74","COMERCIAL",71.25,{"$f":"$F76/Parâmetros!$D$5","v":1.3314082778744689E-5},{"$f":"$G76*Parâmetros!B$17","v":76.659892393870066},{"$f":"$G76*Parâmetros!C$17","v":78.635963031162049},{"$f":"$G76*Parâmetros!D$17","v":80.653761470688366},{"$f":"$G76*Parâmetros!E$17","v":82.671559910214668},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",75,"Lig_NormalAguaCOMERCIAL75","COMERCIAL",66.666666666666671,{"$f":"$F77/Parâmetros!$D$5","v":1.2457621313445325E-5},{"$f":"$G77*Parâmetros!B$17","v":71.72855428666206},{"$f":"$G77*Parâmetros!C$17","v":73.577509268923563},{"$f":"$G77*Parâmetros!D$17","v":75.465507808831219},{"$f":"$G77*Parâmetros!E$17","v":77.353506348738875},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",76,"Lig_NormalAguaCOMERCIAL76","COMERCIAL",64.666666666666671,{"$f":"$F78/Parâmetros!$D$5","v":1.2083892674041964E-5},{"$f":"$G78*Parâmetros!B$17","v":69.576697658062187},{"$f":"$G78*Parâmetros!C$17","v":71.37018399085585},{"$f":"$G78*Parâmetros!D$17","v":73.201542574566275},{"$f":"$G78*Parâmetros!E$17","v":75.032901158276701},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",77,"Lig_NormalAguaCOMERCIAL77","COMERCIAL",64.583333333333329,{"$f":"$F79/Parâmetros!$D$5","v":1.2068320647400157E-5},{"$f":"$G79*Parâmetros!B$17","v":69.487036965203856},{"$f":"$G79*Parâmetros!C$17","v":71.278212104269699},{"$f":"$G79*Parâmetros!D$17","v":73.107210689805243},{"$f":"$G79*Parâmetros!E$17","v":74.936209275340772},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",78,"Lig_NormalAguaCOMERCIAL78","COMERCIAL",61.5,{"$f":"$F80/Parâmetros!$D$5","v":1.149215566165331E-5},{"$f":"$G80*Parâmetros!B$17","v":66.169591329445737},{"$f":"$G80*Parâmetros!C$17","v":67.875252300581977},{"$f":"$G80*Parâmetros!D$17","v":69.616930953646786},{"$f":"$G80*Parâmetros!E$17","v":71.358609606711596},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",79,"Lig_NormalAguaCOMERCIAL79","COMERCIAL",57.166666666666664,{"$f":"$F81/Parâmetros!$D$5","v":1.0682410276279364E-5},{"$f":"$G81*Parâmetros!B$17","v":61.507235300812702},{"$f":"$G81*Parâmetros!C$17","v":63.092714198101945},{"$f":"$G81*Parâmetros!D$17","v":64.711672946072767},{"$f":"$G81*Parâmetros!E$17","v":66.330631694043575},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",80,"Lig_NormalAguaCOMERCIAL80","COMERCIAL",59.083333333333336,{"$f":"$F82/Parâmetros!$D$5","v":1.1040566889040919E-5},{"$f":"$G82*Parâmetros!B$17","v":63.569431236554244},{"$f":"$G82*Parâmetros!C$17","v":65.208067589583507},{"$f":"$G82*Parâmetros!D$17","v":66.881306295576664},{"$f":"$G82*Parâmetros!E$17","v":68.554545001569821},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",81,"Lig_NormalAguaCOMERCIAL81","COMERCIAL",55.333333333333336,{"$f":"$F83/Parâmetros!$D$5","v":1.0339825690159619E-5},{"$f":"$G83*Parâmetros!B$17","v":59.534700057929506},{"$f":"$G83*Parâmetros!C$17","v":61.069332693206555},{"$f":"$G83*Parâmetros!D$17","v":62.63637148132991},{"$f":"$G83*Parâmetros!E$17","v":64.203410269453258},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",82,"Lig_NormalAguaCOMERCIAL82","COMERCIAL",52.916666666666664,{"$f":"$F84/Parâmetros!$D$5","v":9.8882369175472252E-6},{"$f":"$G84*Parâmetros!B$17","v":56.934539965037999},{"$f":"$G84*Parâmetros!C$17","v":58.402147982208071},{"$f":"$G84*Parâmetros!D$17","v":59.900746823259773},{"$f":"$G84*Parâmetros!E$17","v":61.399345664311475},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",83,"Lig_NormalAguaCOMERCIAL83","COMERCIAL",50.5,{"$f":"$F85/Parâmetros!$D$5","v":9.4366481449348319E-6},{"$f":"$G85*Parâmetros!B$17","v":54.334379872146499},{"$f":"$G85*Parâmetros!C$17","v":55.734963271209594},{"$f":"$G85*Parâmetros!D$17","v":57.165122165189644},{"$f":"$G85*Parâmetros!E$17","v":58.595281059169686},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",84,"Lig_NormalAguaCOMERCIAL84","COMERCIAL",50.666666666666664,{"$f":"$F86/Parâmetros!$D$5","v":9.4677921982184448E-6},{"$f":"$G86*Parâmetros!B$17","v":54.513701257863154},{"$f":"$G86*Parâmetros!C$17","v":55.918907044381896},{"$f":"$G86*Parâmetros!D$17","v":57.353785934711716},{"$f":"$G86*Parâmetros!E$17","v":58.788664825041536},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",85,"Lig_NormalAguaCOMERCIAL85","COMERCIAL",50.083333333333336,{"$f":"$F87/Parâmetros!$D$5","v":9.3587880117258004E-6},{"$f":"$G87*Parâmetros!B$17","v":53.886076407854873},{"$f":"$G87*Parâmetros!C$17","v":55.275103838278831},{"$f":"$G87*Parâmetros!D$17","v":56.693462741384458},{"$f":"$G87*Parâmetros!E$17","v":58.111821644490078},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",86,"Lig_NormalAguaCOMERCIAL86","COMERCIAL",47.5,{"$f":"$F88/Parâmetros!$D$5","v":8.8760551858297924E-6},{"$f":"$G88*Parâmetros!B$17","v":51.106594929246711},{"$f":"$G88*Parâmetros!C$17","v":52.42397535410803},{"$f":"$G88*Parâmetros!D$17","v":53.769174313792234},{"$f":"$G88*Parâmetros!E$17","v":55.114373273476438},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",87,"Lig_NormalAguaCOMERCIAL87","COMERCIAL",44.916666666666664,{"$f":"$F89/Parâmetros!$D$5","v":8.3933223599337861E-6},{"$f":"$G89*Parâmetros!B$17","v":48.327113450638556},{"$f":"$G89*Parâmetros!C$17","v":49.572846869937244},{"$f":"$G89*Parâmetros!D$17","v":50.844885886200025},{"$f":"$G89*Parâmetros!E$17","v":52.116924902462806},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",88,"Lig_NormalAguaCOMERCIAL88","COMERCIAL",42.25,{"$f":"$F90/Parâmetros!$D$5","v":7.8950175073959742E-6},{"$f":"$G90*Parâmetros!B$17","v":45.457971279172078},{"$f":"$G90*Parâmetros!C$17","v":46.629746499180307},{"$f":"$G90*Parâmetros!D$17","v":47.826265573846783},{"$f":"$G90*Parâmetros!E$17","v":49.022784648513259},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",89,"Lig_NormalAguaCOMERCIAL89","COMERCIAL",38,{"$f":"$F91/Parâmetros!$D$5","v":7.1008441486638344E-6},{"$f":"$G91*Parâmetros!B$17","v":40.885275943397367},{"$f":"$G91*Parâmetros!C$17","v":41.939180283286426},{"$f":"$G91*Parâmetros!D$17","v":43.015339451033789},{"$f":"$G91*Parâmetros!E$17","v":44.091498618781152},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",90,"Lig_NormalAguaCOMERCIAL90","COMERCIAL",39.166666666666664,{"$f":"$F92/Parâmetros!$D$5","v":7.3188525216491275E-6},{"$f":"$G92*Parâmetros!B$17","v":42.140525643413952},{"$f":"$G92*Parâmetros!C$17","v":43.226786695492592},{"$f":"$G92*Parâmetros!D$17","v":44.335985837688341},{"$f":"$G92*Parâmetros!E$17","v":45.445184979884083},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",91,"Lig_NormalAguaCOMERCIAL91","COMERCIAL",40.25,{"$f":"$F93/Parâmetros!$D$5","v":7.521288867992614E-6},{"$f":"$G93*Parâmetros!B$17","v":43.306114650572212},{"$f":"$G93*Parâmetros!C$17","v":44.4224212211126},{"$f":"$G93*Parâmetros!D$17","v":45.562300339581846},{"$f":"$G93*Parâmetros!E$17","v":46.702179458051091},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",92,"Lig_NormalAguaCOMERCIAL92","COMERCIAL",39.75,{"$f":"$F94/Parâmetros!$D$5","v":7.4278567081417744E-6},{"$f":"$G94*Parâmetros!B$17","v":42.768150493422247},{"$f":"$G94*Parâmetros!C$17","v":43.870589901595672},{"$f":"$G94*Parâmetros!D$17","v":44.996309031015613},{"$f":"$G94*Parâmetros!E$17","v":46.122028160435555},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",93,"Lig_NormalAguaCOMERCIAL93","COMERCIAL",39.083333333333336,{"$f":"$F95/Parâmetros!$D$5","v":7.3032804950073219E-6},{"$f":"$G95*Parâmetros!B$17","v":42.050864950555635},{"$f":"$G95*Parâmetros!C$17","v":43.134814808906441},{"$f":"$G95*Parâmetros!D$17","v":44.241653952927308},{"$f":"$G95*Parâmetros!E$17","v":45.348493096948168},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",94,"Lig_NormalAguaCOMERCIAL94","COMERCIAL",36.75,{"$f":"$F96/Parâmetros!$D$5","v":6.867263749036735E-6},{"$f":"$G96*Parâmetros!B$17","v":39.540365550522459},{"$f":"$G96*Parâmetros!C$17","v":40.559601984494115},{"$f":"$G96*Parâmetros!D$17","v":41.600361179618211},{"$f":"$G96*Parâmetros!E$17","v":42.6411203747423},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",95,"Lig_NormalAguaCOMERCIAL95","COMERCIAL",34.5,{"$f":"$F97/Parâmetros!$D$5","v":6.4468190297079554E-6},{"$f":"$G97*Parâmetros!B$17","v":37.119526843347614},{"$f":"$G97*Parâmetros!C$17","v":38.076361046667948},{"$f":"$G97*Parâmetros!D$17","v":39.053400291070155},{"$f":"$G97*Parâmetros!E$17","v":40.030439535472368},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",96,"Lig_NormalAguaCOMERCIAL96","COMERCIAL",35.333333333333336,{"$f":"$F98/Parâmetros!$D$5","v":6.6025392961260217E-6},{"$f":"$G98*Parâmetros!B$17","v":38.016133771930889},{"$f":"$G98*Parâmetros!C$17","v":38.996079912529488},{"$f":"$G98*Parâmetros!D$17","v":39.996719138680547},{"$f":"$G98*Parâmetros!E$17","v":40.997358364831598},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",97,"Lig_NormalAguaCOMERCIAL97","COMERCIAL",30.75,{"$f":"$F99/Parâmetros!$D$5","v":5.7460778308266552E-6},{"$f":"$G99*Parâmetros!B$17","v":33.084795664722868},{"$f":"$G99*Parâmetros!C$17","v":33.937626150290988},{"$f":"$G99*Parâmetros!D$17","v":34.808465476823393},{"$f":"$G99*Parâmetros!E$17","v":35.679304803355798},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",98,"Lig_NormalAguaCOMERCIAL98","COMERCIAL",32.5,{"$f":"$F100/Parâmetros!$D$5","v":6.0730903903045952E-6},{"$f":"$G100*Parâmetros!B$17","v":34.967670214747749},{"$f":"$G100*Parâmetros!C$17","v":35.869035768600234},{"$f":"$G100*Parâmetros!D$17","v":36.789435056805218},{"$f":"$G100*Parâmetros!E$17","v":37.709834345010201},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",99,"Lig_NormalAguaCOMERCIAL99","COMERCIAL",33.833333333333336,{"$f":"$F101/Parâmetros!$D$5","v":6.322242816573502E-6},{"$f":"$G101*Parâmetros!B$17","v":36.402241300480995},{"$f":"$G101*Parâmetros!C$17","v":37.34058595397871},{"$f":"$G101*Parâmetros!D$17","v":38.298745212981842},{"$f":"$G101*Parâmetros!E$17","v":39.256904471984974},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",100,"Lig_NormalAguaCOMERCIAL100","COMERCIAL",34.166666666666664,{"$f":"$F102/Parâmetros!$D$5","v":6.3845309231407278E-6},{"$f":"$G102*Parâmetros!B$17","v":36.760884071914298},{"$f":"$G102*Parâmetros!C$17","v":37.708473500323322},{"$f":"$G102*Parâmetros!D$17","v":38.676072752025995},{"$f":"$G102*Parâmetros!E$17","v":39.643672003728668},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",101,"Lig_NormalAguaCOMERCIAL101","COMERCIAL",30.916666666666668,{"$f":"$F103/Parâmetros!$D$5","v":5.777221884110269E-6},{"$f":"$G103*Parâmetros!B$17","v":33.26411705043953},{"$f":"$G103*Parâmetros!C$17","v":34.121569923463305},{"$f":"$G103*Parâmetros!D$17","v":34.997129246345473},{"$f":"$G103*Parâmetros!E$17","v":35.872688569227648},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",102,"Lig_NormalAguaCOMERCIAL102","COMERCIAL",29.25,{"$f":"$F104/Parâmetros!$D$5","v":5.4657813512741355E-6},{"$f":"$G104*Parâmetros!B$17","v":31.470903193272974},{"$f":"$G104*Parâmetros!C$17","v":32.28213219174021},{"$f":"$G104*Parâmetros!D$17","v":33.110491551124696},{"$f":"$G104*Parâmetros!E$17","v":33.938850910509174},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",103,"Lig_NormalAguaCOMERCIAL103","COMERCIAL",34.583333333333336,{"$f":"$F105/Parâmetros!$D$5","v":6.4623910563497618E-6},{"$f":"$G105*Parâmetros!B$17","v":37.209187536205938},{"$f":"$G105*Parâmetros!C$17","v":38.168332933254099},{"$f":"$G105*Parâmetros!D$17","v":39.147732175831194},{"$f":"$G105*Parâmetros!E$17","v":40.12713141840829},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",104,"Lig_NormalAguaCOMERCIAL104","COMERCIAL",26,{"$f":"$F106/Parâmetros!$D$5","v":4.8584723122436766E-6},{"$f":"$G106*Parâmetros!B$17","v":27.974136171798204},{"$f":"$G106*Parâmetros!C$17","v":28.69522861488019},{"$f":"$G106*Parâmetros!D$17","v":29.431548045444178},{"$f":"$G106*Parâmetros!E$17","v":30.167867476008162},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",105,"Lig_NormalAguaCOMERCIAL105","COMERCIAL",28,{"$f":"$F107/Parâmetros!$D$5","v":5.232200951647036E-6},{"$f":"$G107*Parâmetros!B$17","v":30.125992800398063},{"$f":"$G107*Parâmetros!C$17","v":30.902553892947896},{"$f":"$G107*Parâmetros!D$17","v":31.695513279709111},{"$f":"$G107*Parâmetros!E$17","v":32.488472666470322},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",106,"Lig_NormalAguaCOMERCIAL106","COMERCIAL",26.083333333333332,{"$f":"$F108/Parâmetros!$D$5","v":4.8740443388854823E-6},{"$f":"$G108*Parâmetros!B$17","v":28.063796864656524},{"$f":"$G108*Parâmetros!C$17","v":28.787200501466341},{"$f":"$G108*Parâmetros!D$17","v":29.52587993020521},{"$f":"$G108*Parâmetros!E$17","v":30.26455935894408},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",107,"Lig_NormalAguaCOMERCIAL107","COMERCIAL",25.666666666666668,{"$f":"$F109/Parâmetros!$D$5","v":4.7961842056764499E-6},{"$f":"$G109*Parâmetros!B$17","v":27.61549340036489},{"$f":"$G109*Parâmetros!C$17","v":28.327341068535574},{"$f":"$G109*Parâmetros!D$17","v":29.054220506400018},{"$f":"$G109*Parâmetros!E$17","v":29.781099944264465},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",108,"Lig_NormalAguaCOMERCIAL108","COMERCIAL",27.416666666666668,{"$f":"$F110/Parâmetros!$D$5","v":5.1231967651543899E-6},{"$f":"$G110*Parâmetros!B$17","v":29.49836795038977},{"$f":"$G110*Parâmetros!C$17","v":30.258750686844817},{"$f":"$G110*Parâmetros!D$17","v":31.035190086381839},{"$f":"$G110*Parâmetros!E$17","v":31.811629485918864},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",109,"Lig_NormalAguaCOMERCIAL109","COMERCIAL",27,{"$f":"$F111/Parâmetros!$D$5","v":5.0453366319453559E-6},{"$f":"$G111*Parâmetros!B$17","v":29.05006448609813},{"$f":"$G111*Parâmetros!C$17","v":29.798891253914039},{"$f":"$G111*Parâmetros!D$17","v":30.563530662576639},{"$f":"$G111*Parâmetros!E$17","v":31.328170071239242},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",110,"Lig_NormalAguaCOMERCIAL110","COMERCIAL",24.416666666666668,{"$f":"$F112/Parâmetros!$D$5","v":4.5626038060493496E-6},{"$f":"$G112*Parâmetros!B$17","v":26.270583007489975},{"$f":"$G112*Parâmetros!C$17","v":26.947762769743253},{"$f":"$G112*Parâmetros!D$17","v":27.63924223498443},{"$f":"$G112*Parâmetros!E$17","v":28.33072170022561},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",111,"Lig_NormalAguaCOMERCIAL111","COMERCIAL",23.166666666666668,{"$f":"$F113/Parâmetros!$D$5","v":4.3290234064222501E-6},{"$f":"$G113*Parâmetros!B$17","v":24.925672614615063},{"$f":"$G113*Parâmetros!C$17","v":25.568184470950939},{"$f":"$G113*Parâmetros!D$17","v":26.224263963568848},{"$f":"$G113*Parâmetros!E$17","v":26.880343456186758},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",112,"Lig_NormalAguaCOMERCIAL112","COMERCIAL",23.25,{"$f":"$F114/Parâmetros!$D$5","v":4.3445954330640566E-6},{"$f":"$G114*Parâmetros!B$17","v":25.015333307473391},{"$f":"$G114*Parâmetros!C$17","v":25.66015635753709},{"$f":"$G114*Parâmetros!D$17","v":26.318595848329885},{"$f":"$G114*Parâmetros!E$17","v":26.977035339122679},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",113,"Lig_NormalAguaCOMERCIAL113","COMERCIAL",18.666666666666668,{"$f":"$F115/Parâmetros!$D$5","v":3.4881339677646909E-6},{"$f":"$G115*Parâmetros!B$17","v":20.083995200265377},{"$f":"$G115*Parâmetros!C$17","v":20.601702595298597},{"$f":"$G115*Parâmetros!D$17","v":21.130342186472742},{"$f":"$G115*Parâmetros!E$17","v":21.658981777646886},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",114,"Lig_NormalAguaCOMERCIAL114","COMERCIAL",22.416666666666668,{"$f":"$F116/Parâmetros!$D$5","v":4.1888751666459903E-6},{"$f":"$G116*Parâmetros!B$17","v":24.118726378890116},{"$f":"$G116*Parâmetros!C$17","v":24.740437491675547},{"$f":"$G116*Parâmetros!D$17","v":25.375277000719496},{"$f":"$G116*Parâmetros!E$17","v":26.010116509763446},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",115,"Lig_NormalAguaCOMERCIAL115","COMERCIAL",23.416666666666668,{"$f":"$F117/Parâmetros!$D$5","v":4.3757394863476704E-6},{"$f":"$G117*Parâmetros!B$17","v":25.194654693190049},{"$f":"$G117*Parâmetros!C$17","v":25.844100130709403},{"$f":"$G117*Parâmetros!D$17","v":26.507259617851968},{"$f":"$G117*Parâmetros!E$17","v":27.170419104994529},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",116,"Lig_NormalAguaCOMERCIAL116","COMERCIAL",20.083333333333332,{"$f":"$F118/Parâmetros!$D$5","v":3.7528584206754034E-6},{"$f":"$G118*Parâmetros!B$17","v":21.608226978856941},{"$f":"$G118*Parâmetros!C$17","v":22.165224667263221},{"$f":"$G118*Parâmetros!D$17","v":22.733984227410399},{"$f":"$G118*Parâmetros!E$17","v":23.302743787557581},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",117,"Lig_NormalAguaCOMERCIAL117","COMERCIAL",20.5,{"$f":"$F119/Parâmetros!$D$5","v":3.8307185538844374E-6},{"$f":"$G119*Parâmetros!B$17","v":22.056530443148581},{"$f":"$G119*Parâmetros!C$17","v":22.625084100193998},{"$f":"$G119*Parâmetros!D$17","v":23.205643651215599},{"$f":"$G119*Parâmetros!E$17","v":23.786203202237203},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",118,"Lig_NormalAguaCOMERCIAL118","COMERCIAL",20.333333333333332,{"$f":"$F120/Parâmetros!$D$5","v":3.7995745006008236E-6},{"$f":"$G120*Parâmetros!B$17","v":21.877209057431926},{"$f":"$G120*Parâmetros!C$17","v":22.441140327021685},{"$f":"$G120*Parâmetros!D$17","v":23.016979881693519},{"$f":"$G120*Parâmetros!E$17","v":23.592819436365353},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",119,"Lig_NormalAguaCOMERCIAL119","COMERCIAL",19.666666666666668,{"$f":"$F121/Parâmetros!$D$5","v":3.6749982874663706E-6},{"$f":"$G121*Parâmetros!B$17","v":21.159923514565307},{"$f":"$G121*Parâmetros!C$17","v":21.705365234332451},{"$f":"$G121*Parâmetros!D$17","v":22.26232480360521},{"$f":"$G121*Parâmetros!E$17","v":22.819284372877966},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",120,"Lig_NormalAguaCOMERCIAL120","COMERCIAL",19.833333333333332,{"$f":"$F122/Parâmetros!$D$5","v":3.7061423407499835E-6},{"$f":"$G122*Parâmetros!B$17","v":21.339244900281958},{"$f":"$G122*Parâmetros!C$17","v":21.889309007504757},{"$f":"$G122*Parâmetros!D$17","v":22.450988573127283},{"$f":"$G122*Parâmetros!E$17","v":23.012668138749813},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",121,"Lig_NormalAguaCOMERCIAL121","COMERCIAL",18.25,{"$f":"$F123/Parâmetros!$D$5","v":3.4102738345556574E-6},{"$f":"$G123*Parâmetros!B$17","v":19.635691735973737},{"$f":"$G123*Parâmetros!C$17","v":20.141843162367824},{"$f":"$G123*Parâmetros!D$17","v":20.658682762667546},{"$f":"$G123*Parâmetros!E$17","v":21.175522362967264},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",122,"Lig_NormalAguaCOMERCIAL122","COMERCIAL",17.416666666666668,{"$f":"$F124/Parâmetros!$D$5","v":3.254553568137591E-6},{"$f":"$G124*Parâmetros!B$17","v":18.739084807390462},{"$f":"$G124*Parâmetros!C$17","v":19.22212429650628},{"$f":"$G124*Parâmetros!D$17","v":19.715363915057157},{"$f":"$G124*Parâmetros!E$17","v":20.208603533608031},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",123,"Lig_NormalAguaCOMERCIAL123","COMERCIAL",14.5,{"$f":"$F125/Parâmetros!$D$5","v":2.709532635674358E-6},{"$f":"$G125*Parâmetros!B$17","v":15.600960557348998},{"$f":"$G125*Parâmetros!C$17","v":16.003108265990875},{"$f":"$G125*Parâmetros!D$17","v":16.413747948420792},{"$f":"$G125*Parâmetros!E$17","v":16.824387630850705},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",193,{"$f":"\"Lig_Normal\"&A195&B195&C195","v":"Lig_NormalAguaCOMERCIAL193"},{"$f":"IF(OR($B195=\"SANEPAR\", $B195=\"INATIVO\",),\"INATIVO + SANEPAR\",$B195)","v":"COMERCIAL"},5.583333333333333,{"$f":"$F195/Parâmetros!$D$5","v":1.0433257850010457E-6},{"$f":"$G195*Parâmetros!B$17","v":6.0072664215079463},{"$f":"$G195*Parâmetros!C$17","v":6.1621164012723471},{"$f":"$G195*Parâmetros!D$17","v":6.3202362789896132},{"$f":"$G195*Parâmetros!E$17","v":6.4783561567068793},{"$f":"IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C195<=VLOOKUP(E195,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",318,"Lig_NormalAguaCOMERCIAL318","COMERCIAL",1,{"$f":"$F320/Parâmetros!$D$5","v":1.8686431970167986E-7},{"$f":"$G320*Parâmetros!B$17","v":1.0759283142999307},{"$f":"$G320*Parâmetros!C$17","v":1.1036626390338535},{"$f":"$G320*Parâmetros!D$17","v":1.1319826171324683},{"$f":"$G320*Parâmetros!E$17","v":1.160302595231083},{"$f":"IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C320<=VLOOKUP(E320,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",439,"Lig_NormalAguaCOMERCIAL439","COMERCIAL",0.83333333333333337,{"$f":"$F441/Parâmetros!$D$5","v":1.5572026641806656E-7},{"$f":"$G441*Parâmetros!B$17","v":0.89660692858327573},{"$f":"$G441*Parâmetros!C$17","v":0.91971886586154461},{"$f":"$G441*Parâmetros!D$17","v":0.94331884761039031},{"$f":"$G441*Parâmetros!E$17","v":0.96691882935923601},{"$f":"IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",578,"Lig_NormalAguaCOMERCIAL578","COMERCIAL",0.25,{"$f":"$F580/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G580*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G580*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G580*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G580*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C580<=VLOOKUP(E580,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",690,"Lig_NormalAguaCOMERCIAL690","COMERCIAL",0.33333333333333331,{"$f":"$F688/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G688*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G688*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G688*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G688*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C688<=VLOOKUP(E688,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",829,"Lig_NormalAguaCOMERCIAL829","COMERCIAL",0.25,{"$f":"$F809/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G809*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G809*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G809*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G809*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C809<=VLOOKUP(E809,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",1018,"Lig_NormalAguaCOMERCIAL1018","COMERCIAL",8.3333333333333329E-2,{"$f":"$F934/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G934*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G934*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G934*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G934*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C934<=VLOOKUP(E934,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",2008,"Lig_NormalAguaCOMERCIAL2008","COMERCIAL",8.3333333333333329E-2,{"$f":"$F1108/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G1108*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G1108*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G1108*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G1108*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1108<=VLOOKUP(E1108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","ENTIDADE FILANTROPICA",36,"Lig_NormalAguaENTIDADE FILANTROPICA36","ENTIDADE FILANTROPICA",3.9166666666666665,{"$f":"$F1181/Parâmetros!$D$5","v":7.3188525216491277E-7},{"$f":"$G1181*Parâmetros!B$17","v":4.2140525643413955},{"$f":"$G1181*Parâmetros!C$17","v":4.3226786695492594},{"$f":"$G1181*Parâmetros!D$17","v":4.4335985837688341},{"$f":"$G1181*Parâmetros!E$17","v":4.5445184979884088},{"$f":"IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1181<=VLOOKUP(E1181,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",157,"Lig_NormalAguaENTIDADE FILANTROPICA157","ENTIDADE FILANTROPICA",0.91666666666666663,{"$f":"$F1302/Parâmetros!$D$5","v":1.7129229305987319E-7},{"$f":"$G1302*Parâmetros!B$17","v":0.98626762144160318},{"$f":"$G1302*Parâmetros!C$17","v":1.0116907524476988},{"$f":"$G1302*Parâmetros!D$17","v":1.037650732371429},{"$f":"$G1302*Parâmetros!E$17","v":1.0636107122951595},{"$f":"IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1302<=VLOOKUP(E1302,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",299,"Lig_NormalAguaENTIDADE FILANTROPICA299","ENTIDADE FILANTROPICA",0.16666666666666666,{"$f":"$F1423/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G1423*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G1423*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G1423*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G1423*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1423<=VLOOKUP(E1423,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",848,"Lig_NormalAguaENTIDADE FILANTROPICA848","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F1557/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G1557*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G1557*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G1557*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G1557*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1557<=VLOOKUP(E1557,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",4,"Lig_NormalAguaINDUSTRIAL4","INDUSTRIAL",645,{"$f":"$F1670/Parâmetros!$D$5","v":1.2052748620758351E-4},{"$f":"$G1670*Parâmetros!B$17","v":693.97376272345537},{"$f":"$G1670*Parâmetros!C$17","v":711.86240217683542},{"$f":"$G1670*Parâmetros!D$17","v":730.12878805044204},{"$f":"$G1670*Parâmetros!E$17","v":748.39517392404855},{"$f":"IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1670<=VLOOKUP(E1670,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","INDUSTRIAL",125,"Lig_NormalAguaINDUSTRIAL125","INDUSTRIAL",5,{"$f":"$F1791/Parâmetros!$D$5","v":9.3432159850839933E-7},{"$f":"$G1791*Parâmetros!B$17","v":5.3796415714996542},{"$f":"$G1791*Parâmetros!C$17","v":5.5183131951692674},{"$f":"$G1791*Parâmetros!D$17","v":5.6599130856623416},{"$f":"$G1791*Parâmetros!E$17","v":5.8015129761554158},{"$f":"IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1791<=VLOOKUP(E1791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","INDUSTRIAL",250,"Lig_NormalAguaINDUSTRIAL250","INDUSTRIAL",1.25,{"$f":"$F1916/Parâmetros!$D$5","v":2.3358039962709983E-7},{"$f":"$G1916*Parâmetros!B$17","v":1.3449103928749135},{"$f":"$G1916*Parâmetros!C$17","v":1.3795782987923169},{"$f":"$G1916*Parâmetros!D$17","v":1.4149782714155854},{"$f":"$G1916*Parâmetros!E$17","v":1.450378244038854},{"$f":"IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1916<=VLOOKUP(E1916,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",420,"Lig_NormalAguaINDUSTRIAL420","INDUSTRIAL",0.41666666666666669,{"$f":"$F2085/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G2085*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G2085*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G2085*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G2085*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2085<=VLOOKUP(E2085,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",500,"Lig_NormalAguaINDUSTRIAL500","INDUSTRIAL",0.66666666666666663,{"$f":"$F2163/Parâmetros!$D$5","v":1.2457621313445324E-7},{"$f":"$G2163*Parâmetros!B$17","v":0.7172855428666205},{"$f":"$G2163*Parâmetros!C$17","v":0.73577509268923558},{"$f":"$G2163*Parâmetros!D$17","v":0.75465507808831211},{"$f":"$G2163*Parâmetros!E$17","v":0.77353506348738876},{"$f":"IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2163<=VLOOKUP(E2163,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",627,"Lig_NormalAguaINDUSTRIAL627","INDUSTRIAL",0.25,{"$f":"$F2284/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G2284*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G2284*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G2284*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G2284*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2284<=VLOOKUP(E2284,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",781,"Lig_NormalAguaINDUSTRIAL781","INDUSTRIAL",0.16666666666666666,{"$f":"$F2405/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G2405*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G2405*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G2405*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G2405*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2405<=VLOOKUP(E2405,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",1012,"Lig_NormalAguaINDUSTRIAL1012","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F2534/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G2534*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G2534*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G2534*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G2534*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2534<=VLOOKUP(E2534,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1279,"Lig_NormalAguaINDUSTRIAL1279","INDUSTRIAL",0.16666666666666666,{"$f":"$F2652/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G2652*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G2652*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G2652*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G2652*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2652<=VLOOKUP(E2652,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1626,"Lig_NormalAguaINDUSTRIAL1626","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F2777/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G2777*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G2777*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G2777*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G2777*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2777<=VLOOKUP(E2777,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",2295,"Lig_NormalAguaINDUSTRIAL2295","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F2898/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G2898*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G2898*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G2898*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G2898*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2898<=VLOOKUP(E2898,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",8176,"Lig_NormalAguaINDUSTRIAL8176","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F3062/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G3062*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G3062*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G3062*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G3062*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3062<=VLOOKUP(E3062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",43576,"Lig_NormalAguaINDUSTRIAL43576","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F3145/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G3145*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G3145*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G3145*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G3145*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3145<=VLOOKUP(E3145,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",45,"Lig_NormalAguaPODER PUBLICO45","PODER PUBLICO",110.66666666666667,{"$f":"$F3266/Parâmetros!$D$5","v":2.0679651380319237E-5},{"$f":"$G3266*Parâmetros!B$17","v":119.06940011585901},{"$f":"$G3266*Parâmetros!C$17","v":122.13866538641311},{"$f":"$G3266*Parâmetros!D$17","v":125.27274296265982},{"$f":"$G3266*Parâmetros!E$17","v":128.40682053890652},{"$f":"IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3266<=VLOOKUP(E3266,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",166,"Lig_NormalAguaPODER PUBLICO166","PODER PUBLICO",10.25,{"$f":"$F3387/Parâmetros!$D$5","v":1.9153592769422187E-6},{"$f":"$G3387*Parâmetros!B$17","v":11.028265221574291},{"$f":"$G3387*Parâmetros!C$17","v":11.312542050096999},{"$f":"$G3387*Parâmetros!D$17","v":11.6028218256078},{"$f":"$G3387*Parâmetros!E$17","v":11.893101601118602},{"$f":"IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3387<=VLOOKUP(E3387,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",290,"Lig_NormalAguaPODER PUBLICO290","PODER PUBLICO",3.0833333333333335,{"$f":"$F3511/Parâmetros!$D$5","v":5.7616498574684623E-7},{"$f":"$G3511*Parâmetros!B$17","v":3.3174456357581201},{"$f":"$G3511*Parâmetros!C$17","v":3.4029598036877147},{"$f":"$G3511*Parâmetros!D$17","v":3.4902797361584437},{"$f":"$G3511*Parâmetros!E$17","v":3.5775996686291727},{"$f":"IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3511<=VLOOKUP(E3511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",413,"Lig_NormalAguaPODER PUBLICO413","PODER PUBLICO",1.5,{"$f":"$F3634/Parâmetros!$D$5","v":2.8029647955251978E-7},{"$f":"$G3634*Parâmetros!B$17","v":1.6138924714498961},{"$f":"$G3634*Parâmetros!C$17","v":1.6554939585507802},{"$f":"$G3634*Parâmetros!D$17","v":1.6979739256987023},{"$f":"$G3634*Parâmetros!E$17","v":1.7404538928466244},{"$f":"IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3634<=VLOOKUP(E3634,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",538,"Lig_NormalAguaPODER PUBLICO538","PODER PUBLICO",0.66666666666666663,{"$f":"$F3759/Parâmetros!$D$5","v":1.2457621313445324E-7},{"$f":"$G3759*Parâmetros!B$17","v":0.7172855428666205},{"$f":"$G3759*Parâmetros!C$17","v":0.73577509268923558},{"$f":"$G3759*Parâmetros!D$17","v":0.75465507808831211},{"$f":"$G3759*Parâmetros!E$17","v":0.77353506348738876},{"$f":"IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3759<=VLOOKUP(E3759,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",660,"Lig_NormalAguaPODER PUBLICO660","PODER PUBLICO",0.83333333333333337,{"$f":"$F3880/Parâmetros!$D$5","v":1.5572026641806656E-7},{"$f":"$G3880*Parâmetros!B$17","v":0.89660692858327573},{"$f":"$G3880*Parâmetros!C$17","v":0.91971886586154461},{"$f":"$G3880*Parâmetros!D$17","v":0.94331884761039031},{"$f":"$G3880*Parâmetros!E$17","v":0.96691882935923601},{"$f":"IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3880<=VLOOKUP(E3880,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",822,"Lig_NormalAguaPODER PUBLICO822","PODER PUBLICO",0.5,{"$f":"$F4039/Parâmetros!$D$5","v":9.343215985083993E-8},{"$f":"$G4039*Parâmetros!B$17","v":0.53796415714996537},{"$f":"$G4039*Parâmetros!C$17","v":0.55183131951692677},{"$f":"$G4039*Parâmetros!D$17","v":0.56599130856623414},{"$f":"$G4039*Parâmetros!E$17","v":0.58015129761554152},{"$f":"IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",917,"Lig_NormalAguaPODER PUBLICO917","PODER PUBLICO",0.16666666666666666,{"$f":"$F4127/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G4127*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G4127*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G4127*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G4127*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4127<=VLOOKUP(E4127,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",1072,"Lig_NormalAguaPODER PUBLICO1072","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4248/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4248*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4248*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4248*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4248*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4248<=VLOOKUP(E4248,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",1254,"Lig_NormalAguaPODER PUBLICO1254","PODER PUBLICO",0.16666666666666666,{"$f":"$F4369/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G4369*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G4369*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G4369*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G4369*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4369<=VLOOKUP(E4369,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",1504,"Lig_NormalAguaPODER PUBLICO1504","PODER PUBLICO",0.16666666666666666,{"$f":"$F4488/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G4488*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G4488*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G4488*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G4488*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4488<=VLOOKUP(E4488,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",1828,"Lig_NormalAguaPODER PUBLICO1828","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4616/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4616*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4616*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4616*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4616*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4616<=VLOOKUP(E4616,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",2329,"Lig_NormalAguaPODER PUBLICO2329","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4741/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4741*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4741*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4741*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4741*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4741<=VLOOKUP(E4741,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",3093,"Lig_NormalAguaPODER PUBLICO3093","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4862/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4862*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4862*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4862*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4862*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4862<=VLOOKUP(E4862,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",4898,"Lig_NormalAguaPODER PUBLICO4898","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5016/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5016*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5016*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5016*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5016*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5016<=VLOOKUP(E5016,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",6296,"Lig_NormalAguaPODER PUBLICO6296","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5109/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5109*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5109*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5109*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5109*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5109<=VLOOKUP(E5109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",9041,"Lig_NormalAguaPODER PUBLICO9041","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5230/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5230*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5230*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5230*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5230*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5230<=VLOOKUP(E5230,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","RESIDENCIAL",67,"Lig_NormalAguaRESIDENCIAL67","RESIDENCIAL",73.5,{"$f":"$F5376/Parâmetros!$D$5","v":1.373452749807347E-5},{"$f":"$G5376*Parâmetros!B$17","v":79.080731101044918},{"$f":"$G5376*Parâmetros!C$17","v":81.119203968988231},{"$f":"$G5376*Parâmetros!D$17","v":83.200722359236423},{"$f":"$G5376*Parâmetros!E$17","v":85.2822407494846},{"$f":"IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5376<=VLOOKUP(E5376,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",168,"Lig_NormalAguaRESIDENCIAL168","RESIDENCIAL",3.4166666666666665,{"$f":"$F5477/Parâmetros!$D$5","v":6.3845309231407282E-7},{"$f":"$G5477*Parâmetros!B$17","v":3.6760884071914299},{"$f":"$G5477*Parâmetros!C$17","v":3.7708473500323323},{"$f":"$G5477*Parâmetros!D$17","v":3.8676072752025998},{"$f":"$G5477*Parâmetros!E$17","v":3.9643672003728669},{"$f":"IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5477<=VLOOKUP(E5477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",289,"Lig_NormalAguaRESIDENCIAL289","RESIDENCIAL",0.75,{"$f":"$F5598/Parâmetros!$D$5","v":1.4014823977625989E-7},{"$f":"$G5598*Parâmetros!B$17","v":0.80694623572494806},{"$f":"$G5598*Parâmetros!C$17","v":0.82774697927539009},{"$f":"$G5598*Parâmetros!D$17","v":0.84898696284935116},{"$f":"$G5598*Parâmetros!E$17","v":0.87022694642331222},{"$f":"IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5598<=VLOOKUP(E5598,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",416,"Lig_NormalAguaRESIDENCIAL416","RESIDENCIAL",0.58333333333333337,{"$f":"$F5723/Parâmetros!$D$5","v":1.0900418649264659E-7},{"$f":"$G5723*Parâmetros!B$17","v":0.62762485000829304},{"$f":"$G5723*Parâmetros!C$17","v":0.64380320610308117},{"$f":"$G5723*Parâmetros!D$17","v":0.66032319332727318},{"$f":"$G5723*Parâmetros!E$17","v":0.6768431805514652},{"$f":"IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",623,"Lig_NormalAguaRESIDENCIAL623","RESIDENCIAL",0.16666666666666666,{"$f":"$F5904/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G5904*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G5904*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G5904*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G5904*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5904<=VLOOKUP(E5904,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",717,"Lig_NormalAguaRESIDENCIAL717","RESIDENCIAL",0.25,{"$f":"$F5966/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G5966*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G5966*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G5966*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G5966*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5966<=VLOOKUP(E5966,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",959,"Lig_NormalAguaRESIDENCIAL959","RESIDENCIAL",0.25,{"$f":"$F6091/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G6091*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G6091*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G6091*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G6091*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6091<=VLOOKUP(E6091,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",118,"Lig_NormalAguaSANEPAR118","INATIVO + SANEPAR",0.58333333333333337,{"$f":"$F6336/Parâmetros!$D$5","v":1.0900418649264659E-7},{"$f":"$G6336*Parâmetros!B$17","v":0.62762485000829304},{"$f":"$G6336*Parâmetros!C$17","v":0.64380320610308117},{"$f":"$G6336*Parâmetros!D$17","v":0.66032319332727318},{"$f":"$G6336*Parâmetros!E$17","v":0.6768431805514652},{"$f":"IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6336<=VLOOKUP(E6336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",135,"Lig_NormalAguaSANEPAR135","INATIVO + SANEPAR",0.91666666666666663,{"$f":"$F6353/Parâmetros!$D$5","v":1.7129229305987319E-7},{"$f":"$G6353*Parâmetros!B$17","v":0.98626762144160318},{"$f":"$G6353*Parâmetros!C$17","v":1.0116907524476988},{"$f":"$G6353*Parâmetros!D$17","v":1.037650732371429},{"$f":"$G6353*Parâmetros!E$17","v":1.0636107122951595},{"$f":"IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6353<=VLOOKUP(E6353,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",383,"Lig_NormalAguaSANEPAR383","INATIVO + SANEPAR",0.16666666666666666,{"$f":"$F6583/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G6583*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G6583*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G6583*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G6583*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6583<=VLOOKUP(E6583,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",570,"Lig_NormalAguaSANEPAR570","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F6704/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6704*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6704*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6704*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6704*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6704<=VLOOKUP(E6704,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",895,"Lig_NormalAguaSANEPAR895","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F6829/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6829*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6829*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6829*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6829*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6829<=VLOOKUP(E6829,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1156,"Lig_NormalAguaSANEPAR1156","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F6881/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6881*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6881*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6881*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6881*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6881<=VLOOKUP(E6881,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",9184,"Lig_NormalAguaSANEPAR9184","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F7076/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7076*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7076*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7076*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7076*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7076<=VLOOKUP(E7076,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","TARIFA SOCIAL",99,"Lig_NormalAguaTARIFA SOCIAL99","TARIFA SOCIAL",0.41666666666666669,{"$f":"$F7197/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G7197*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G7197*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G7197*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G7197*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7197<=VLOOKUP(E7197,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",304,"Lig_NormalAguaTARIFA SOCIAL304","TARIFA SOCIAL",0.16666666666666666,{"$f":"$F7318/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G7318*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G7318*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G7318*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G7318*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7318<=VLOOKUP(E7318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","UTILIDADE PUBLICA",100,"Lig_NormalAguaUTILIDADE PUBLICA100","UTILIDADE PUBLICA",3.4166666666666665,{"$f":"$F7455/Parâmetros!$D$5","v":6.3845309231407282E-7},{"$f":"$G7455*Parâmetros!B$17","v":3.6760884071914299},{"$f":"$G7455*Parâmetros!C$17","v":3.7708473500323323},{"$f":"$G7455*Parâmetros!D$17","v":3.8676072752025998},{"$f":"$G7455*Parâmetros!E$17","v":3.9643672003728669},{"$f":"IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7455<=VLOOKUP(E7455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",211,"Lig_NormalAguaUTILIDADE PUBLICA211","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F7565/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G7565*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G7565*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G7565*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G7565*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7565<=VLOOKUP(E7565,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",346,"Lig_NormalAguaUTILIDADE PUBLICA346","UTILIDADE PUBLICA",0.33333333333333331,{"$f":"$F7686/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G7686*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G7686*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G7686*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G7686*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7686<=VLOOKUP(E7686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",574,{"$f":"\"Lig_Normal\"&A7811&B7811&C7811","v":"Lig_NormalAguaUTILIDADE PUBLICA574"},{"$f":"IF(OR($B7811=\"SANEPAR\", $B7811=\"INATIVO\",),\"INATIVO + SANEPAR\",$B7811)","v":"UTILIDADE PUBLICA"},8.3333333333333329E-2,{"$f":"$F7811/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7811*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7811*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7811*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7811*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7811<=VLOOKUP(E7811,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","UTILIDADE PUBLICA",791,"Lig_NormalAguaUTILIDADE PUBLICA791","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F7858/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7858*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7858*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7858*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7858*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7858<=VLOOKUP(E7858,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",146,"Lig_NormalEsgotoCOMERCIAL146","COMERCIAL",8.8333333333333339,{"$f":"$F8058/Parâmetros!$D$5","v":1.6506348240315054E-6},{"$f":"$G8058*Parâmetros!B$17","v":9.5040334429827222},{"$f":"$G8058*Parâmetros!C$17","v":9.7490199781323721},{"$f":"$G8058*Parâmetros!D$17","v":9.9991797846701367},{"$f":"$G8058*Parâmetros!E$17","v":10.2493395912079},{"$f":"IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8058<=VLOOKUP(E8058,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",267,"Lig_NormalEsgotoCOMERCIAL267","COMERCIAL",2.4166666666666665,{"$f":"$F8179/Parâmetros!$D$5","v":4.5158877261239294E-7},{"$f":"$G8179*Parâmetros!B$17","v":2.6001600928914992},{"$f":"$G8179*Parâmetros!C$17","v":2.667184710998479},{"$f":"$G8179*Parâmetros!D$17","v":2.7356246580701313},{"$f":"$G8179*Parâmetros!E$17","v":2.8040646051417837},{"$f":"IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8179<=VLOOKUP(E8179,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",388,"Lig_NormalEsgotoCOMERCIAL388","COMERCIAL",1.5,{"$f":"$F8300/Parâmetros!$D$5","v":2.8029647955251978E-7},{"$f":"$G8300*Parâmetros!B$17","v":1.6138924714498961},{"$f":"$G8300*Parâmetros!C$17","v":1.6554939585507802},{"$f":"$G8300*Parâmetros!D$17","v":1.6979739256987023},{"$f":"$G8300*Parâmetros!E$17","v":1.7404538928466244},{"$f":"IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8300<=VLOOKUP(E8300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",520,"Lig_NormalEsgotoCOMERCIAL520","COMERCIAL",0.58333333333333337,{"$f":"$F8432/Parâmetros!$D$5","v":1.0900418649264659E-7},{"$f":"$G8432*Parâmetros!B$17","v":0.62762485000829304},{"$f":"$G8432*Parâmetros!C$17","v":0.64380320610308117},{"$f":"$G8432*Parâmetros!D$17","v":0.66032319332727318},{"$f":"$G8432*Parâmetros!E$17","v":0.6768431805514652},{"$f":"IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8432<=VLOOKUP(E8432,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",635,"Lig_NormalEsgotoCOMERCIAL635","COMERCIAL",0.66666666666666663,{"$f":"$F8547/Parâmetros!$D$5","v":1.2457621313445324E-7},{"$f":"$G8547*Parâmetros!B$17","v":0.7172855428666205},{"$f":"$G8547*Parâmetros!C$17","v":0.73577509268923558},{"$f":"$G8547*Parâmetros!D$17","v":0.75465507808831211},{"$f":"$G8547*Parâmetros!E$17","v":0.77353506348738876},{"$f":"IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8547<=VLOOKUP(E8547,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",760,"Lig_NormalEsgotoCOMERCIAL760","COMERCIAL",0.16666666666666666,{"$f":"$F8668/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G8668*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G8668*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G8668*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G8668*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8668<=VLOOKUP(E8668,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",891,"Lig_NormalEsgotoCOMERCIAL891","COMERCIAL",0.25,{"$f":"$F8793/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G8793*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G8793*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G8793*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G8793*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8793<=VLOOKUP(E8793,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",943,{"$f":"\"Lig_Normal\"&A8835&B8835&C8835","v":"Lig_NormalEsgotoCOMERCIAL943"},{"$f":"IF(OR($B8835=\"SANEPAR\", $B8835=\"INATIVO\",),\"INATIVO + SANEPAR\",$B8835)","v":"COMERCIAL"},0.41666666666666669,{"$f":"$F8835/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G8835*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G8835*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G8835*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G8835*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8835<=VLOOKUP(E8835,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1211,"Lig_NormalEsgotoCOMERCIAL1211","COMERCIAL",0.25,{"$f":"$F9040/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G9040*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G9040*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G9040*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G9040*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9040<=VLOOKUP(E9040,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1406,"Lig_NormalEsgotoCOMERCIAL1406","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9161/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9161*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9161*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9161*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9161*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9161<=VLOOKUP(E9161,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1655,"Lig_NormalEsgotoCOMERCIAL1655","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9282/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9282*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9282*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9282*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9282*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9282<=VLOOKUP(E9282,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",2105,"Lig_NormalEsgotoCOMERCIAL2105","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9409/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9409*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9409*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9409*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9409*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9409<=VLOOKUP(E9409,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",2640,"Lig_NormalEsgotoCOMERCIAL2640","COMERCIAL",0.16666666666666666,{"$f":"$F9529/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G9529*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G9529*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G9529*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G9529*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9529<=VLOOKUP(E9529,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",3877,"Lig_NormalEsgotoCOMERCIAL3877","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9654/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9654*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9654*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9654*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9654*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9654<=VLOOKUP(E9654,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2,"Lig_NormalEsgotoENTIDADE FILANTROPICA2","ENTIDADE FILANTROPICA",6.75,{"$f":"$F9775/Parâmetros!$D$5","v":1.261334157986339E-6},{"$f":"$G9775*Parâmetros!B$17","v":7.2625161215245324},{"$f":"$G9775*Parâmetros!C$17","v":7.4497228134785098},{"$f":"$G9775*Parâmetros!D$17","v":7.6408826656441597},{"$f":"$G9775*Parâmetros!E$17","v":7.8320425178098105},{"$f":"IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9775<=VLOOKUP(E9775,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","ENTIDADE FILANTROPICA",165,"Lig_NormalEsgotoENTIDADE FILANTROPICA165","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F9937/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9937*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9937*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9937*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9937*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9937<=VLOOKUP(E9937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",264,"Lig_NormalEsgotoENTIDADE FILANTROPICA264","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10022/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10022*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10022*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10022*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10022*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10022<=VLOOKUP(E10022,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",520,"Lig_NormalEsgotoENTIDADE FILANTROPICA520","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10143/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10143*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10143*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10143*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10143*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10143<=VLOOKUP(E10143,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",1464,"Lig_NormalEsgotoENTIDADE FILANTROPICA1464","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10264/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10264*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10264*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10264*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10264*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10264<=VLOOKUP(E10264,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",37,"Lig_NormalEsgotoINDUSTRIAL37","INDUSTRIAL",16.166666666666668,{"$f":"$F10386/Parâmetros!$D$5","v":3.0209731685104911E-6},{"$f":"$G10386*Parâmetros!B$17","v":17.394174414515547},{"$f":"$G10386*Parâmetros!C$17","v":17.842545997713962},{"$f":"$G10386*Parâmetros!D$17","v":18.300385643641569},{"$f":"$G10386*Parâmetros!E$17","v":18.758225289569175},{"$f":"IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10386<=VLOOKUP(E10386,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",162,"Lig_NormalEsgotoINDUSTRIAL162","INDUSTRIAL",1.4166666666666667,{"$f":"$F10511/Parâmetros!$D$5","v":2.6472445291071316E-7},{"$f":"$G10511*Parâmetros!B$17","v":1.5242317785915687},{"$f":"$G10511*Parâmetros!C$17","v":1.5635220719646259},{"$f":"$G10511*Parâmetros!D$17","v":1.6036420409376635},{"$f":"$G10511*Parâmetros!E$17","v":1.6437620099107011},{"$f":"IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10511<=VLOOKUP(E10511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",288,"Lig_NormalEsgotoINDUSTRIAL288","INDUSTRIAL",0.41666666666666669,{"$f":"$F10636/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G10636*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G10636*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G10636*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G10636*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10636<=VLOOKUP(E10636,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",361,"Lig_NormalEsgotoINDUSTRIAL361","INDUSTRIAL",0.33333333333333331,{"$f":"$F10700/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G10700*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G10700*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G10700*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G10700*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10700<=VLOOKUP(E10700,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",589,"Lig_NormalEsgotoINDUSTRIAL589","INDUSTRIAL",0.25,{"$f":"$F10879/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G10879*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G10879*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G10879*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G10879*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10879<=VLOOKUP(E10879,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",832,"Lig_NormalEsgotoINDUSTRIAL832","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F11004/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G11004*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G11004*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G11004*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G11004*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11004<=VLOOKUP(E11004,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1359,"Lig_NormalEsgotoINDUSTRIAL1359","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F11125/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G11125*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G11125*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G11125*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G11125*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11125<=VLOOKUP(E11125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",2684,"Lig_NormalEsgotoINDUSTRIAL2684","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F11228/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G11228*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G11228*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G11228*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G11228*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11228<=VLOOKUP(E11228,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",25,"Lig_NormalEsgotoPODER PUBLICO25","PODER PUBLICO",101.83333333333333,{"$f":"$F11372/Parâmetros!$D$5","v":1.902901655628773E-5},{"$f":"$G11372*Parâmetros!B$17","v":109.56536667287628},{"$f":"$G11372*Parâmetros!C$17","v":112.38964540828073},{"$f":"$G11372*Parâmetros!D$17","v":115.27356317798967},{"$f":"$G11372*Parâmetros!E$17","v":118.15748094769862},{"$f":"IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11372<=VLOOKUP(E11372,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",146,"Lig_NormalEsgotoPODER PUBLICO146","PODER PUBLICO",10.833333333333334,{"$f":"$F11493/Parâmetros!$D$5","v":2.0243634634348652E-6},{"$f":"$G11493*Parâmetros!B$17","v":11.655890071582585},{"$f":"$G11493*Parâmetros!C$17","v":11.956345256200079},{"$f":"$G11493*Parâmetros!D$17","v":12.263145018935074},{"$f":"$G11493*Parâmetros!E$17","v":12.569944781670067},{"$f":"IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11493<=VLOOKUP(E11493,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",271,"Lig_NormalEsgotoPODER PUBLICO271","PODER PUBLICO",2.25,{"$f":"$F11618/Parâmetros!$D$5","v":4.2044471932877969E-7},{"$f":"$G11618*Parâmetros!B$17","v":2.4208387071748443},{"$f":"$G11618*Parâmetros!C$17","v":2.4832409378261704},{"$f":"$G11618*Parâmetros!D$17","v":2.5469608885480537},{"$f":"$G11618*Parâmetros!E$17","v":2.610680839269937},{"$f":"IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11618<=VLOOKUP(E11618,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",455,"Lig_NormalEsgotoPODER PUBLICO455","PODER PUBLICO",0.33333333333333331,{"$f":"$F11802/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G11802*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G11802*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G11802*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G11802*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11802<=VLOOKUP(E11802,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",514,"Lig_NormalEsgotoPODER PUBLICO514","PODER PUBLICO",0.58333333333333337,{"$f":"$F11861/Parâmetros!$D$5","v":1.0900418649264659E-7},{"$f":"$G11861*Parâmetros!B$17","v":0.62762485000829304},{"$f":"$G11861*Parâmetros!C$17","v":0.64380320610308117},{"$f":"$G11861*Parâmetros!D$17","v":0.66032319332727318},{"$f":"$G11861*Parâmetros!E$17","v":0.6768431805514652},{"$f":"IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11861<=VLOOKUP(E11861,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",643,"Lig_NormalEsgotoPODER PUBLICO643","PODER PUBLICO",0.5,{"$f":"$F11986/Parâmetros!$D$5","v":9.343215985083993E-8},{"$f":"$G11986*Parâmetros!B$17","v":0.53796415714996537},{"$f":"$G11986*Parâmetros!C$17","v":0.55183131951692677},{"$f":"$G11986*Parâmetros!D$17","v":0.56599130856623414},{"$f":"$G11986*Parâmetros!E$17","v":0.58015129761554152},{"$f":"IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11986<=VLOOKUP(E11986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",768,"Lig_NormalEsgotoPODER PUBLICO768","PODER PUBLICO",0.16666666666666666,{"$f":"$F12107/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G12107*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G12107*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G12107*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G12107*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12107<=VLOOKUP(E12107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",926,"Lig_NormalEsgotoPODER PUBLICO926","PODER PUBLICO",0.25,{"$f":"$F12251/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G12251*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G12251*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G12251*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G12251*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12251<=VLOOKUP(E12251,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",1070,"Lig_NormalEsgotoPODER PUBLICO1070","PODER PUBLICO",0.25,{"$f":"$F12354/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G12354*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G12354*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G12354*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G12354*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12354<=VLOOKUP(E12354,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",1267,"Lig_NormalEsgotoPODER PUBLICO1267","PODER PUBLICO",0.16666666666666666,{"$f":"$F12475/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G12475*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G12475*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G12475*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G12475*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12475<=VLOOKUP(E12475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",1533,"Lig_NormalEsgotoPODER PUBLICO1533","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12600/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G12600*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G12600*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G12600*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G12600*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12600<=VLOOKUP(E12600,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",1988,"Lig_NormalEsgotoPODER PUBLICO1988","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12779/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G12779*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G12779*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G12779*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G12779*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12779<=VLOOKUP(E12779,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",2206,"Lig_NormalEsgotoPODER PUBLICO2206","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12843/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G12843*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G12843*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G12843*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G12843*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12843<=VLOOKUP(E12843,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",2916,"Lig_NormalEsgotoPODER PUBLICO2916","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F12968/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G12968*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G12968*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G12968*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G12968*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12968<=VLOOKUP(E12968,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",4339,"Lig_NormalEsgotoPODER PUBLICO4339","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F13089/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G13089*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G13089*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G13089*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G13089*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13089<=VLOOKUP(E13089,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",6194,"Lig_NormalEsgotoPODER PUBLICO6194","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F13228/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G13228*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G13228*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G13228*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G13228*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13228<=VLOOKUP(E13228,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",8567,"Lig_NormalEsgotoPODER PUBLICO8567","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F13336/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G13336*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G13336*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G13336*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G13336*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13336<=VLOOKUP(E13336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","RESIDENCIAL",23,"Lig_NormalEsgotoRESIDENCIAL23","RESIDENCIAL",10161.25,{"$f":"$F13457/Parâmetros!$D$5","v":1.8987750685686945E-3},{"$f":"$G13457*Parâmetros!B$17","v":10932.776583680172},{"$f":"$G13457*Parâmetros!C$17","v":11214.591990882744},{"$f":"$G13457*Parâmetros!D$17","v":11502.358368337293},{"$f":"$G13457*Parâmetros!E$17","v":11790.124745791843},{"$f":"IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13457<=VLOOKUP(E13457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",148,"Lig_NormalEsgotoRESIDENCIAL148","RESIDENCIAL",2.9166666666666665,{"$f":"$F13582/Parâmetros!$D$5","v":5.4502093246323288E-7},{"$f":"$G13582*Parâmetros!B$17","v":3.1381242500414648},{"$f":"$G13582*Parâmetros!C$17","v":3.2190160305154056},{"$f":"$G13582*Parâmetros!D$17","v":3.3016159666363656},{"$f":"$G13582*Parâmetros!E$17","v":3.3842159027573255},{"$f":"IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13582<=VLOOKUP(E13582,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",322,"Lig_NormalEsgotoRESIDENCIAL322","RESIDENCIAL",0.33333333333333331,{"$f":"$F13756/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G13756*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G13756*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G13756*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G13756*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13756<=VLOOKUP(E13756,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",395,"Lig_NormalEsgotoRESIDENCIAL395","RESIDENCIAL",0.16666666666666666,{"$f":"$F13829/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G13829*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G13829*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G13829*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G13829*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13829<=VLOOKUP(E13829,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",532,"Lig_NormalEsgotoRESIDENCIAL532","RESIDENCIAL",0.16666666666666666,{"$f":"$F13950/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G13950*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G13950*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G13950*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G13950*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13950<=VLOOKUP(E13950,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",688,"Lig_NormalEsgotoRESIDENCIAL688","RESIDENCIAL",0.16666666666666666,{"$f":"$F14071/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G14071*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G14071*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G14071*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G14071*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14071<=VLOOKUP(E14071,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",910,"Lig_NormalEsgotoRESIDENCIAL910","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14205/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G14205*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G14205*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G14205*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G14205*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14205<=VLOOKUP(E14205,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",1127,"Lig_NormalEsgotoRESIDENCIAL1127","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14318/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G14318*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G14318*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G14318*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G14318*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14318<=VLOOKUP(E14318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",1508,"Lig_NormalEsgotoRESIDENCIAL1508","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14439/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G14439*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G14439*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G14439*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G14439*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14439<=VLOOKUP(E14439,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",2468,"Lig_NormalEsgotoRESIDENCIAL2468","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F14564/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G14564*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G14564*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G14564*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G14564*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14564<=VLOOKUP(E14564,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",135,"Lig_NormalEsgotoSANEPAR135","INATIVO + SANEPAR",0.33333333333333331,{"$f":"$F14733/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G14733*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G14733*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G14733*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G14733*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14733<=VLOOKUP(E14733,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",229,"Lig_NormalEsgotoSANEPAR229","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F14811/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G14811*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G14811*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G14811*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G14811*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14811<=VLOOKUP(E14811,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",712,"Lig_NormalEsgotoSANEPAR712","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F14932/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G14932*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G14932*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G14932*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G14932*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14932<=VLOOKUP(E14932,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","TARIFA SOCIAL",97,"Lig_NormalEsgotoTARIFA SOCIAL97","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F15053/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15053*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15053*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15053*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15053*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15053<=VLOOKUP(E15053,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","UTILIDADE PUBLICA",16,"Lig_NormalEsgotoUTILIDADE PUBLICA16","UTILIDADE PUBLICA",179.33333333333334,{"$f":"$F15182/Parâmetros!$D$5","v":3.3511001333167922E-5},{"$f":"$G15182*Parâmetros!B$17","v":192.94981103112093},{"$f":"$G15182*Parâmetros!C$17","v":197.92349993340437},{"$f":"$G15182*Parâmetros!D$17","v":203.00221600575597},{"$f":"$G15182*Parâmetros!E$17","v":208.08093207810757},{"$f":"IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15182<=VLOOKUP(E15182,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","UTILIDADE PUBLICA",134,"Lig_NormalEsgotoUTILIDADE PUBLICA134","UTILIDADE PUBLICA",1.3333333333333333,{"$f":"$F15300/Parâmetros!$D$5","v":2.4915242626890648E-7},{"$f":"$G15300*Parâmetros!B$17","v":1.434571085733241},{"$f":"$G15300*Parâmetros!C$17","v":1.4715501853784712},{"$f":"$G15300*Parâmetros!D$17","v":1.5093101561766242},{"$f":"$G15300*Parâmetros!E$17","v":1.5470701269747775},{"$f":"IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15300<=VLOOKUP(E15300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",256,"Lig_NormalEsgotoUTILIDADE PUBLICA256","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F15421/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G15421*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G15421*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G15421*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G15421*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15421<=VLOOKUP(E15421,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",672,"Lig_NormalEsgotoUTILIDADE PUBLICA672","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15621/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15621*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15621*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15621*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15621*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15621<=VLOOKUP(E15621,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1488,"Lig_NormalEsgotoUTILIDADE PUBLICA1488","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15658/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15658*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15658*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15658*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15658*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15658<=VLOOKUP(E15658,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1502,"Lig_NormalEsgotoUTILIDADE PUBLICA1502","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15659/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15659*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15659*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15659*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15659*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15659<=VLOOKUP(E15659,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1505,"Lig_NormalEsgotoUTILIDADE PUBLICA1505","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F15660/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G15660*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G15660*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G15660*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G15660*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15660<=VLOOKUP(E15660,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1527,"Lig_NormalEsgotoUTILIDADE PUBLICA1527","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15661/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15661*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15661*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15661*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15661*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15661<=VLOOKUP(E15661,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1546,"Lig_NormalEsgotoUTILIDADE PUBLICA1546","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15662/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15662*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15662*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15662*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15662*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15662<=VLOOKUP(E15662,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1565,"Lig_NormalEsgotoUTILIDADE PUBLICA1565","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15663/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15663*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15663*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15663*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15663*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15663<=VLOOKUP(E15663,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1574,"Lig_NormalEsgotoUTILIDADE PUBLICA1574","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15664/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15664*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15664*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15664*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15664*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15664<=VLOOKUP(E15664,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1587,"Lig_NormalEsgotoUTILIDADE PUBLICA1587","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15665/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15665*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15665*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15665*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15665*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15665<=VLOOKUP(E15665,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1596,"Lig_NormalEsgotoUTILIDADE PUBLICA1596","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15666/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15666*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15666*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15666*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15666*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15666<=VLOOKUP(E15666,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1601,"Lig_NormalEsgotoUTILIDADE PUBLICA1601","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15667/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15667*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15667*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15667*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15667*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15667<=VLOOKUP(E15667,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1609,"Lig_NormalEsgotoUTILIDADE PUBLICA1609","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15668/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15668*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15668*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15668*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15668*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15668<=VLOOKUP(E15668,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1629,"Lig_NormalEsgotoUTILIDADE PUBLICA1629","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15669/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15669*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15669*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15669*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15669*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15669<=VLOOKUP(E15669,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1633,"Lig_NormalEsgotoUTILIDADE PUBLICA1633","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15670/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15670*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15670*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15670*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15670*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15670<=VLOOKUP(E15670,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1637,"Lig_NormalEsgotoUTILIDADE PUBLICA1637","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15671/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15671*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15671*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15671*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15671*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15671<=VLOOKUP(E15671,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1661,"Lig_NormalEsgotoUTILIDADE PUBLICA1661","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15672/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15672*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15672*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15672*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15672*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15672<=VLOOKUP(E15672,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1662,"Lig_NormalEsgotoUTILIDADE PUBLICA1662","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15673/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15673*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15673*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15673*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15673*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15673<=VLOOKUP(E15673,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1719,"Lig_NormalEsgotoUTILIDADE PUBLICA1719","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15674/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15674*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15674*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15674*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15674*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15674<=VLOOKUP(E15674,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1810,"Lig_NormalEsgotoUTILIDADE PUBLICA1810","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15675/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15675*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15675*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15675*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15675*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15675<=VLOOKUP(E15675,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1836,"Lig_NormalEsgotoUTILIDADE PUBLICA1836","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15676/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15676*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15676*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15676*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15676*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15676<=VLOOKUP(E15676,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1871,"Lig_NormalEsgotoUTILIDADE PUBLICA1871","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15677/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15677*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15677*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15677*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15677*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15677<=VLOOKUP(E15677,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1959,"Lig_NormalEsgotoUTILIDADE PUBLICA1959","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15678/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15678*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15678*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15678*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15678*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15678<=VLOOKUP(E15678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2002,"Lig_NormalEsgotoUTILIDADE PUBLICA2002","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15679/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15679*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15679*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15679*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15679*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15679<=VLOOKUP(E15679,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2037,"Lig_NormalEsgotoUTILIDADE PUBLICA2037","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15680/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15680*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15680*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15680*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15680*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15680<=VLOOKUP(E15680,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2044,"Lig_NormalEsgotoUTILIDADE PUBLICA2044","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15681/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15681*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15681*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15681*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15681*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15681<=VLOOKUP(E15681,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2049,"Lig_NormalEsgotoUTILIDADE PUBLICA2049","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15682/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15682*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15682*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15682*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15682*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15682<=VLOOKUP(E15682,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2107,{"$f":"\"Lig_Normal\"&A15683&B15683&C15683","v":"Lig_NormalEsgotoUTILIDADE PUBLICA2107"},{"$f":"IF(OR($B15683=\"SANEPAR\", $B15683=\"INATIVO\",),\"INATIVO + SANEPAR\",$B15683)","v":"UTILIDADE PUBLICA"},8.3333333333333329E-2,{"$f":"$F15683/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15683*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15683*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15683*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15683*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15683<=VLOOKUP(E15683,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2226,"Lig_NormalEsgotoUTILIDADE PUBLICA2226","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15684/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15684*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15684*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15684*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15684*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15684<=VLOOKUP(E15684,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2303,"Lig_NormalEsgotoUTILIDADE PUBLICA2303","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15685/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15685*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15685*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15685*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15685*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15685<=VLOOKUP(E15685,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2585,"Lig_NormalEsgotoUTILIDADE PUBLICA2585","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15686/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15686*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15686*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15686*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15686*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15686<=VLOOKUP(E15686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2691,"Lig_NormalEsgotoUTILIDADE PUBLICA2691","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15687/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15687*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15687*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15687*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15687*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15687<=VLOOKUP(E15687,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2721,"Lig_NormalEsgotoUTILIDADE PUBLICA2721","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F15688/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G15688*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G15688*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G15688*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G15688*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15688<=VLOOKUP(E15688,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]

{"sheet":"Tarifa Esgoto 85 - Volume","index":9,"n_rows":10484,"n_cols":13,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Volume Faturado","Peso",2021,2022,2023,2024,"Condicional","VF Original"]
["Agua","RESIDENCIAL",0,{"$f":"\"Vol_Esg85\"&A2&B2&C2","v":"Vol_Esg85AguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C2<=5),VLOOKUP(\"ESGOTO 85%\"&A2&E2&C2,'Volume Medido 1'!$G$3:$I$449,3,0),M2)","v":1444},{"$f":"$F2/Parâmetros!$B$5","v":1.5835161183210613E-6},{"$f":"$G2*Parâmetros!B$15","v":1459.6925798084008},{"$f":"$G2*Parâmetros!C$15","v":1493.00463347657},{"$f":"$G2*Parâmetros!D$15","v":1528.1386925040124},{"$f":"$G2*Parâmetros!E$15","v":1561.9808746942908},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1055812]
["Agua","RESIDENCIAL",1,{"$f":"\"Vol_Esg85\"&A3&B3&C3","v":"Vol_Esg85AguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C3<=5),VLOOKUP(\"ESGOTO 85%\"&A3&E3&C3,'Volume Medido 1'!$G$3:$I$449,3,0),M3)","v":134095},{"$f":"$F3/Parâmetros!$B$5","v":1.470509652951958E-4},{"$f":"$G3*Parâmetros!B$15","v":135552.26903698582},{"$f":"$G3*Parâmetros!C$15","v":138645.74537814449},{"$f":"$G3*Parâmetros!D$15","v":141908.41964773237},{"$f":"$G3*Parâmetros!E$15","v":145051.1256178192},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},678654]
["Agua","RESIDENCIAL",2,"Vol_Esg85AguaRESIDENCIAL2","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4<=5),VLOOKUP(\"ESGOTO 85%\"&A4&E4&C4,'Volume Medido 1'!$G$3:$I$449,3,0),M4)","v":345330},{"$f":"$F4/Parâmetros!$B$5","v":3.7869502849017459E-4},{"$f":"$G4*Parâmetros!B$15","v":349082.85220584145},{"$f":"$G4*Parâmetros!C$15","v":357049.36986043205},{"$f":"$G4*Parâmetros!D$15","v":365451.61681607383},{"$f":"$G4*Parâmetros!E$15","v":373544.91375220183},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},869928]
["Agua","RESIDENCIAL",3,"Vol_Esg85AguaRESIDENCIAL3","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5<=5),VLOOKUP(\"ESGOTO 85%\"&A5&E5&C5,'Volume Medido 1'!$G$3:$I$449,3,0),M5)","v":714241},{"$f":"$F5/Parâmetros!$B$5","v":7.8324940156908112E-4},{"$f":"$G5*Parâmetros!B$15","v":722002.96945632412},{"$f":"$G5*Parâmetros!C$15","v":738480.00167516537},{"$f":"$G5*Parâmetros!D$15","v":755858.24644927855},{"$f":"$G5*Parâmetros!E$15","v":772597.49440618069},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1195643]
["Agua","RESIDENCIAL",4,"Vol_Esg85AguaRESIDENCIAL4","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6<=5),VLOOKUP(\"ESGOTO 85%\"&A6&E6&C6,'Volume Medido 1'!$G$3:$I$449,3,0),M6)","v":1336884},{"$f":"$F6/Parâmetros!$B$5","v":1.4660508049345801E-3},{"$f":"$G6*Parâmetros!B$15","v":1351412.5033688187},{"$f":"$G6*Parâmetros!C$15","v":1382253.4670503398},{"$f":"$G6*Parâmetros!D$15","v":1414781.2796326412},{"$f":"$G6*Parâmetros!E$15","v":1446113.0468731318},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1679819]
["Agua","RESIDENCIAL",5,"Vol_Esg85AguaRESIDENCIAL5","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7<=5),VLOOKUP(\"ESGOTO 85%\"&A7&E7&C7,'Volume Medido 1'!$G$3:$I$449,3,0),M7)","v":2322350},{"$f":"$F7/Parâmetros!$B$5","v":2.5467303721488344E-3},{"$f":"$G7*Parâmetros!B$15","v":2347587.9935720498},{"$f":"$G7*Parâmetros!C$15","v":2401162.9574475847},{"$f":"$G7*Parâmetros!D$15","v":2457668.2081279038},{"$f":"$G7*Parâmetros!E$15","v":2512095.7647827468},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2354136]
["Agua","RESIDENCIAL",6,"Vol_Esg85AguaRESIDENCIAL6","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8<=5),VLOOKUP(\"ESGOTO 85%\"&A8&E8&C8,'Volume Medido 1'!$G$3:$I$449,3,0),M8)","v":3370567},{"$f":"$F8/Parâmetros!$B$5","v":3.696223803587995E-3},{"$f":"$G8*Parâmetros!B$15","v":3407196.4263483812},{"$f":"$G8*Parâmetros!C$15","v":3484953.0113872727},{"$f":"$G8*Parâmetros!D$15","v":3566962.4988761577},{"$f":"$G8*Parâmetros!E$15","v":3645956.5033765319},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},3370567]
["Agua","RESIDENCIAL",7,"Vol_Esg85AguaRESIDENCIAL7","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9<=5),VLOOKUP(\"ESGOTO 85%\"&A9&E9&C9,'Volume Medido 1'!$G$3:$I$449,3,0),M9)","v":4623512},{"$f":"$F9/Parâmetros!$B$5","v":5.0702256061293952E-3},{"$f":"$G9*Parâmetros!B$15","v":4673757.7278774921},{"$f":"$G9*Parâmetros!C$15","v":4780418.8635280626},{"$f":"$G9*Parâmetros!D$15","v":4892913.8382663513},{"$f":"$G9*Parâmetros!E$15","v":5001272.3808307126},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},4623512]
["Agua","RESIDENCIAL",8,"Vol_Esg85AguaRESIDENCIAL8","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10<=5),VLOOKUP(\"ESGOTO 85%\"&A10&E10&C10,'Volume Medido 1'!$G$3:$I$449,3,0),M10)","v":5894220},{"$f":"$F10/Parâmetros!$B$5","v":6.4637066308382033E-3},{"$f":"$G10*Parâmetros!B$15","v":5958275.0676996345},{"$f":"$G10*Parâmetros!C$15","v":6094250.5337467231},{"$f":"$G10*Parâmetros!D$15","v":6237663.1884563705},{"$f":"$G10*Parâmetros!E$15","v":6375802.5701112067},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},5894220]
["Agua","RESIDENCIAL",9,"Vol_Esg85AguaRESIDENCIAL9","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11<=5),VLOOKUP(\"ESGOTO 85%\"&A11&E11&C11,'Volume Medido 1'!$G$3:$I$449,3,0),M11)","v":6557596},{"$f":"$F11/Parâmetros!$B$5","v":7.1911765674776444E-3},{"$f":"$G11*Parâmetros!B$15","v":6628860.2649454642},{"$f":"$G11*Parâmetros!C$15","v":6780139.3438140033},{"$f":"$G11*Parâmetros!D$15","v":6939692.6436354164},{"$f":"$G11*Parâmetros!E$15","v":7093379.1800358603},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6557596]
["Agua","RESIDENCIAL",10,"Vol_Esg85AguaRESIDENCIAL10","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12<=5),VLOOKUP(\"ESGOTO 85%\"&A12&E12&C12,'Volume Medido 1'!$G$3:$I$449,3,0),M12)","v":6885048},{"$f":"$F12/Parâmetros!$B$5","v":7.5502662627522071E-3},{"$f":"$G12*Parâmetros!B$15","v":6959870.8291029576},{"$f":"$G12*Parâmetros!C$15","v":7118703.992872986},{"$f":"$G12*Parâmetros!D$15","v":7286224.5488555161},{"$f":"$G12*Parâmetros!E$15","v":7447585.385977963},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6885048]
["Agua","RESIDENCIAL",11,"Vol_Esg85AguaRESIDENCIAL11","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13<=5),VLOOKUP(\"ESGOTO 85%\"&A13&E13&C13,'Volume Medido 1'!$G$3:$I$449,3,0),M13)","v":6411467},{"$f":"$F13/Parâmetros!$B$5","v":7.0309289034512328E-3},{"$f":"$G13*Parâmetros!B$15","v":6481143.2171651172},{"$f":"$G13*Parâmetros!C$15","v":6629051.2038657367},{"$f":"$G13*Parâmetros!D$15","v":6785049.029371622},{"$f":"$G13*Parâmetros!E$15","v":6935310.8259927845},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},6411467]
["Agua","RESIDENCIAL",12,"Vol_Esg85AguaRESIDENCIAL12","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14<=5),VLOOKUP(\"ESGOTO 85%\"&A14&E14&C14,'Volume Medido 1'!$G$3:$I$449,3,0),M14)","v":5763731},{"$f":"$F14/Parâmetros!$B$5","v":6.3206100693675681E-3},{"$f":"$G14*Parâmetros!B$15","v":5826367.9866424194},{"$f":"$G14*Parâmetros!C$15","v":5959333.1642053621},{"$f":"$G14*Parâmetros!D$15","v":6099570.8824687274},{"$f":"$G14*Parâmetros!E$15","v":6234652.0698632952},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},5763731]
["Agua","RESIDENCIAL",13,"Vol_Esg85AguaRESIDENCIAL13","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15<=5),VLOOKUP(\"ESGOTO 85%\"&A15&E15&C15,'Volume Medido 1'!$G$3:$I$449,3,0),M15)","v":5240945},{"$f":"$F15/Parâmetros!$B$5","v":5.7473136307023371E-3},{"$f":"$G15*Parâmetros!B$15","v":5297900.642440401},{"$f":"$G15*Parâmetros!C$15","v":5418805.5185566908},{"$f":"$G15*Parâmetros!D$15","v":5546323.2962503051},{"$f":"$G15*Parâmetros!E$15","v":5669152.2543799654},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},5240945]
["Agua","RESIDENCIAL",14,"Vol_Esg85AguaRESIDENCIAL14","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C16<=5),VLOOKUP(\"ESGOTO 85%\"&A16&E16&C16,'Volume Medido 1'!$G$3:$I$449,3,0),M16)","v":4617869},{"$f":"$F16/Parâmetros!$B$5","v":5.0640373918249037E-3},{"$f":"$G16*Parâmetros!B$15","v":4668053.4029274518},{"$f":"$G16*Parâmetros!C$15","v":4774584.3585788189},{"$f":"$G16*Parâmetros!D$15","v":4886942.0331127495},{"$f":"$G16*Parâmetros!E$15","v":4995168.3239914468},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},4617869]
["Agua","RESIDENCIAL",15,"Vol_Esg85AguaRESIDENCIAL15","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C17<=5),VLOOKUP(\"ESGOTO 85%\"&A17&E17&C17,'Volume Medido 1'!$G$3:$I$449,3,0),M17)","v":4159176},{"$f":"$F17/Parâmetros!$B$5","v":4.5610264784862317E-3},{"$f":"$G17*Parâmetros!B$15","v":4204375.5853997134},{"$f":"$G17*Parâmetros!C$15","v":4300324.8195599355},{"$f":"$G17*Parâmetros!D$15","v":4401522.0045249779},{"$f":"$G17*Parâmetros!E$15","v":4498998.1762378821},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},4159176]
["Agua","RESIDENCIAL",16,"Vol_Esg85AguaRESIDENCIAL16","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C18<=5),VLOOKUP(\"ESGOTO 85%\"&A18&E18&C18,'Volume Medido 1'!$G$3:$I$449,3,0),M18)","v":3652652},{"$f":"$F18/Parâmetros!$B$5","v":4.0055632386548903E-3},{"$f":"$G18*Parâmetros!B$15","v":3692346.9674669774},{"$f":"$G18*Parâmetros!C$15","v":3776611.0529622305},{"$f":"$G18*Parâmetros!D$15","v":3865483.9691496994},{"$f":"$G18*Parâmetros!E$15","v":3951089.0345663787},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},3652652]
["Agua","RESIDENCIAL",17,"Vol_Esg85AguaRESIDENCIAL17","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C19<=5),VLOOKUP(\"ESGOTO 85%\"&A19&E19&C19,'Volume Medido 1'!$G$3:$I$449,3,0),M19)","v":3190766},{"$f":"$F19/Parâmetros!$B$5","v":3.4990508246473817E-3},{"$f":"$G19*Parâmetros!B$15","v":3225441.4502111715},{"$f":"$G19*Parâmetros!C$15","v":3299050.1539747235},{"$f":"$G19*Parâmetros!D$15","v":3376684.8915001783},{"$f":"$G19*Parâmetros!E$15","v":3451465.0052803345},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},3190766]
["Agua","RESIDENCIAL",18,"Vol_Esg85AguaRESIDENCIAL18","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C20<=5),VLOOKUP(\"ESGOTO 85%\"&A20&E20&C20,'Volume Medido 1'!$G$3:$I$449,3,0),M20)","v":2792648},{"$f":"$F20/Parâmetros!$B$5","v":3.0624675351780301E-3},{"$f":"$G20*Parâmetros!B$15","v":2822996.9277124456},{"$f":"$G20*Parâmetros!C$15","v":2887421.3321808008},{"$f":"$G20*Parâmetros!D$15","v":2955369.4344487158},{"$f":"$G20*Parâmetros!E$15","v":3020819.0898568295},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},2792648]
["Agua","RESIDENCIAL",19,"Vol_Esg85AguaRESIDENCIAL19","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C21<=5),VLOOKUP(\"ESGOTO 85%\"&A21&E21&C21,'Volume Medido 1'!$G$3:$I$449,3,0),M21)","v":2402085},{"$f":"$F21/Parâmetros!$B$5","v":2.634169193266791E-3},{"$f":"$G21*Parâmetros!B$15","v":2428189.5087043368},{"$f":"$G21*Parâmetros!C$15","v":2483603.9023577329},{"$f":"$G21*Parâmetros!D$15","v":2542049.1905702911},{"$f":"$G21*Parâmetros!E$15","v":2598345.4497160907},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},2402085]
["Agua","RESIDENCIAL",20,"Vol_Esg85AguaRESIDENCIAL20","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C22<=5),VLOOKUP(\"ESGOTO 85%\"&A22&E22&C22,'Volume Medido 1'!$G$3:$I$449,3,0),M22)","v":2104090},{"$f":"$F22/Parâmetros!$B$5","v":2.307382568835292E-3},{"$f":"$G22*Parâmetros!B$15","v":2126956.0666544721},{"$f":"$G22*Parâmetros!C$15","v":2175495.9274596372},{"$f":"$G22*Parâmetros!D$15","v":2226690.6797165978},{"$f":"$G22*Parâmetros!E$15","v":2276003.0045952285},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},2104090]
["Agua","RESIDENCIAL",21,"Vol_Esg85AguaRESIDENCIAL21","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C23<=5),VLOOKUP(\"ESGOTO 85%\"&A23&E23&C23,'Volume Medido 1'!$G$3:$I$449,3,0),M23)","v":1767035},{"$f":"$F23/Parâmetros!$B$5","v":1.9377620527267704E-3},{"$f":"$G23*Parâmetros!B$15","v":1786238.142494278},{"$f":"$G23*Parâmetros!C$15","v":1827002.3840133455},{"$f":"$G23*Parâmetros!D$15","v":1869996.2288842294},{"$f":"$G23*Parâmetros!E$15","v":1911409.1931547271},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1767035]
["Agua","RESIDENCIAL",22,"Vol_Esg85AguaRESIDENCIAL22","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C24<=5),VLOOKUP(\"ESGOTO 85%\"&A24&E24&C24,'Volume Medido 1'!$G$3:$I$449,3,0),M24)","v":1516222},{"$f":"$F24/Parâmetros!$B$5","v":1.6627160498289446E-3},{"$f":"$G24*Parâmetros!B$15","v":1532699.4478824467},{"$f":"$G24*Parâmetros!C$15","v":1567677.6117583876},{"$f":"$G24*Parâmetros!D$15","v":1604568.90902065},{"$f":"$G24*Parâmetros!E$15","v":1640103.7159215559},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1516222]
["Agua","RESIDENCIAL",23,"Vol_Esg85AguaRESIDENCIAL23","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C25<=5),VLOOKUP(\"ESGOTO 85%\"&A25&E25&C25,'Volume Medido 1'!$G$3:$I$449,3,0),M25)","v":1291310},{"$f":"$F25/Parâmetros!$B$5","v":1.4160735448401451E-3},{"$f":"$G25*Parâmetros!B$15","v":1305343.2307703504},{"$f":"$G25*Parâmetros!C$15","v":1335132.8346638707},{"$f":"$G25*Parâmetros!D$15","v":1366551.7832530166},{"$f":"$G25*Parâmetros!E$15","v":1396815.4593500586},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1291310]
["Agua","RESIDENCIAL",24,"Vol_Esg85AguaRESIDENCIAL24","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C26<=5),VLOOKUP(\"ESGOTO 85%\"&A26&E26&C26,'Volume Medido 1'!$G$3:$I$449,3,0),M26)","v":1083554},{"$f":"$F26/Parâmetros!$B$5","v":1.1882446150077973E-3},{"$f":"$G26*Parâmetros!B$15","v":1095329.455416698},{"$f":"$G26*Parâmetros!C$15","v":1120326.2760540659},{"$f":"$G26*Parâmetros!D$15","v":1146690.2997351056},{"$f":"$G26*Parâmetros!E$15","v":1172084.920151314},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1083554]
["Agua","RESIDENCIAL",25,"Vol_Esg85AguaRESIDENCIAL25","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C27<=5),VLOOKUP(\"ESGOTO 85%\"&A27&E27&C27,'Volume Medido 1'!$G$3:$I$449,3,0),M27)","v":921956},{"$f":"$F27/Parâmetros!$B$5","v":1.0110333700711998E-3},{"$f":"$G27*Parâmetros!B$15","v":931975.29924503749},{"$f":"$G27*Parâmetros!C$15","v":953244.16887917218},{"$f":"$G27*Parâmetros!D$15","v":975676.3409876934},{"$f":"$G27*Parâmetros!E$15","v":997283.6837324443},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},921956]
["Agua","RESIDENCIAL",26,"Vol_Esg85AguaRESIDENCIAL26","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C28<=5),VLOOKUP(\"ESGOTO 85%\"&A28&E28&C28,'Volume Medido 1'!$G$3:$I$449,3,0),M28)","v":782253},{"$f":"$F28/Parâmetros!$B$5","v":8.5783257209487895E-4},{"$f":"$G28*Parâmetros!B$15","v":790754.08561832481},{"$f":"$G28*Parâmetros!C$15","v":808800.10633722111},{"$f":"$G28*Parâmetros!D$15","v":827833.15555910056},{"$f":"$G28*Parâmetros!E$15","v":846166.36092259909},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},782253]
["Agua","RESIDENCIAL",27,"Vol_Esg85AguaRESIDENCIAL27","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C29<=5),VLOOKUP(\"ESGOTO 85%\"&A29&E29&C29,'Volume Medido 1'!$G$3:$I$449,3,0),M29)","v":673783},{"$f":"$F29/Parâmetros!$B$5","v":7.3888243819301915E-4},{"$f":"$G29*Parâmetros!B$15","v":681105.29466831288},{"$f":"$G29*Parâmetros!C$15","v":696648.98958292499},{"$f":"$G29*Parâmetros!D$15","v":713042.84809655882},{"$f":"$G29*Parâmetros!E$15","v":728833.90560536238},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},673783]
["Agua","RESIDENCIAL",28,"Vol_Esg85AguaRESIDENCIAL28","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C30<=5),VLOOKUP(\"ESGOTO 85%\"&A30&E30&C30,'Volume Medido 1'!$G$3:$I$449,3,0),M30)","v":592087},{"$f":"$F30/Parâmetros!$B$5","v":6.4929314954872725E-4},{"$f":"$G30*Parâmetros!B$15","v":598521.46849100874},{"$f":"$G30*Parâmetros!C$15","v":612180.49475155247},{"$f":"$G30*Parâmetros!D$15","v":626586.60251289688},{"$f":"$G30*Parâmetros!E$15","v":640462.99872238119},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},592087]
["Agua","RESIDENCIAL",29,"Vol_Esg85AguaRESIDENCIAL29","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C31<=5),VLOOKUP(\"ESGOTO 85%\"&A31&E31&C31,'Volume Medido 1'!$G$3:$I$449,3,0),M31)","v":500466},{"$f":"$F31/Parâmetros!$B$5","v":5.488199291355043E-4},{"$f":"$G31*Parâmetros!B$15","v":505904.78299611574},{"$f":"$G31*Parâmetros!C$15","v":517450.17790684558},{"$f":"$G31*Parâmetros!D$15","v":529627.04908775142},{"$f":"$G31*Parâmetros!E$15","v":541356.17758639401},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},500466]
["Agua","RESIDENCIAL",30,"Vol_Esg85AguaRESIDENCIAL30","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C32<=5),VLOOKUP(\"ESGOTO 85%\"&A32&E32&C32,'Volume Medido 1'!$G$3:$I$449,3,0),M32)","v":461668},{"$f":"$F32/Parâmetros!$B$5","v":5.0627335132482525E-4},{"$f":"$G32*Parâmetros!B$15","v":466685.14815442159},{"$f":"$G32*Parâmetros!C$15","v":477335.50078106718},{"$f":"$G32*Parâmetros!D$15","v":488568.37527073565},{"$f":"$G32*Parâmetros!E$15","v":499388.21776894998},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},461668]
["Agua","RESIDENCIAL",31,"Vol_Esg85AguaRESIDENCIAL31","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C33<=5),VLOOKUP(\"ESGOTO 85%\"&A33&E33&C33,'Volume Medido 1'!$G$3:$I$449,3,0),M33)","v":383639},{"$f":"$F33/Parâmetros!$B$5","v":4.2070536019153296E-4},{"$f":"$G33*Parâmetros!B$15","v":387808.1728705783},{"$f":"$G33*Parâmetros!C$15","v":396658.45192681288},{"$f":"$G33*Parâmetros!D$15","v":405992.79768251162},{"$f":"$G33*Parâmetros!E$15","v":414983.92021249514},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},383639]
["Agua","RESIDENCIAL",32,"Vol_Esg85AguaRESIDENCIAL32","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C34<=5),VLOOKUP(\"ESGOTO 85%\"&A34&E34&C34,'Volume Medido 1'!$G$3:$I$449,3,0),M34)","v":322306},{"$f":"$F34/Parâmetros!$B$5","v":3.5344650002187535E-4},{"$f":"$G34*Parâmetros!B$15","v":325808.64032391028},{"$f":"$G34*Parâmetros!C$15","v":333244.0106629497},{"$f":"$G34*Parâmetros!D$15","v":341086.05915941705},{"$f":"$G34*Parâmetros!E$15","v":348639.75609364134},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},322306]
["Agua","RESIDENCIAL",33,"Vol_Esg85AguaRESIDENCIAL33","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C35<=5),VLOOKUP(\"ESGOTO 85%\"&A35&E35&C35,'Volume Medido 1'!$G$3:$I$449,3,0),M35)","v":297874},{"$f":"$F35/Parâmetros!$B$5","v":3.26653933676432E-4},{"$f":"$G35*Parâmetros!B$15","v":301111.12708992214},{"$f":"$G35*Parâmetros!C$15","v":307982.86855415499},{"$f":"$G35*Parâmetros!D$15","v":315230.4604507896},{"$f":"$G35*Parâmetros!E$15","v":322211.55891183321},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},297874]
["Agua","RESIDENCIAL",34,"Vol_Esg85AguaRESIDENCIAL34","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C36<=5),VLOOKUP(\"ESGOTO 85%\"&A36&E36&C36,'Volume Medido 1'!$G$3:$I$449,3,0),M36)","v":260411},{"$f":"$F36/Parâmetros!$B$5","v":2.8557134064273259E-4},{"$f":"$G36*Parâmetros!B$15","v":263241.00027734449},{"$f":"$G36*Parâmetros!C$15","v":269248.49695863365},{"$f":"$G36*Parâmetros!D$15","v":275584.57413688529},{"$f":"$G36*Parâmetros!E$15","v":281687.67421053664},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},260411]
["Agua","RESIDENCIAL",35,"Vol_Esg85AguaRESIDENCIAL35","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C37<=5),VLOOKUP(\"ESGOTO 85%\"&A37&E37&C37,'Volume Medido 1'!$G$3:$I$449,3,0),M37)","v":230670},{"$f":"$F37/Parâmetros!$B$5","v":2.529568303414953E-4},{"$f":"$G37*Parâmetros!B$15","v":233176.79181745418},{"$f":"$G37*Parâmetros!C$15","v":238498.18476734101},{"$f":"$G37*Parâmetros!D$15","v":244110.63171738264},{"$f":"$G37*Parâmetros!E$15","v":249516.70939455129},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},230670]
["Agua","RESIDENCIAL",36,"Vol_Esg85AguaRESIDENCIAL36","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C38<=5),VLOOKUP(\"ESGOTO 85%\"&A38&E38&C38,'Volume Medido 1'!$G$3:$I$449,3,0),M38)","v":203487},{"$f":"$F38/Parâmetros!$B$5","v":2.2314746839944446E-4},{"$f":"$G38*Parâmetros!B$15","v":205698.38226279229},{"$f":"$G38*Parâmetros!C$15","v":210392.68272316261},{"$f":"$G38*Parâmetros!D$15","v":215343.73831133239},{"$f":"$G38*Parâmetros!E$15","v":220112.74393969332},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},203487]
["Agua","RESIDENCIAL",37,"Vol_Esg85AguaRESIDENCIAL37","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C39<=5),VLOOKUP(\"ESGOTO 85%\"&A39&E39&C39,'Volume Medido 1'!$G$3:$I$449,3,0),M39)","v":185966},{"$f":"$F39/Parâmetros!$B$5","v":2.0393362774217069E-4},{"$f":"$G39*Parâmetros!B$15","v":187986.97388964618},{"$f":"$G39*Parâmetros!C$15","v":192277.07733317438},{"$f":"$G39*Parâmetros!D$15","v":196801.8283173138},{"$f":"$G39*Parâmetros!E$15","v":201160.20453143938},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},185966]
["Agua","RESIDENCIAL",38,"Vol_Esg85AguaRESIDENCIAL38","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C40<=5),VLOOKUP(\"ESGOTO 85%\"&A40&E40&C40,'Volume Medido 1'!$G$3:$I$449,3,0),M40)","v":164488},{"$f":"$F40/Parâmetros!$B$5","v":1.803804704088606E-4},{"$f":"$G40*Parâmetros!B$15","v":166275.56306615251},{"$f":"$G40*Parâmetros!C$15","v":170070.18431530058},{"$f":"$G40*Parâmetros!D$15","v":174072.35266800551},{"$f":"$G40*Parâmetros!E$15","v":177927.36157667209},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},164488]
["Agua","RESIDENCIAL",39,"Vol_Esg85AguaRESIDENCIAL39","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C41<=5),VLOOKUP(\"ESGOTO 85%\"&A41&E41&C41,'Volume Medido 1'!$G$3:$I$449,3,0),M41)","v":142377},{"$f":"$F41/Parâmetros!$B$5","v":1.5613315400152199E-4},{"$f":"$G41*Parâmetros!B$15","v":143924.27315469578},{"$f":"$G41*Parâmetros!C$15","v":147208.80934937231},{"$f":"$G41*Parâmetros!D$15","v":150672.993505986},{"$f":"$G41*Parâmetros!E$15","v":154009.79985896748},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},142377]
["Agua","RESIDENCIAL",40,"Vol_Esg85AguaRESIDENCIAL40","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C42<=5),VLOOKUP(\"ESGOTO 85%\"&A42&E42&C42,'Volume Medido 1'!$G$3:$I$449,3,0),M42)","v":129863},{"$f":"$F42/Parâmetros!$B$5","v":1.4241007872127975E-4},{"$f":"$G42*Parâmetros!B$15","v":131274.27804131465},{"$f":"$G42*Parâmetros!C$15","v":134270.1251503932},{"$f":"$G42*Parâmetros!D$15","v":137429.8303494796},{"$f":"$G42*Parâmetros!E$15","v":140473.35341442152},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},129863]
["Agua","RESIDENCIAL",41,"Vol_Esg85AguaRESIDENCIAL41","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C43<=5),VLOOKUP(\"ESGOTO 85%\"&A43&E43&C43,'Volume Medido 1'!$G$3:$I$449,3,0),M43)","v":110396},{"$f":"$F43/Parâmetros!$B$5","v":1.2106221980482818E-4},{"$f":"$G43*Parâmetros!B$15","v":111595.72163471484},{"$f":"$G43*Parâmetros!C$15","v":114142.4788900827},{"$f":"$G43*Parâmetros!D$15","v":116828.53123107545},{"$f":"$G43*Parâmetros!E$15","v":119415.8176196336},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},110396]
["Agua","RESIDENCIAL",42,"Vol_Esg85AguaRESIDENCIAL42","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C44<=5),VLOOKUP(\"ESGOTO 85%\"&A44&E44&C44,'Volume Medido 1'!$G$3:$I$449,3,0),M44)","v":108742},{"$f":"$F44/Parâmetros!$B$5","v":1.1924841394630807E-4},{"$f":"$G44*Parâmetros!B$15","v":109923.74689302294},{"$f":"$G44*Parâmetros!C$15","v":112432.34754398142},{"$f":"$G44*Parâmetros!D$15","v":115078.15630212694},{"$f":"$G44*Parâmetros!E$15","v":117626.67886150039},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},108742]
["Agua","RESIDENCIAL",43,"Vol_Esg85AguaRESIDENCIAL43","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C45<=5),VLOOKUP(\"ESGOTO 85%\"&A45&E45&C45,'Volume Medido 1'!$G$3:$I$449,3,0),M45)","v":94682},{"$f":"$F45/Parâmetros!$B$5","v":1.0382996753107668E-4},{"$f":"$G45*Parâmetros!B$15","v":95710.95072120431},{"$f":"$G45*Parâmetros!C$15","v":97895.197165393765},{"$f":"$G45*Parâmetros!D$15","v":100198.91113827209},{"$f":"$G45*Parâmetros!E$15","v":102417.91771316125},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94682]
["Agua","RESIDENCIAL",44,"Vol_Esg85AguaRESIDENCIAL44","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C46<=5),VLOOKUP(\"ESGOTO 85%\"&A46&E46&C46,'Volume Medido 1'!$G$3:$I$449,3,0),M46)","v":89868},{"$f":"$F46/Parâmetros!$B$5","v":9.8550849391466162E-5},{"$f":"$G46*Parâmetros!B$15","v":90844.634876884607},{"$f":"$G46*Parâmetros!C$15","v":92917.825762654014},{"$f":"$G46*Parâmetros!D$15","v":95104.409984730315},{"$f":"$G46*Parâmetros!E$15","v":97210.593661375708},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89868]
["Agua","RESIDENCIAL",45,"Vol_Esg85AguaRESIDENCIAL45","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C47<=5),VLOOKUP(\"ESGOTO 85%\"&A47&E47&C47,'Volume Medido 1'!$G$3:$I$449,3,0),M47)","v":80358},{"$f":"$F47/Parâmetros!$B$5","v":8.8122014013880775E-5},{"$f":"$G47*Parâmetros!B$15","v":81231.285545874984},{"$f":"$G47*Parâmetros!C$15","v":83085.087490935039},{"$f":"$G47*Parâmetros!D$15","v":85040.283277172726},{"$f":"$G47*Parâmetros!E$15","v":86923.58665421317},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80358]
["Agua","RESIDENCIAL",46,"Vol_Esg85AguaRESIDENCIAL46","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C48<=5),VLOOKUP(\"ESGOTO 85%\"&A48&E48&C48,'Volume Medido 1'!$G$3:$I$449,3,0),M48)","v":76095},{"$f":"$F48/Parâmetros!$B$5","v":8.3447132287840136E-5},{"$f":"$G48*Parâmetros!B$15","v":76921.957659640073},{"$f":"$G48*Parâmetros!C$15","v":78677.41522465345},{"$f":"$G48*Parâmetros!D$15","v":80528.887677349601},{"$f":"$G48*Parâmetros!E$15","v":82312.281620403082},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76095]
["Agua","RESIDENCIAL",47,"Vol_Esg85AguaRESIDENCIAL47","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C49<=5),VLOOKUP(\"ESGOTO 85%\"&A49&E49&C49,'Volume Medido 1'!$G$3:$I$449,3,0),M49)","v":64675},{"$f":"$F49/Parâmetros!$B$5","v":7.0923756892253908E-5},{"$f":"$G49*Parâmetros!B$15","v":65377.851522928206},{"$f":"$G49*Parâmetros!C$15","v":66869.857804776431},{"$f":"$G49*Parâmetros!D$15","v":68443.469485939757},{"$f":"$G49*Parâmetros!E$15","v":69959.219578153221},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64675]
["Agua","RESIDENCIAL",48,"Vol_Esg85AguaRESIDENCIAL48","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C50<=5),VLOOKUP(\"ESGOTO 85%\"&A50&E50&C50,'Volume Medido 1'!$G$3:$I$449,3,0),M50)","v":58783},{"$f":"$F50/Parâmetros!$B$5","v":6.4462484752954947E-5},{"$f":"$G50*Parâmetros!B$15","v":59421.820580939908},{"$f":"$G50*Parâmetros!C$15","v":60777.902610563164},{"$f":"$G50*Parâmetros!D$15","v":62208.155651982932},{"$f":"$G50*Parâmetros!E$15","v":63585.818391381225},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58783]
["Agua","RESIDENCIAL",49,"Vol_Esg85AguaRESIDENCIAL49","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C51<=5),VLOOKUP(\"ESGOTO 85%\"&A51&E51&C51,'Volume Medido 1'!$G$3:$I$449,3,0),M51)","v":53605},{"$f":"$F51/Parâmetros!$B$5","v":5.878419773033275E-5},{"$f":"$G51*Parâmetros!B$15","v":54187.548989355491},{"$f":"$G51*Parâmetros!C$15","v":55424.178239273911},{"$f":"$G51*Parâmetros!D$15","v":56728.445021937383},{"$f":"$G51*Parâmetros!E$15","v":57984.754008301563},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53605]
["Agua","RESIDENCIAL",50,"Vol_Esg85AguaRESIDENCIAL50","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C52<=5),VLOOKUP(\"ESGOTO 85%\"&A52&E52&C52,'Volume Medido 1'!$G$3:$I$449,3,0),M52)","v":55376},{"$f":"$F52/Parâmetros!$B$5","v":6.0726307872678043E-5},{"$f":"$G52*Parâmetros!B$15","v":55977.795221239619},{"$f":"$G52*Parâmetros!C$15","v":57255.280182408962},{"$f":"$G52*Parâmetros!D$15","v":58602.637282619246},{"$f":"$G52*Parâmetros!E$15","v":59900.452158636464},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55376]
["Agua","RESIDENCIAL",51,"Vol_Esg85AguaRESIDENCIAL51","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C53<=5),VLOOKUP(\"ESGOTO 85%\"&A53&E53&C53,'Volume Medido 1'!$G$3:$I$449,3,0),M53)","v":44867},{"$f":"$F53/Parâmetros!$B$5","v":4.9201951302431481E-5},{"$f":"$G53*Parâmetros!B$15","v":45354.589320127096},{"$f":"$G53*Parâmetros!C$15","v":46389.639120632455},{"$f":"$G53*Parâmetros!D$15","v":47481.301050261442},{"$f":"$G53*Parâmetros!E$15","v":48532.822648828769},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},44867]
["Agua","RESIDENCIAL",52,"Vol_Esg85AguaRESIDENCIAL52","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C54<=5),VLOOKUP(\"ESGOTO 85%\"&A54&E54&C54,'Volume Medido 1'!$G$3:$I$449,3,0),M54)","v":44450},{"$f":"$F54/Parâmetros!$B$5","v":4.8744661675464805E-5},{"$f":"$G54*Parâmetros!B$15","v":44933.057598672727},{"$f":"$G54*Parâmetros!C$15","v":45958.487505563389},{"$f":"$G54*Parâmetros!D$15","v":47040.003380750248},{"$f":"$G54*Parâmetros!E$15","v":48081.751994571488},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},44450]
["Agua","RESIDENCIAL",53,"Vol_Esg85AguaRESIDENCIAL53","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C55<=5),VLOOKUP(\"ESGOTO 85%\"&A55&E55&C55,'Volume Medido 1'!$G$3:$I$449,3,0),M55)","v":43231},{"$f":"$F55/Parâmetros!$B$5","v":4.7407884564499863E-5},{"$f":"$G55*Parâmetros!B$15","v":43700.810192310928},{"$f":"$G55*Parâmetros!C$15","v":44698.118635613297},{"$f":"$G55*Parâmetros!D$15","v":45749.97494157961},{"$f":"$G55*Parâmetros!E$15","v":46763.154566418896},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},43231]
["Agua","RESIDENCIAL",54,"Vol_Esg85AguaRESIDENCIAL54","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C56<=5),VLOOKUP(\"ESGOTO 85%\"&A56&E56&C56,'Volume Medido 1'!$G$3:$I$449,3,0),M56)","v":39933},{"$f":"$F56/Parâmetros!$B$5","v":4.3791239025564364E-5},{"$f":"$G56*Parâmetros!B$15","v":40366.969383302545},{"$f":"$G56*Parâmetros!C$15","v":41288.19531067858},{"$f":"$G56*Parâmetros!D$15","v":42259.807761608536},{"$f":"$G56*Parâmetros!E$15","v":43195.694092220991},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},39933]
["Agua","RESIDENCIAL",55,"Vol_Esg85AguaRESIDENCIAL55","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C57<=5),VLOOKUP(\"ESGOTO 85%\"&A57&E57&C57,'Volume Medido 1'!$G$3:$I$449,3,0),M57)","v":39883},{"$f":"$F57/Parâmetros!$B$5","v":4.3736408135040781E-5},{"$f":"$G57*Parâmetros!B$15","v":40316.426011425523},{"$f":"$G57*Parâmetros!C$15","v":41236.498474339365},{"$f":"$G57*Parâmetros!D$15","v":42206.894371978895},{"$f":"$G57*Parâmetros!E$15","v":43141.60888187839},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},39883]
["Agua","RESIDENCIAL",56,"Vol_Esg85AguaRESIDENCIAL56","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C58<=5),VLOOKUP(\"ESGOTO 85%\"&A58&E58&C58,'Volume Medido 1'!$G$3:$I$449,3,0),M58)","v":31347},{"$f":"$F58/Parâmetros!$B$5","v":3.4375678504854781E-5},{"$f":"$G58*Parâmetros!B$15","v":31687.661564580289},{"$f":"$G58*Parâmetros!C$15","v":32410.814574508335},{"$f":"$G58*Parâmetros!D$15","v":33173.520494406694},{"$f":"$G58*Parâmetros!E$15","v":33908.181772189702},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},31347]
["Agua","RESIDENCIAL",57,"Vol_Esg85AguaRESIDENCIAL57","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C59<=5),VLOOKUP(\"ESGOTO 85%\"&A59&E59&C59,'Volume Medido 1'!$G$3:$I$449,3,0),M59)","v":29414},{"$f":"$F59/Parâmetros!$B$5","v":3.2255916277213088E-5},{"$f":"$G59*Parâmetros!B$15","v":29733.654807814615},{"$f":"$G59*Parâmetros!C$15","v":30412.214881634231},{"$f":"$G59*Parâmetros!D$15","v":31127.888851324806},{"$f":"$G59*Parâmetros!E$15","v":31817.247540344786},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},29414]
["Agua","RESIDENCIAL",58,"Vol_Esg85AguaRESIDENCIAL58","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C60<=5),VLOOKUP(\"ESGOTO 85%\"&A60&E60&C60,'Volume Medido 1'!$G$3:$I$449,3,0),M60)","v":28638},{"$f":"$F60/Parâmetros!$B$5","v":3.1404940856287085E-5},{"$f":"$G60*Parâmetros!B$15","v":28949.221676283229},{"$f":"$G60*Parâmetros!C$15","v":29609.879981649588},{"$f":"$G60*Parâmetros!D$15","v":30306.673044272786},{"$f":"$G60*Parâmetros!E$15","v":30977.84507582763},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},28638]
["Agua","RESIDENCIAL",59,"Vol_Esg85AguaRESIDENCIAL59","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C61<=5),VLOOKUP(\"ESGOTO 85%\"&A61&E61&C61,'Volume Medido 1'!$G$3:$I$449,3,0),M61)","v":31376},{"$f":"$F61/Parâmetros!$B$5","v":3.4407480421358461E-5},{"$f":"$G61*Parâmetros!B$15","v":31716.976720268965},{"$f":"$G61*Parâmetros!C$15","v":32440.798739585083},{"$f":"$G61*Parâmetros!D$15","v":33204.21026039189},{"$f":"$G61*Parâmetros!E$15","v":33939.551194188411},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},31376]
["Agua","RESIDENCIAL",60,"Vol_Esg85AguaRESIDENCIAL60","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C62<=5),VLOOKUP(\"ESGOTO 85%\"&A62&E62&C62,'Volume Medido 1'!$G$3:$I$449,3,0),M62)","v":25259},{"$f":"$F62/Parâmetros!$B$5","v":2.7699469274703383E-5},{"$f":"$G62*Parâmetros!B$15","v":25533.500604834069},{"$f":"$G62*Parâmetros!C$15","v":26116.207781845344},{"$f":"$G62*Parâmetros!D$15","v":26730.786173101693},{"$f":"$G62*Parâmetros!E$15","v":27322.766560874716},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},25259]
["Agua","RESIDENCIAL",61,"Vol_Esg85AguaRESIDENCIAL61","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C63<=5),VLOOKUP(\"ESGOTO 85%\"&A63&E63&C63,'Volume Medido 1'!$G$3:$I$449,3,0),M63)","v":26710},{"$f":"$F63/Parâmetros!$B$5","v":2.9290661717697746E-5},{"$f":"$G63*Parâmetros!B$15","v":27000.269256705255},{"$f":"$G63*Parâmetros!C$15","v":27616.449972409406},{"$f":"$G63*Parâmetros!D$15","v":28266.332740153855},{"$f":"$G63*Parâmetros!E$15","v":28892.319365016971},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},26710]
["Agua","RESIDENCIAL",62,"Vol_Esg85AguaRESIDENCIAL62","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C64<=5),VLOOKUP(\"ESGOTO 85%\"&A64&E64&C64,'Volume Medido 1'!$G$3:$I$449,3,0),M64)","v":22930},{"$f":"$F64/Parâmetros!$B$5","v":2.5145446394114914E-5},{"$f":"$G64*Parâmetros!B$15","v":23179.190342802376},{"$f":"$G64*Parâmetros!C$15","v":23708.169145164647},{"$f":"$G64*Parâmetros!D$15","v":24266.080484153048},{"$f":"$G64*Parâmetros!E$15","v":24803.477463116404},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},22930]
["Agua","RESIDENCIAL",63,"Vol_Esg85AguaRESIDENCIAL63","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C65<=5),VLOOKUP(\"ESGOTO 85%\"&A65&E65&C65,'Volume Medido 1'!$G$3:$I$449,3,0),M65)","v":21357},{"$f":"$F65/Parâmetros!$B$5","v":2.3420466578243011E-5},{"$f":"$G65*Parâmetros!B$15","v":21589.095863551258},{"$f":"$G65*Parâmetros!C$15","v":22081.7866739329},{"$f":"$G65*Parâmetros!D$15","v":22601.425246404564},{"$f":"$G65*Parâmetros!E$15","v":23101.956745738207},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},21357]
["Agua","RESIDENCIAL",64,"Vol_Esg85AguaRESIDENCIAL64","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C66<=5),VLOOKUP(\"ESGOTO 85%\"&A66&E66&C66,'Volume Medido 1'!$G$3:$I$449,3,0),M66)","v":20668},{"$f":"$F66/Parâmetros!$B$5","v":2.2664896906828045E-5},{"$f":"$G66*Parâmetros!B$15","v":20892.608199085895},{"$f":"$G66*Parâmetros!C$15","v":21369.404269178496},{"$f":"$G66*Parâmetros!D$15","v":21872.278737308123},{"$f":"$G66*Parâmetros!E$15","v":22356.662547217176},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},20668]
["Agua","RESIDENCIAL",65,{"$f":"\"Vol_Esg85\"&A67&B67&C67","v":"Vol_Esg85AguaRESIDENCIAL65"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C67<=5),VLOOKUP(\"ESGOTO 85%\"&A67&E67&C67,'Volume Medido 1'!$G$3:$I$449,3,0),M67)","v":26456},{"$f":"$F67/Parâmetros!$B$5","v":2.9012120793837948E-5},{"$f":"$G67*Parâmetros!B$15","v":26743.508927569979},{"$f":"$G67*Parâmetros!C$15","v":27353.830043806185},{"$f":"$G67*Parâmetros!D$15","v":27997.532720835283},{"$f":"$G67*Parâmetros!E$15","v":28617.566496476564},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},26456]
["Agua","RESIDENCIAL",66,"Vol_Esg85AguaRESIDENCIAL66","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C68<=5),VLOOKUP(\"ESGOTO 85%\"&A68&E68&C68,'Volume Medido 1'!$G$3:$I$449,3,0),M68)","v":20468},{"$f":"$F68/Parâmetros!$B$5","v":2.2445573344733712E-5},{"$f":"$G68*Parâmetros!B$15","v":20690.434711577804},{"$f":"$G68*Parâmetros!C$15","v":21162.616923821628},{"$f":"$G68*Parâmetros!D$15","v":21660.62517878956},{"$f":"$G68*Parâmetros!E$15","v":22140.321705846774},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},20468]
["Agua","RESIDENCIAL",67,"Vol_Esg85AguaRESIDENCIAL67","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C69<=5),VLOOKUP(\"ESGOTO 85%\"&A69&E69&C69,'Volume Medido 1'!$G$3:$I$449,3,0),M69)","v":20512},{"$f":"$F69/Parâmetros!$B$5","v":2.2493824528394467E-5},{"$f":"$G69*Parâmetros!B$15","v":20734.912878829586},{"$f":"$G69*Parâmetros!C$15","v":21208.110139800141},{"$f":"$G69*Parâmetros!D$15","v":21707.188961663644},{"$f":"$G69*Parâmetros!E$15","v":22187.916690948263},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},20512]
["Agua","RESIDENCIAL",68,"Vol_Esg85AguaRESIDENCIAL68","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C70<=5),VLOOKUP(\"ESGOTO 85%\"&A70&E70&C70,'Volume Medido 1'!$G$3:$I$449,3,0),M70)","v":17737},{"$f":"$F70/Parâmetros!$B$5","v":1.9450710104335639E-5},{"$f":"$G70*Parâmetros!B$15","v":17929.755739654851},{"$f":"$G70*Parâmetros!C$15","v":18338.935722973627},{"$f":"$G70*Parâmetros!D$15","v":18770.495837218605},{"$f":"$G70*Parâmetros!E$15","v":19186.187516933958},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},17737]
["Agua","RESIDENCIAL",69,"Vol_Esg85AguaRESIDENCIAL69","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C71<=5),VLOOKUP(\"ESGOTO 85%\"&A71&E71&C71,'Volume Medido 1'!$G$3:$I$449,3,0),M71)","v":16492},{"$f":"$F71/Parâmetros!$B$5","v":1.8085420930298437E-5},{"$f":"$G71*Parâmetros!B$15","v":16671.225779917},{"$f":"$G71*Parâmetros!C$15","v":17051.684498127142},{"$f":"$G71*Parâmetros!D$15","v":17452.952435440562},{"$f":"$G71*Parâmetros!E$15","v":17839.465779403217},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},16492]
["Agua","RESIDENCIAL",70,"Vol_Esg85AguaRESIDENCIAL70","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C72<=5),VLOOKUP(\"ESGOTO 85%\"&A72&E72&C72,'Volume Medido 1'!$G$3:$I$449,3,0),M72)","v":16449},{"$f":"$F72/Parâmetros!$B$5","v":1.8038266364448157E-5},{"$f":"$G72*Parâmetros!B$15","v":16627.758480102762},{"$f":"$G72*Parâmetros!C$15","v":17007.225218875417},{"$f":"$G72*Parâmetros!D$15","v":17407.446920359071},{"$f":"$G72*Parâmetros!E$15","v":17792.952498508581},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},16449]
["Agua","RESIDENCIAL",71,"Vol_Esg85AguaRESIDENCIAL71","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C73<=5),VLOOKUP(\"ESGOTO 85%\"&A73&E73&C73,'Volume Medido 1'!$G$3:$I$449,3,0),M73)","v":14406},{"$f":"$F73/Parâmetros!$B$5","v":1.5797876177654577E-5},{"$f":"$G73*Parâmetros!B$15","v":14562.556305207634},{"$f":"$G73*Parâmetros!C$15","v":14894.892486055032},{"$f":"$G73*Parâmetros!D$15","v":15245.405820091968},{"$f":"$G73*Parâmetros!E$15","v":15583.03080390994},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},14406]
["Agua","RESIDENCIAL",72,"Vol_Esg85AguaRESIDENCIAL72","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C74<=5),VLOOKUP(\"ESGOTO 85%\"&A74&E74&C74,'Volume Medido 1'!$G$3:$I$449,3,0),M74)","v":15045},{"$f":"$F74/Parâmetros!$B$5","v":1.6498614958545959E-5},{"$f":"$G74*Parâmetros!B$15","v":15208.500597795975},{"$f":"$G74*Parâmetros!C$15","v":15555.578054470217},{"$f":"$G74*Parâmetros!D$15","v":15921.63893955877},{"$f":"$G74*Parâmetros!E$15","v":16274.239792088369},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},15045]
["Agua","RESIDENCIAL",73,"Vol_Esg85AguaRESIDENCIAL73","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C75<=5),VLOOKUP(\"ESGOTO 85%\"&A75&E75&C75,'Volume Medido 1'!$G$3:$I$449,3,0),M75)","v":14742},{"$f":"$F75/Parâmetros!$B$5","v":1.616633976197305E-5},{"$f":"$G75*Parâmetros!B$15","v":14902.207764221221},{"$f":"$G75*Parâmetros!C$15","v":15242.295226254566},{"$f":"$G75*Parâmetros!D$15","v":15600.983798403149},{"$f":"$G75*Parâmetros!E$15","v":15946.483417412212},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},14742]
["Agua","RESIDENCIAL",74,"Vol_Esg85AguaRESIDENCIAL74","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C76<=5),VLOOKUP(\"ESGOTO 85%\"&A76&E76&C76,'Volume Medido 1'!$G$3:$I$449,3,0),M76)","v":13169},{"$f":"$F76/Parâmetros!$B$5","v":1.4441359946101146E-5},{"$f":"$G76*Parâmetros!B$15","v":13312.113284970104},{"$f":"$G76*Parâmetros!C$15","v":13615.912755022819},{"$f":"$G76*Parâmetros!D$15","v":13936.328560654667},{"$f":"$G76*Parâmetros!E$15","v":14244.962700034013},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},13169]
["Agua","RESIDENCIAL",75,"Vol_Esg85AguaRESIDENCIAL75","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C77<=5),VLOOKUP(\"ESGOTO 85%\"&A77&E77&C77,'Volume Medido 1'!$G$3:$I$449,3,0),M77)","v":11249},{"$f":"$F77/Parâmetros!$B$5","v":1.233585374999558E-5},{"$f":"$G77*Parâmetros!B$15","v":11371.247804892451},{"$f":"$G77*Parâmetros!C$15","v":11630.754239596909},{"$f":"$G77*Parâmetros!D$15","v":11904.454398876478},{"$f":"$G77*Parâmetros!E$15","v":12168.09062287817},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},11249]
["Agua","RESIDENCIAL",76,"Vol_Esg85AguaRESIDENCIAL76","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C78<=5),VLOOKUP(\"ESGOTO 85%\"&A78&E78&C78,'Volume Medido 1'!$G$3:$I$449,3,0),M78)","v":12769},{"$f":"$F78/Parâmetros!$B$5","v":1.4002712821912488E-5},{"$f":"$G78*Parâmetros!B$15","v":12907.766309953928},{"$f":"$G78*Parâmetros!C$15","v":13202.338064309088},{"$f":"$G78*Parâmetros!D$15","v":13513.021443617545},{"$f":"$G78*Parâmetros!E$15","v":13812.281017293213},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},12769]
["Agua","RESIDENCIAL",78,"Vol_Esg85AguaRESIDENCIAL78","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C79<=5),VLOOKUP(\"ESGOTO 85%\"&A79&E79&C79,'Volume Medido 1'!$G$3:$I$449,3,0),M79)","v":9824},{"$f":"$F79/Parâmetros!$B$5","v":1.077317337007348E-5},{"$f":"$G79*Parâmetros!B$15","v":9930.7617063973194},{"$f":"$G79*Parâmetros!C$15","v":10157.39440392924},{"$f":"$G79*Parâmetros!D$15","v":10396.42279443173},{"$f":"$G79*Parâmetros!E$15","v":10626.662128114067},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},9824]
["Agua","RESIDENCIAL",79,"Vol_Esg85AguaRESIDENCIAL79","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C80<=5),VLOOKUP(\"ESGOTO 85%\"&A80&E80&C80,'Volume Medido 1'!$G$3:$I$449,3,0),M80)","v":8926},{"$f":"$F80/Parâmetros!$B$5","v":9.7884105762699397E-6},{"$f":"$G80*Parâmetros!B$15","v":9023.0027474860017},{"$f":"$G80*Parâmetros!C$15","v":9228.9192232769128},{"$f":"$G80*Parâmetros!D$15","v":9446.0983166833885},{"$f":"$G80*Parâmetros!E$15","v":9655.2917503609697},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8926]
["Agua","RESIDENCIAL",80,"Vol_Esg85AguaRESIDENCIAL80","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C81<=5),VLOOKUP(\"ESGOTO 85%\"&A81&E81&C81,'Volume Medido 1'!$G$3:$I$449,3,0),M81)","v":10479},{"$f":"$F81/Parâmetros!$B$5","v":1.149145803593241E-5},{"$f":"$G81*Parâmetros!B$15","v":10592.87987798631},{"$f":"$G81*Parâmetros!C$15","v":10834.622959972974},{"$f":"$G81*Parâmetros!D$15","v":11089.588198580017},{"$f":"$G81*Parâmetros!E$15","v":11335.178383602128},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},10479]
["Agua","RESIDENCIAL",81,"Vol_Esg85AguaRESIDENCIAL81","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C82<=5),VLOOKUP(\"ESGOTO 85%\"&A82&E82&C82,'Volume Medido 1'!$G$3:$I$449,3,0),M82)","v":10205},{"$f":"$F82/Parâmetros!$B$5","v":1.1190984755863179E-5},{"$f":"$G82*Parâmetros!B$15","v":10315.902200100229},{"$f":"$G82*Parâmetros!C$15","v":10551.324296834069},{"$f":"$G82*Parâmetros!D$15","v":10799.622823409589},{"$f":"$G82*Parâmetros!E$15","v":11038.791430924679},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},10205]
["Agua","RESIDENCIAL",82,"Vol_Esg85AguaRESIDENCIAL82","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C83<=5),VLOOKUP(\"ESGOTO 85%\"&A83&E83&C83,'Volume Medido 1'!$G$3:$I$449,3,0),M83)","v":8608},{"$f":"$F83/Parâmetros!$B$5","v":9.4396861125399556E-6},{"$f":"$G83*Parâmetros!B$15","v":8701.5469023481401},{"$f":"$G83*Parâmetros!C$15","v":8900.1273441594967},{"$f":"$G83*Parâmetros!D$15","v":9109.5691586388766},{"$f":"$G83*Parâmetros!E$15","v":9311.3098125820325},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8608]
["Agua","RESIDENCIAL",84,"Vol_Esg85AguaRESIDENCIAL84","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C84<=5),VLOOKUP(\"ESGOTO 85%\"&A84&E84&C84,'Volume Medido 1'!$G$3:$I$449,3,0),M84)","v":8314},{"$f":"$F84/Parâmetros!$B$5","v":9.11728047626129E-6},{"$f":"$G84*Parâmetros!B$15","v":8404.3518757112488},{"$f":"$G84*Parâmetros!C$15","v":8596.1499464849039},{"$f":"$G84*Parâmetros!D$15","v":8798.4384276165911},{"$f":"$G84*Parâmetros!E$15","v":8993.2887757675435},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8314]
["Agua","RESIDENCIAL",85,"Vol_Esg85AguaRESIDENCIAL85","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C85<=5),VLOOKUP(\"ESGOTO 85%\"&A85&E85&C85,'Volume Medido 1'!$G$3:$I$449,3,0),M85)","v":8669},{"$f":"$F85/Parâmetros!$B$5","v":9.5065797989787258E-6},{"$f":"$G85*Parâmetros!B$15","v":8763.2098160381065},{"$f":"$G85*Parâmetros!C$15","v":8963.1974844933411},{"$f":"$G85*Parâmetros!D$15","v":9174.1234939870374},{"$f":"$G85*Parâmetros!E$15","v":9377.293769200005},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8669]
["Agua","RESIDENCIAL",86,"Vol_Esg85AguaRESIDENCIAL86","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C86<=5),VLOOKUP(\"ESGOTO 85%\"&A86&E86&C86,'Volume Medido 1'!$G$3:$I$449,3,0),M86)","v":8857},{"$f":"$F86/Parâmetros!$B$5","v":9.7127439473473966E-6},{"$f":"$G86*Parâmetros!B$15","v":8953.2528942957106},{"$f":"$G86*Parâmetros!C$15","v":9157.5775891287958},{"$f":"$G86*Parâmetros!D$15","v":9373.0778389944862},{"$f":"$G86*Parâmetros!E$15","v":9580.654160088181},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8857]
["Agua","RESIDENCIAL",88,"Vol_Esg85AguaRESIDENCIAL88","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C87<=5),VLOOKUP(\"ESGOTO 85%\"&A87&E87&C87,'Volume Medido 1'!$G$3:$I$449,3,0),M87)","v":10467},{"$f":"$F87/Parâmetros!$B$5","v":1.1478298622206752E-5},{"$f":"$G87*Parâmetros!B$15","v":10580.749468735827},{"$f":"$G87*Parâmetros!C$15","v":10822.215719251564},{"$f":"$G87*Parâmetros!D$15","v":11076.888985068905},{"$f":"$G87*Parâmetros!E$15","v":11322.197933119905},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},10467]
["Agua","RESIDENCIAL",89,"Vol_Esg85AguaRESIDENCIAL89","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C88<=5),VLOOKUP(\"ESGOTO 85%\"&A88&E88&C88,'Volume Medido 1'!$G$3:$I$449,3,0),M88)","v":5429},{"$f":"$F88/Parâmetros!$B$5","v":5.953538093050583E-6},{"$f":"$G88*Parâmetros!B$15","v":5487.9993184070699},{"$f":"$G88*Parâmetros!C$15","v":5613.2424897121182},{"$f":"$G88*Parâmetros!D$15","v":5745.3358459863457},{"$f":"$G88*Parâmetros!E$15","v":5872.5721389995188},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5429]
["Agua","RESIDENCIAL",90,"Vol_Esg85AguaRESIDENCIAL90","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C89<=5),VLOOKUP(\"ESGOTO 85%\"&A89&E89&C89,'Volume Medido 1'!$G$3:$I$449,3,0),M89)","v":7201},{"$f":"$F89/Parâmetros!$B$5","v":7.8967448532063458E-6},{"$f":"$G89*Parâmetros!B$15","v":7279.2564177287368},{"$f":"$G89*Parâmetros!C$15","v":7445.3783695739485},{"$f":"$G89*Parâmetros!D$15","v":7620.5863744607987},{"$f":"$G89*Parâmetros!E$15","v":7789.3519935412669},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7201]
["Agua","RESIDENCIAL",91,"Vol_Esg85AguaRESIDENCIAL91","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C90<=5),VLOOKUP(\"ESGOTO 85%\"&A90&E90&C90,'Volume Medido 1'!$G$3:$I$449,3,0),M90)","v":8551},{"$f":"$F90/Parâmetros!$B$5","v":9.377178897343071E-6},{"$f":"$G90*Parâmetros!B$15","v":8643.9274584083341},{"$f":"$G90*Parâmetros!C$15","v":8841.1929507327895},{"$f":"$G90*Parâmetros!D$15","v":9049.2478944610866},{"$f":"$G90*Parâmetros!E$15","v":9249.6526727914679},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8551]
["Agua","RESIDENCIAL",93,"Vol_Esg85AguaRESIDENCIAL93","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C91<=5),VLOOKUP(\"ESGOTO 85%\"&A91&E91&C91,'Volume Medido 1'!$G$3:$I$449,3,0),M91)","v":9018},{"$f":"$F91/Parâmetros!$B$5","v":9.8892994148333315E-6},{"$f":"$G91*Parâmetros!B$15","v":9116.0025517397225},{"$f":"$G91*Parâmetros!C$15","v":9324.0414021410725},{"$f":"$G91*Parâmetros!D$15","v":9543.4589536019266},{"$f":"$G91*Parâmetros!E$15","v":9754.8085373913527},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},9018]
["Agua","RESIDENCIAL",94,"Vol_Esg85AguaRESIDENCIAL94","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C92<=5),VLOOKUP(\"ESGOTO 85%\"&A92&E92&C92,'Volume Medido 1'!$G$3:$I$449,3,0),M92)","v":6110},{"$f":"$F92/Parâmetros!$B$5","v":6.7003348219817756E-6},{"$f":"$G92*Parâmetros!B$15","v":6176.4000433721112},{"$f":"$G92*Parâmetros!C$15","v":6317.353400652245},{"$f":"$G92*Parâmetros!D$15","v":6466.0162127420463},{"$f":"$G92*Parâmetros!E$15","v":6609.2127038657318},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6110]
["Agua","RESIDENCIAL",95,"Vol_Esg85AguaRESIDENCIAL95","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C93<=5),VLOOKUP(\"ESGOTO 85%\"&A93&E93&C93,'Volume Medido 1'!$G$3:$I$449,3,0),M93)","v":8177},{"$f":"$F93/Parâmetros!$B$5","v":8.9670438362266754E-6},{"$f":"$G93*Parâmetros!B$15","v":8265.863036768209},{"$f":"$G93*Parâmetros!C$15","v":8454.5006149154524},{"$f":"$G93*Parâmetros!D$15","v":8653.4557400313788},{"$f":"$G93*Parâmetros!E$15","v":8845.09529942882},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8177]
["Agua","RESIDENCIAL",96,"Vol_Esg85AguaRESIDENCIAL96","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C94<=5),VLOOKUP(\"ESGOTO 85%\"&A94&E94&C94,'Volume Medido 1'!$G$3:$I$449,3,0),M94)","v":7103},{"$f":"$F94/Parâmetros!$B$5","v":7.7892763077801239E-6},{"$f":"$G94*Parâmetros!B$15","v":7180.1914088497724},{"$f":"$G94*Parâmetros!C$15","v":7344.0525703490839},{"$f":"$G94*Parâmetros!D$15","v":7516.8761307867035},{"$f":"$G94*Parâmetros!E$15","v":7683.34498126977},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7103]
["Agua","RESIDENCIAL",97,"Vol_Esg85AguaRESIDENCIAL97","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C95<=5),VLOOKUP(\"ESGOTO 85%\"&A95&E95&C95,'Volume Medido 1'!$G$3:$I$449,3,0),M95)","v":7566},{"$f":"$F95/Parâmetros!$B$5","v":8.2970103540284972E-6},{"$f":"$G95*Parâmetros!B$15","v":7648.2230324309976},{"$f":"$G95*Parâmetros!C$15","v":7822.7652748502278},{"$f":"$G95*Parâmetros!D$15","v":8006.8541187571727},{"$f":"$G95*Parâmetros!E$15","v":8184.1740290422467},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7566]
["Agua","RESIDENCIAL",99,"Vol_Esg85AguaRESIDENCIAL99","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C96<=5),VLOOKUP(\"ESGOTO 85%\"&A96&E96&C96,'Volume Medido 1'!$G$3:$I$449,3,0),M96)","v":5148},{"$f":"$F96/Parâmetros!$B$5","v":5.6453884883080497E-6},{"$f":"$G96*Parâmetros!B$15","v":5203.9455684582053},{"$f":"$G96*Parâmetros!C$15","v":5322.7062694857223},{"$f":"$G96*Parâmetros!D$15","v":5447.9625962677674},{"$f":"$G96*Parâmetros!E$15","v":5568.6132568741059},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5148]
["Agua","RESIDENCIAL",100,"Vol_Esg85AguaRESIDENCIAL100","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C97<=5),VLOOKUP(\"ESGOTO 85%\"&A97&E97&C97,'Volume Medido 1'!$G$3:$I$449,3,0),M97)","v":5100},{"$f":"$F97/Parâmetros!$B$5","v":5.5927508334054102E-6},{"$f":"$G97*Parâmetros!B$15","v":5155.4239314562628},{"$f":"$G97*Parâmetros!C$15","v":5273.0773066000738},{"$f":"$G97*Parâmetros!D$15","v":5397.165742223312},{"$f":"$G97*Parâmetros!E$15","v":5516.6914549452094},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5100]
["Agua","RESIDENCIAL",102,"Vol_Esg85AguaRESIDENCIAL102","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C98<=5),VLOOKUP(\"ESGOTO 85%\"&A98&E98&C98,'Volume Medido 1'!$G$3:$I$449,3,0),M98)","v":4794},{"$f":"$F98/Parâmetros!$B$5","v":5.2571857834010854E-6},{"$f":"$G98*Parâmetros!B$15","v":4846.0984955688873},{"$f":"$G98*Parâmetros!C$15","v":4956.6926682040694},{"$f":"$G98*Parâmetros!D$15","v":5073.3357976899133},{"$f":"$G98*Parâmetros!E$15","v":5185.6899676484973},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4794]
["Agua","RESIDENCIAL",103,"Vol_Esg85AguaRESIDENCIAL103","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C99<=5),VLOOKUP(\"ESGOTO 85%\"&A99&E99&C99,'Volume Medido 1'!$G$3:$I$449,3,0),M99)","v":5662},{"$f":"$F99/Parâmetros!$B$5","v":6.2090500428904775E-6},{"$f":"$G99*Parâmetros!B$15","v":5723.531431353993},{"$f":"$G99*Parâmetros!C$15","v":5854.1497470528666},{"$f":"$G99*Parâmetros!D$15","v":5991.9122416604696},{"$f":"$G99*Parâmetros!E$15","v":6124.6092191960352},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5662]
["Agua","RESIDENCIAL",106,"Vol_Esg85AguaRESIDENCIAL106","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C100<=5),VLOOKUP(\"ESGOTO 85%\"&A100&E100&C100,'Volume Medido 1'!$G$3:$I$449,3,0),M100)","v":4664},{"$f":"$F100/Parâmetros!$B$5","v":5.1146254680397713E-6},{"$f":"$G100*Parâmetros!B$15","v":4714.6857286886298},{"$f":"$G100*Parâmetros!C$15","v":4822.2808937221071},{"$f":"$G100*Parâmetros!D$15","v":4935.7609846528485},{"$f":"$G100*Parâmetros!E$15","v":5045.0684207577369},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4664]
["Agua","RESIDENCIAL",109,"Vol_Esg85AguaRESIDENCIAL109","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C101<=5),VLOOKUP(\"ESGOTO 85%\"&A101&E101&C101,'Volume Medido 1'!$G$3:$I$449,3,0),M101)","v":6213},{"$f":"$F101/Parâmetros!$B$5","v":6.8132864564603561E-6},{"$f":"$G101*Parâmetros!B$15","v":6280.5193894387776},{"$f":"$G101*Parâmetros!C$15","v":6423.8488835110311},{"$f":"$G101*Parâmetros!D$15","v":6575.0177953791062},{"$f":"$G101*Parâmetros!E$15","v":6720.6282371714879},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6213]
["Agua","RESIDENCIAL",110,"Vol_Esg85AguaRESIDENCIAL110","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C102<=5),VLOOKUP(\"ESGOTO 85%\"&A102&E102&C102,'Volume Medido 1'!$G$3:$I$449,3,0),M102)","v":5940},{"$f":"$F102/Parâmetros!$B$5","v":6.5139097942015957E-6},{"$f":"$G102*Parâmetros!B$15","v":6004.5525789902367},{"$f":"$G102*Parâmetros!C$15","v":6141.5841570989096},{"$f":"$G102*Parâmetros!D$15","v":6286.1106880012694},{"$f":"$G102*Parâmetros!E$15","v":6425.3229887008911},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5940]
["Agua","RESIDENCIAL",112,"Vol_Esg85AguaRESIDENCIAL112","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C103<=5),VLOOKUP(\"ESGOTO 85%\"&A103&E103&C103,'Volume Medido 1'!$G$3:$I$449,3,0),M103)","v":5936},{"$f":"$F103/Parâmetros!$B$5","v":6.5095233229597093E-6},{"$f":"$G103*Parâmetros!B$15","v":6000.5091092400744},{"$f":"$G103*Parâmetros!C$15","v":6137.4484101917724},{"$f":"$G103*Parâmetros!D$15","v":6281.8776168308987},{"$f":"$G103*Parâmetros!E$15","v":6420.9961718734839},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5936]
["Agua","RESIDENCIAL",113,"Vol_Esg85AguaRESIDENCIAL113","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C104<=5),VLOOKUP(\"ESGOTO 85%\"&A104&E104&C104,'Volume Medido 1'!$G$3:$I$449,3,0),M104)","v":3841},{"$f":"$F104/Parâmetros!$B$5","v":4.2121090100216046E-6},{"$f":"$G104*Parâmetros!B$15","v":3882.7418275928449},{"$f":"$G104*Parâmetros!C$15","v":3971.3509675786049},{"$f":"$G104*Parâmetros!D$15","v":4064.8065913489695},{"$f":"$G104*Parâmetros!E$15","v":4154.8258585185395},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3841]
["Agua","RESIDENCIAL",114,"Vol_Esg85AguaRESIDENCIAL114","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C105<=5),VLOOKUP(\"ESGOTO 85%\"&A105&E105&C105,'Volume Medido 1'!$G$3:$I$449,3,0),M105)","v":4560},{"$f":"$F105/Parâmetros!$B$5","v":5.0005772157507194E-6},{"$f":"$G105*Parâmetros!B$15","v":4609.5555151844237},{"$f":"$G105*Parâmetros!C$15","v":4714.7514741365367},{"$f":"$G105*Parâmetros!D$15","v":4825.7011342231963},{"$f":"$G105*Parâmetros!E$15","v":4932.5711832451279},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4560]
["Agua","RESIDENCIAL",116,"Vol_Esg85AguaRESIDENCIAL116","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C106<=5),VLOOKUP(\"ESGOTO 85%\"&A106&E106&C106,'Volume Medido 1'!$G$3:$I$449,3,0),M106)","v":5452},{"$f":"$F106/Parâmetros!$B$5","v":5.9787603026914309E-6},{"$f":"$G106*Parâmetros!B$15","v":5511.2492694704997},{"$f":"$G106*Parâmetros!C$15","v":5637.0230344281572},{"$f":"$G106*Parâmetros!D$15","v":5769.6760052159798},{"$f":"$G106*Parâmetros!E$15","v":5897.451335757115},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5452]
["Agua","RESIDENCIAL",117,"Vol_Esg85AguaRESIDENCIAL117","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C107<=5),VLOOKUP(\"ESGOTO 85%\"&A107&E107&C107,'Volume Medido 1'!$G$3:$I$449,3,0),M107)","v":3157},{"$f":"$F107/Parâmetros!$B$5","v":3.4620224276589961E-6},{"$f":"$G107*Parâmetros!B$15","v":3191.3085003151809},{"$f":"$G107*Parâmetros!C$15","v":3264.1382464581238},{"$f":"$G107*Parâmetros!D$15","v":3340.9514212154895},{"$f":"$G107*Parâmetros!E$15","v":3414.94018103177},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3157]
["Agua","RESIDENCIAL",121,"Vol_Esg85AguaRESIDENCIAL121","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C108<=5),VLOOKUP(\"ESGOTO 85%\"&A108&E108&C108,'Volume Medido 1'!$G$3:$I$449,3,0),M108)","v":4355},{"$f":"$F108/Parâmetros!$B$5","v":4.7757705646040315E-6},{"$f":"$G108*Parâmetros!B$15","v":4402.3276904886325},{"$f":"$G108*Parâmetros!C$15","v":4502.7944451457488},{"$f":"$G108*Parâmetros!D$15","v":4608.7562367416713},{"$f":"$G108*Parâmetros!E$15","v":4710.8218208404678},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4355]
["Agua","RESIDENCIAL",122,"Vol_Esg85AguaRESIDENCIAL122","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C109<=5),VLOOKUP(\"ESGOTO 85%\"&A109&E109&C109,'Volume Medido 1'!$G$3:$I$449,3,0),M109)","v":2806},{"$f":"$F109/Parâmetros!$B$5","v":3.0771095761834472E-6},{"$f":"$G109*Parâmetros!B$15","v":2836.4940297384851},{"$f":"$G109*Parâmetros!C$15","v":2901.2264553568248},{"$f":"$G109*Parâmetros!D$15","v":2969.4994260154144},{"$f":"$G109*Parâmetros!E$15","v":3035.2620044267173},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2806]
["Agua","RESIDENCIAL",124,"Vol_Esg85AguaRESIDENCIAL124","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C110<=5),VLOOKUP(\"ESGOTO 85%\"&A110&E110&C110,'Volume Medido 1'!$G$3:$I$449,3,0),M110)","v":3717},{"$f":"$F110/Parâmetros!$B$5","v":4.0761284015231197E-6},{"$f":"$G110*Parâmetros!B$15","v":3757.3942653378299},{"$f":"$G110*Parâmetros!C$15","v":3843.142813457348},{"$f":"$G110*Parâmetros!D$15","v":3933.5813850674613},{"$f":"$G110*Parâmetros!E$15","v":4020.6945368688912},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3717]
["Agua","RESIDENCIAL",126,"Vol_Esg85AguaRESIDENCIAL126","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C111<=5),VLOOKUP(\"ESGOTO 85%\"&A111&E111&C111,'Volume Medido 1'!$G$3:$I$449,3,0),M111)","v":4032},{"$f":"$F111/Parâmetros!$B$5","v":4.4215630118216888E-6},{"$f":"$G111*Parâmetros!B$15","v":4075.8175081630693},{"$f":"$G111*Parâmetros!C$15","v":4168.8328823944112},{"$f":"$G111*Parâmetros!D$15","v":4266.9357397341946},{"$f":"$G111*Parâmetros!E$15","v":4361.4313620272715},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4032]
["Agua","RESIDENCIAL",129,"Vol_Esg85AguaRESIDENCIAL129","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C112<=5),VLOOKUP(\"ESGOTO 85%\"&A112&E112&C112,'Volume Medido 1'!$G$3:$I$449,3,0),M112)","v":3224},{"$f":"$F112/Parâmetros!$B$5","v":3.5354958209605967E-6},{"$f":"$G112*Parâmetros!B$15","v":3259.0366186303909},{"$f":"$G112*Parâmetros!C$15","v":3333.4120071526741},{"$f":"$G112*Parâmetros!D$15","v":3411.8553633192078},{"$f":"$G112*Parâmetros!E$15","v":3487.4143628908541},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3224]
["Agua","RESIDENCIAL",131,"Vol_Esg85AguaRESIDENCIAL131","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C113<=5),VLOOKUP(\"ESGOTO 85%\"&A113&E113&C113,'Volume Medido 1'!$G$3:$I$449,3,0),M113)","v":3274},{"$f":"$F113/Parâmetros!$B$5","v":3.590326711484179E-6},{"$f":"$G113*Parâmetros!B$15","v":3309.5799905074132},{"$f":"$G113*Parâmetros!C$15","v":3385.1088434918906},{"$f":"$G113*Parâmetros!D$15","v":3464.768752948848},{"$f":"$G113*Parâmetros!E$15","v":3541.4995732334542},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3274]
["Agua","RESIDENCIAL",135,"Vol_Esg85AguaRESIDENCIAL135","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C114<=5),VLOOKUP(\"ESGOTO 85%\"&A114&E114&C114,'Volume Medido 1'!$G$3:$I$449,3,0),M114)","v":4319},{"$f":"$F114/Parâmetros!$B$5","v":4.7362923234270521E-6},{"$f":"$G114*Parâmetros!B$15","v":4365.936462737176},{"$f":"$G114*Parâmetros!C$15","v":4465.5727229815129},{"$f":"$G114*Parâmetros!D$15","v":4570.65859620833},{"$f":"$G114*Parâmetros!E$15","v":4671.8804693937964},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4319]
["Agua","RESIDENCIAL",138,"Vol_Esg85AguaRESIDENCIAL138","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C115<=5),VLOOKUP(\"ESGOTO 85%\"&A115&E115&C115,'Volume Medido 1'!$G$3:$I$449,3,0),M115)","v":2622},{"$f":"$F115/Parâmetros!$B$5","v":2.875331899056664E-6},{"$f":"$G115*Parâmetros!B$15","v":2650.4944212310438},{"$f":"$G115*Parâmetros!C$15","v":2710.9820976285087},{"$f":"$G115*Parâmetros!D$15","v":2774.7781521783381},{"$f":"$G115*Parâmetros!E$15","v":2836.228430365949},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2622]
["Agua","RESIDENCIAL",140,"Vol_Esg85AguaRESIDENCIAL140","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C116<=5),VLOOKUP(\"ESGOTO 85%\"&A116&E116&C116,'Volume Medido 1'!$G$3:$I$449,3,0),M116)","v":1680},{"$f":"$F116/Parâmetros!$B$5","v":1.8423179215923704E-6},{"$f":"$G116*Parâmetros!B$15","v":1698.2572950679455},{"$f":"$G116*Parâmetros!C$15","v":1737.0137009976713},{"$f":"$G116*Parâmetros!D$15","v":1777.8898915559146},{"$f":"$G116*Parâmetros!E$15","v":1817.2630675113633},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1680]
["Agua","RESIDENCIAL",142,"Vol_Esg85AguaRESIDENCIAL142","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C117<=5),VLOOKUP(\"ESGOTO 85%\"&A117&E117&C117,'Volume Medido 1'!$G$3:$I$449,3,0),M117)","v":2272},{"$f":"$F117/Parâmetros!$B$5","v":2.4915156653915869E-6},{"$f":"$G117*Parâmetros!B$15","v":2296.6908180918886},{"$f":"$G117*Parâmetros!C$15","v":2349.1042432539939},{"$f":"$G117*Parâmetros!D$15","v":2404.3844247708562},{"$f":"$G117*Parâmetros!E$15","v":2457.6319579677483},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2272]
["Agua","RESIDENCIAL",143,"Vol_Esg85AguaRESIDENCIAL143","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C118<=5),VLOOKUP(\"ESGOTO 85%\"&A118&E118&C118,'Volume Medido 1'!$G$3:$I$449,3,0),M118)","v":1859},{"$f":"$F118/Parâmetros!$B$5","v":2.0386125096667956E-6},{"$f":"$G118*Parâmetros!B$15","v":1879.202566387685},{"$f":"$G118*Parâmetros!C$15","v":1922.0883750920661},{"$f":"$G118*Parâmetros!D$15","v":1967.319826430027},{"$f":"$G118*Parâmetros!E$15","v":2010.8881205378714},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1859]
["Agua","RESIDENCIAL",153,"Vol_Esg85AguaRESIDENCIAL153","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C119<=5),VLOOKUP(\"ESGOTO 85%\"&A119&E119&C119,'Volume Medido 1'!$G$3:$I$449,3,0),M119)","v":2295},{"$f":"$F119/Parâmetros!$B$5","v":2.5167378750324348E-6},{"$f":"$G119*Parâmetros!B$15","v":2319.9407691553188},{"$f":"$G119*Parâmetros!C$15","v":2372.8847879700334},{"$f":"$G119*Parâmetros!D$15","v":2428.7245840004907},{"$f":"$G119*Parâmetros!E$15","v":2482.5111547253446},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2295]
["Agua","RESIDENCIAL",154,"Vol_Esg85AguaRESIDENCIAL154","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C120<=5),VLOOKUP(\"ESGOTO 85%\"&A120&E120&C120,'Volume Medido 1'!$G$3:$I$449,3,0),M120)","v":2002},{"$f":"$F120/Parâmetros!$B$5","v":2.1954288565642415E-6},{"$f":"$G120*Parâmetros!B$15","v":2023.7566099559685},{"$f":"$G120*Parâmetros!C$15","v":2069.9413270222253},{"$f":"$G120*Parâmetros!D$15","v":2118.6521207707983},{"$f":"$G120*Parâmetros!E$15","v":2165.5718221177081},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2002]
["Agua","RESIDENCIAL",157,"Vol_Esg85AguaRESIDENCIAL157","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C121<=5),VLOOKUP(\"ESGOTO 85%\"&A121&E121&C121,'Volume Medido 1'!$G$3:$I$449,3,0),M121)","v":2983},{"$f":"$F121/Parâmetros!$B$5","v":3.2712109286369293E-6},{"$f":"$G121*Parâmetros!B$15","v":3015.4175661831441},{"$f":"$G121*Parâmetros!C$15","v":3084.2332559976512},{"$f":"$G121*Parâmetros!D$15","v":3156.8128253043415},{"$f":"$G121*Parâmetros!E$15","v":3226.7236490395217},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2983]
["Agua","RESIDENCIAL",168,"Vol_Esg85AguaRESIDENCIAL168","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C122<=5),VLOOKUP(\"ESGOTO 85%\"&A122&E122&C122,'Volume Medido 1'!$G$3:$I$449,3,0),M122)","v":1680},{"$f":"$F122/Parâmetros!$B$5","v":1.8423179215923704E-6},{"$f":"$G122*Parâmetros!B$15","v":1698.2572950679455},{"$f":"$G122*Parâmetros!C$15","v":1737.0137009976713},{"$f":"$G122*Parâmetros!D$15","v":1777.8898915559146},{"$f":"$G122*Parâmetros!E$15","v":1817.2630675113633},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1680]
["Agua","RESIDENCIAL",169,"Vol_Esg85AguaRESIDENCIAL169","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C123<=5),VLOOKUP(\"ESGOTO 85%\"&A123&E123&C123,'Volume Medido 1'!$G$3:$I$449,3,0),M123)","v":2535},{"$f":"$F123/Parâmetros!$B$5","v":2.7799261495456304E-6},{"$f":"$G123*Parâmetros!B$15","v":2562.548954165025},{"$f":"$G123*Parâmetros!C$15","v":2621.0296023982719},{"$f":"$G123*Parâmetros!D$15","v":2682.7088542227639},{"$f":"$G123*Parâmetros!E$15","v":2742.120164369825},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2535]
["Agua","RESIDENCIAL",173,"Vol_Esg85AguaRESIDENCIAL173","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C124<=5),VLOOKUP(\"ESGOTO 85%\"&A124&E124&C124,'Volume Medido 1'!$G$3:$I$449,3,0),M124)","v":2075},{"$f":"$F124/Parâmetros!$B$5","v":2.2754819567286718E-6},{"$f":"$G124*Parâmetros!B$15","v":2097.5499328964206},{"$f":"$G124*Parâmetros!C$15","v":2145.4187080774809},{"$f":"$G124*Parâmetros!D$15","v":2195.9056696300731},{"$f":"$G124*Parâmetros!E$15","v":2244.5362292179038},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2075]
["Agua","RESIDENCIAL",177,"Vol_Esg85AguaRESIDENCIAL177","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C125<=5),VLOOKUP(\"ESGOTO 85%\"&A125&E125&C125,'Volume Medido 1'!$G$3:$I$449,3,0),M125)","v":1416},{"$f":"$F125/Parâmetros!$B$5","v":1.5528108196278551E-6},{"$f":"$G125*Parâmetros!B$15","v":1431.3882915572683},{"$f":"$G125*Parâmetros!C$15","v":1464.0544051266088},{"$f":"$G125*Parâmetros!D$15","v":1498.5071943114137},{"$f":"$G125*Parâmetros!E$15","v":1531.6931569024346},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1416]
["Agua","TARIFA SOCIAL",28,"Vol_Esg85AguaTARIFA SOCIAL28","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C171<=5),VLOOKUP(\"ESGOTO 85%\"&A171&E171&C171,'Volume Medido 1'!$G$3:$I$449,3,0),M171)","v":5376},{"$f":"$F171/Parâmetros!$B$5","v":5.8954173490955856E-6},{"$f":"$G171*Parâmetros!B$15","v":5434.4233442174263},{"$f":"$G171*Parâmetros!C$15","v":5558.4438431925482},{"$f":"$G171*Parâmetros!D$15","v":5689.2476529789274},{"$f":"$G171*Parâmetros!E$15","v":5815.2418160363623},{"$f":"IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},5376]
["Agua","COMERCIAL",47,"Vol_Esg85AguaCOMERCIAL47","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C248<=5),VLOOKUP(\"ESGOTO 85%\"&A248&E248&C248,'Volume Medido 1'!$G$3:$I$449,3,0),M248)","v":50137},{"$f":"$F248/Parâmetros!$B$5","v":5.4981127163617074E-5},{"$f":"$G248*Parâmetros!B$15","v":50681.860715965231},{"$f":"$G248*Parâmetros!C$15","v":51838.485670785863},{"$f":"$G248*Parâmetros!D$15","v":53058.372317225534},{"$f":"$G248*Parâmetros!E$15","v":54233.403818938823},{"$f":"IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},50137]
["Agua","SANEPAR",6,"Vol_Esg85AguaSANEPAR6","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C310<=5),VLOOKUP(\"ESGOTO 85%\"&A310&E310&C310,'Volume Medido 1'!$G$3:$I$449,3,0),M310)","v":17814},{"$f":"$F310/Parâmetros!$B$5","v":1.9535149675741956E-5},{"$f":"$G310*Parâmetros!B$15","v":18007.592532345465},{"$f":"$G310*Parâmetros!C$15","v":18418.548850936022},{"$f":"$G310*Parâmetros!D$15","v":18851.98245724825},{"$f":"$G310*Parâmetros!E$15","v":19269.478740861563},{"$f":"IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},17814]
["Agua","TARIFA SOCIAL",63,"Vol_Esg85AguaTARIFA SOCIAL63","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C377<=5),VLOOKUP(\"ESGOTO 85%\"&A377&E377&C377,'Volume Medido 1'!$G$3:$I$449,3,0),M377)","v":315},{"$f":"$F377/Parâmetros!$B$5","v":3.4543461029856946E-7},{"$f":"$G377*Parâmetros!B$15","v":318.42324282523981},{"$f":"$G377*Parâmetros!C$15","v":325.69006893706336},{"$f":"$G377*Parâmetros!D$15","v":333.35435466673397},{"$f":"$G377*Parâmetros!E$15","v":340.73682515838061},{"$f":"IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},315]
["Esgoto","RESIDENCIAL",38,"Vol_Esg85EsgotoRESIDENCIAL38","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C528<=5),VLOOKUP(\"ESGOTO 85%\"&A528&E528&C528,'Volume Medido 1'!$G$3:$I$449,3,0),M528)","v":149322},{"$f":"$F528/Parâmetros!$B$5","v":1.6374916469524757E-4},{"$f":"$G528*Parâmetros!B$15","v":150944.74750841415},{"$f":"$G528*Parâmetros!C$15","v":154389.49991688944},{"$f":"$G528*Parâmetros!D$15","v":158022.66332554302},{"$f":"$G528*Parâmetros!E$15","v":161522.23557555463},{"$f":"IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},149322]
["Esgoto","RESIDENCIAL",154,"Vol_Esg85EsgotoRESIDENCIAL154","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C603<=5),VLOOKUP(\"ESGOTO 85%\"&A603&E603&C603,'Volume Medido 1'!$G$3:$I$449,3,0),M603)","v":1386},{"$f":"$F603/Parâmetros!$B$5","v":1.5199122853137057E-6},{"$f":"$G603*Parâmetros!B$15","v":1401.0622684310551},{"$f":"$G603*Parâmetros!C$15","v":1433.036303323079},{"$f":"$G603*Parâmetros!D$15","v":1466.7591605336297},{"$f":"$G603*Parâmetros!E$15","v":1499.2420306968747},{"$f":"IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1386]
["Esgoto","TARIFA SOCIAL",41,"Vol_Esg85EsgotoTARIFA SOCIAL41","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C657<=5),VLOOKUP(\"ESGOTO 85%\"&A657&E657&C657,'Volume Medido 1'!$G$3:$I$449,3,0),M657)","v":1025},{"$f":"$F657/Parâmetros!$B$5","v":1.1240332557334403E-6},{"$f":"$G657*Parâmetros!B$15","v":1036.1391234789548},{"$f":"$G657*Parâmetros!C$15","v":1059.7851449539364},{"$f":"$G657*Parâmetros!D$15","v":1084.7244874076264},{"$f":"$G657*Parâmetros!E$15","v":1108.746812023302},{"$f":"IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1025]
["Esgoto","INDUSTRIAL",5,"Vol_Esg85EsgotoINDUSTRIAL5","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C742<=5),VLOOKUP(\"ESGOTO 85%\"&A742&E742&C742,'Volume Medido 1'!$G$3:$I$449,3,0),M742)","v":3009},{"$f":"$F742/Parâmetros!$B$5","v":3.2997229917091923E-6},{"$f":"$G742*Parâmetros!B$15","v":3041.7001195591956},{"$f":"$G742*Parâmetros!C$15","v":3111.1156108940436},{"$f":"$G742*Parâmetros!D$15","v":3184.3277879117545},{"$f":"$G742*Parâmetros!E$15","v":3254.8479584176739},{"$f":"IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3015]
["Esgoto","COMERCIAL",64,"Vol_Esg85EsgotoCOMERCIAL64","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C786<=5),VLOOKUP(\"ESGOTO 85%\"&A786&E786&C786,'Volume Medido 1'!$G$3:$I$449,3,0),M786)","v":31746},{"$f":"$F786/Parâmetros!$B$5","v":3.4813229011232971E-5},{"$f":"$G786*Parâmetros!B$15","v":32090.99767215893},{"$f":"$G786*Parâmetros!C$15","v":32823.35532849528},{"$f":"$G786*Parâmetros!D$15","v":33595.769343651227},{"$f":"$G786*Parâmetros!E$15","v":34339.781750723654},{"$f":"IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31746]
["Agua","COMERCIAL",232,"Vol_Esg85AguaCOMERCIAL232","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C937<=5),VLOOKUP(\"ESGOTO 85%\"&A937&E937&C937,'Volume Medido 1'!$G$3:$I$449,3,0),M937)","v":7192},{"$f":"$F937/Parâmetros!$B$5","v":7.8868752929120999E-6},{"$f":"$G937*Parâmetros!B$15","v":7270.1586107908715},{"$f":"$G937*Parâmetros!C$15","v":7436.0729390328879},{"$f":"$G937*Parâmetros!D$15","v":7611.0619643274631},{"$f":"$G937*Parâmetros!E$15","v":7779.616655679597},{"$f":"IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7192]
["Agua","COMERCIAL",90,"Vol_Esg85AguaCOMERCIAL90","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C953<=5),VLOOKUP(\"ESGOTO 85%\"&A953&E953&C953,'Volume Medido 1'!$G$3:$I$449,3,0),M953)","v":22320},{"$f":"$F953/Parâmetros!$B$5","v":2.4476509529727209E-5},{"$f":"$G953*Parâmetros!B$15","v":22562.561205902708},{"$f":"$G953*Parâmetros!C$15","v":23077.467741826207},{"$f":"$G953*Parâmetros!D$15","v":23620.537130671437},{"$f":"$G953*Parâmetros!E$15","v":24143.637896936685},{"$f":"IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},22320]
["Agua","COMERCIAL",148,"Vol_Esg85AguaCOMERCIAL148","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1066<=5),VLOOKUP(\"ESGOTO 85%\"&A1066&E1066&C1066,'Volume Medido 1'!$G$3:$I$449,3,0),M1066)","v":9620},{"$f":"$F1066/Parâmetros!$B$5","v":1.0549463336737264E-5},{"$f":"$G1066*Parâmetros!B$15","v":9724.5447491390696},{"$f":"$G1066*Parâmetros!C$15","v":9946.4713116652365},{"$f":"$G1066*Parâmetros!D$15","v":10180.536164742796},{"$f":"$G1066*Parâmetros!E$15","v":10405.994469916259},{"$f":"IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},9620]
["Agua","COMERCIAL",388,"Vol_Esg85AguaCOMERCIAL388","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1134<=5),VLOOKUP(\"ESGOTO 85%\"&A1134&E1134&C1134,'Volume Medido 1'!$G$3:$I$449,3,0),M1134)","v":3880},{"$f":"$F1134/Parâmetros!$B$5","v":4.2548771046299982E-6},{"$f":"$G1134*Parâmetros!B$15","v":3922.1656576569217},{"$f":"$G1134*Parâmetros!C$15","v":4011.6744999231933},{"$f":"$G1134*Parâmetros!D$15","v":4106.0790352600879},{"$f":"$G1134*Parâmetros!E$15","v":4197.0123225857669},{"$f":"IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3880]
["Agua","COMERCIAL",807,"Vol_Esg85AguaCOMERCIAL807","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1246<=5),VLOOKUP(\"ESGOTO 85%\"&A1246&E1246&C1246,'Volume Medido 1'!$G$3:$I$449,3,0),M1246)","v":2421},{"$f":"$F1246/Parâmetros!$B$5","v":2.6549117191518625E-6},{"$f":"$G1246*Parâmetros!B$15","v":2447.3100662854145},{"$f":"$G1246*Parâmetros!C$15","v":2503.1608155448585},{"$f":"$G1246*Parâmetros!D$15","v":2562.0663258671843},{"$f":"$G1246*Parâmetros!E$15","v":2618.8058847886969},{"$f":"IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2421]
["Agua","COMERCIAL",1184,"Vol_Esg85AguaCOMERCIAL1184","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1346<=5),VLOOKUP(\"ESGOTO 85%\"&A1346&E1346&C1346,'Volume Medido 1'!$G$3:$I$449,3,0),M1346)","v":2368},{"$f":"$F1346/Parâmetros!$B$5","v":2.5967909751968651E-6},{"$f":"$G1346*Parâmetros!B$15","v":2393.7340920957708},{"$f":"$G1346*Parâmetros!C$15","v":2448.3621690252894},{"$f":"$G1346*Parâmetros!D$15","v":2505.9781328597655},{"$f":"$G1346*Parâmetros!E$15","v":2561.4755618255408},{"$f":"IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2368]
["Agua","COMERCIAL",981,"Vol_Esg85AguaCOMERCIAL981","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1385<=5),VLOOKUP(\"ESGOTO 85%\"&A1385&E1385&C1385,'Volume Medido 1'!$G$3:$I$449,3,0),M1385)","v":981},{"$f":"$F1385/Parâmetros!$B$5","v":1.0757820720726878E-6},{"$f":"$G1385*Parâmetros!B$15","v":991.66095622717546},{"$f":"$G1385*Parâmetros!C$15","v":1014.291928975426},{"$f":"$G1385*Parâmetros!D$15","v":1038.1607045335431},{"$f":"$G1385*Parâmetros!E$15","v":1061.1518269218141},{"$f":"IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},981]
["Esgoto","COMERCIAL",111,{"$f":"\"Vol_Esg85\"&A1475&B1475&C1475","v":"Vol_Esg85EsgotoCOMERCIAL111"},{"$f":"IF(OR($B1475=\"SANEPAR\", $B1475=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1475)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C1475<=5),VLOOKUP(\"ESGOTO 85%\"&A1475&E1475&C1475,'Volume Medido 1'!$G$3:$I$449,3,0),M1475)","v":17538},{"$f":"$F1475/Parâmetros!$B$5","v":1.9232483160051781E-5},{"$f":"$G1475*Parâmetros!B$15","v":17728.593119584304},{"$f":"$G1475*Parâmetros!C$15","v":18133.182314343547},{"$f":"$G1475*Parâmetros!D$15","v":18559.900546492638},{"$f":"$G1475*Parâmetros!E$15","v":18970.928379770408},{"$f":"IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},17538]
["Esgoto","COMERCIAL",201,"Vol_Esg85EsgotoCOMERCIAL201","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1543<=5),VLOOKUP(\"ESGOTO 85%\"&A1543&E1543&C1543,'Volume Medido 1'!$G$3:$I$449,3,0),M1543)","v":9246},{"$f":"$F1543/Parâmetros!$B$5","v":1.0139328275620868E-5},{"$f":"$G1543*Parâmetros!B$15","v":9346.4803274989445},{"$f":"$G1543*Parâmetros!C$15","v":9559.7789758478993},{"$f":"$G1543*Parâmetros!D$15","v":9784.7440103130884},{"$f":"$G1543*Parâmetros!E$15","v":10001.437096553611},{"$f":"IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},9246]
["Esgoto","COMERCIAL",297,"Vol_Esg85EsgotoCOMERCIAL297","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1678<=5),VLOOKUP(\"ESGOTO 85%\"&A1678&E1678&C1678,'Volume Medido 1'!$G$3:$I$449,3,0),M1678)","v":4752},{"$f":"$F1678/Parâmetros!$B$5","v":5.2111278353612767E-6},{"$f":"$G1678*Parâmetros!B$15","v":4803.6420631921892},{"$f":"$G1678*Parâmetros!C$15","v":4913.2673256791277},{"$f":"$G1678*Parâmetros!D$15","v":5028.8885504010159},{"$f":"$G1678*Parâmetros!E$15","v":5140.2583909607138},{"$f":"IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4752]
["Esgoto","COMERCIAL",577,"Vol_Esg85EsgotoCOMERCIAL577","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1755<=5),VLOOKUP(\"ESGOTO 85%\"&A1755&E1755&C1755,'Volume Medido 1'!$G$3:$I$449,3,0),M1755)","v":2885},{"$f":"$F1755/Parâmetros!$B$5","v":3.1637423832107075E-6},{"$f":"$G1755*Parâmetros!B$15","v":2916.3525573041802},{"$f":"$G1755*Parâmetros!C$15","v":2982.9074567727866},{"$f":"$G1755*Parâmetros!D$15","v":3053.1025816302463},{"$f":"$G1755*Parâmetros!E$15","v":3120.7166367680252},{"$f":"IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2885]
["Esgoto","COMERCIAL",442,"Vol_Esg85EsgotoCOMERCIAL442","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1823<=5),VLOOKUP(\"ESGOTO 85%\"&A1823&E1823&C1823,'Volume Medido 1'!$G$3:$I$449,3,0),M1823)","v":2652},{"$f":"$F1823/Parâmetros!$B$5","v":2.9082304333708134E-6},{"$f":"$G1823*Parâmetros!B$15","v":2680.8204443572567},{"$f":"$G1823*Parâmetros!C$15","v":2742.0001994320382},{"$f":"$G1823*Parâmetros!D$15","v":2806.5261859561224},{"$f":"$G1823*Parâmetros!E$15","v":2868.6795565715092},{"$f":"IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2652]
["Esgoto","COMERCIAL",407,"Vol_Esg85EsgotoCOMERCIAL407","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1885<=5),VLOOKUP(\"ESGOTO 85%\"&A1885&E1885&C1885,'Volume Medido 1'!$G$3:$I$449,3,0),M1885)","v":3256},{"$f":"$F1885/Parâmetros!$B$5","v":3.5705875908956893E-6},{"$f":"$G1885*Parâmetros!B$15","v":3291.384376631685},{"$f":"$G1885*Parâmetros!C$15","v":3366.4979824097727},{"$f":"$G1885*Parâmetros!D$15","v":3445.7199326821774},{"$f":"$G1885*Parâmetros!E$15","v":3522.028897510118},{"$f":"IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3256]
["Agua","INDUSTRIAL",45,"Vol_Esg85AguaINDUSTRIAL45","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1952<=5),VLOOKUP(\"ESGOTO 85%\"&A1952&E1952&C1952,'Volume Medido 1'!$G$3:$I$449,3,0),M1952)","v":2024},{"$f":"$F1952/Parâmetros!$B$5","v":2.2195544483946176E-6},{"$f":"$G1952*Parâmetros!B$15","v":2045.9956935818582},{"$f":"$G1952*Parâmetros!C$15","v":2092.68793501148},{"$f":"$G1952*Parâmetros!D$15","v":2141.9340122078397},{"$f":"$G1952*Parâmetros!E$15","v":2189.3693146684518},{"$f":"IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2024]
["Agua","INDUSTRIAL",59,"Vol_Esg85AguaINDUSTRIAL59","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2028<=5),VLOOKUP(\"ESGOTO 85%\"&A2028&E2028&C2028,'Volume Medido 1'!$G$3:$I$449,3,0),M2028)","v":1711},{"$f":"$F2028/Parâmetros!$B$5","v":1.8763130737169916E-6},{"$f":"$G2028*Parâmetros!B$15","v":1729.5941856316995},{"$f":"$G2028*Parâmetros!C$15","v":1769.0657395279857},{"$f":"$G2028*Parâmetros!D$15","v":1810.6961931262917},{"$f":"$G2028*Parâmetros!E$15","v":1850.7958979237753},{"$f":"IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1711]
["Esgoto","INDUSTRIAL",93,"Vol_Esg85EsgotoINDUSTRIAL93","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2164<=5),VLOOKUP(\"ESGOTO 85%\"&A2164&E2164&C2164,'Volume Medido 1'!$G$3:$I$449,3,0),M2164)","v":558},{"$f":"$F2164/Parâmetros!$B$5","v":6.1191273824318015E-7},{"$f":"$G2164*Parâmetros!B$15","v":564.06403014756756},{"$f":"$G2164*Parâmetros!C$15","v":576.93669354565509},{"$f":"$G2164*Parâmetros!D$15","v":590.51342826678592},{"$f":"$G2164*Parâmetros!E$15","v":603.59094742341699},{"$f":"IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},558]
["Esgoto","INDUSTRIAL",254,"Vol_Esg85EsgotoINDUSTRIAL254","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2232<=5),VLOOKUP(\"ESGOTO 85%\"&A2232&E2232&C2232,'Volume Medido 1'!$G$3:$I$449,3,0),M2232)","v":762},{"$f":"$F2232/Parâmetros!$B$5","v":8.3562277157939659E-7},{"$f":"$G2232*Parâmetros!B$15","v":770.28098740581822},{"$f":"$G2232*Parâmetros!C$15","v":787.85978580965809},{"$f":"$G2232*Parâmetros!D$15","v":806.40005795571835},{"$f":"$G2232*Parâmetros!E$15","v":824.25860562122546},{"$f":"IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},762]
["Agua","PODER PUBLICO",93,"Vol_Esg85AguaPODER PUBLICO93","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2321<=5),VLOOKUP(\"ESGOTO 85%\"&A2321&E2321&C2321,'Volume Medido 1'!$G$3:$I$449,3,0),M2321)","v":7905},{"$f":"$F2321/Parâmetros!$B$5","v":8.6687637917783855E-6},{"$f":"$G2321*Parâmetros!B$15","v":7990.9070937572078},{"$f":"$G2321*Parâmetros!C$15","v":8173.2698252301143},{"$f":"$G2321*Parâmetros!D$15","v":8365.6069004461333},{"$f":"$G2321*Parâmetros!E$15","v":8550.8717551650752},{"$f":"IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7905]
["Agua","PODER PUBLICO",38,"Vol_Esg85AguaPODER PUBLICO38","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2361<=5),VLOOKUP(\"ESGOTO 85%\"&A2361&E2361&C2361,'Volume Medido 1'!$G$3:$I$449,3,0),M2361)","v":5738},{"$f":"$F2361/Parâmetros!$B$5","v":6.2923929964863228E-6},{"$f":"$G2361*Parâmetros!B$15","v":5800.3573566070672},{"$f":"$G2361*Parâmetros!C$15","v":5932.7289382884755},{"$f":"$G2361*Parâmetros!D$15","v":6072.3405938975229},{"$f":"$G2361*Parâmetros!E$15","v":6206.818738916787},{"$f":"IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5738]
["Agua","PODER PUBLICO",227,"Vol_Esg85AguaPODER PUBLICO227","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2512<=5),VLOOKUP(\"ESGOTO 85%\"&A2512&E2512&C2512,'Volume Medido 1'!$G$3:$I$449,3,0),M2512)","v":2724},{"$f":"$F2512/Parâmetros!$B$5","v":2.9871869157247722E-6},{"$f":"$G2512*Parâmetros!B$15","v":2753.6028998601691},{"$f":"$G2512*Parâmetros!C$15","v":2816.44364376051},{"$f":"$G2512*Parâmetros!D$15","v":2882.7214670228045},{"$f":"$G2512*Parâmetros!E$15","v":2946.5622594648535},{"$f":"IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2724]
["Agua","PODER PUBLICO",254,"Vol_Esg85AguaPODER PUBLICO254","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2528<=5),VLOOKUP(\"ESGOTO 85%\"&A2528&E2528&C2528,'Volume Medido 1'!$G$3:$I$449,3,0),M2528)","v":4572},{"$f":"$F2528/Parâmetros!$B$5","v":5.0137366294763795E-6},{"$f":"$G2528*Parâmetros!B$15","v":4621.6859244349089},{"$f":"$G2528*Parâmetros!C$15","v":4727.1587148579483},{"$f":"$G2528*Parâmetros!D$15","v":4838.4003477343103},{"$f":"$G2528*Parâmetros!E$15","v":4945.551633727353},{"$f":"IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4572]
["Agua","PODER PUBLICO",795,"Vol_Esg85AguaPODER PUBLICO795","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2641<=5),VLOOKUP(\"ESGOTO 85%\"&A2641&E2641&C2641,'Volume Medido 1'!$G$3:$I$449,3,0),M2641)","v":1590},{"$f":"$F2641/Parâmetros!$B$5","v":1.743622318649922E-6},{"$f":"$G2641*Parâmetros!B$15","v":1607.2792256893056},{"$f":"$G2641*Parâmetros!C$15","v":1643.9593955870819},{"$f":"$G2641*Parâmetros!D$15","v":1682.645790222562},{"$f":"$G2641*Parâmetros!E$15","v":1719.9096888946831},{"$f":"IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1590]
["Esgoto","PODER PUBLICO",114,"Vol_Esg85EsgotoPODER PUBLICO114","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2753<=5),VLOOKUP(\"ESGOTO 85%\"&A2753&E2753&C2753,'Volume Medido 1'!$G$3:$I$449,3,0),M2753)","v":3762},{"$f":"$F2753/Parâmetros!$B$5","v":4.1254762029943443E-6},{"$f":"$G2753*Parâmetros!B$15","v":3802.8833000271502},{"$f":"$G2753*Parâmetros!C$15","v":3889.669966162643},{"$f":"$G2753*Parâmetros!D$15","v":3981.2034357341377},{"$f":"$G2753*Parâmetros!E$15","v":4069.3712261772316},{"$f":"IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3762]
["Esgoto","PODER PUBLICO",397,"Vol_Esg85EsgotoPODER PUBLICO397","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2770<=5),VLOOKUP(\"ESGOTO 85%\"&A2770&E2770&C2770,'Volume Medido 1'!$G$3:$I$449,3,0),M2770)","v":3176},{"$f":"$F2770/Parâmetros!$B$5","v":3.4828581660579576E-6},{"$f":"$G2770*Parâmetros!B$15","v":3210.5149816284497},{"$f":"$G2770*Parâmetros!C$15","v":3283.7830442670265},{"$f":"$G2770*Parâmetros!D$15","v":3361.0585092747529},{"$f":"$G2770*Parâmetros!E$15","v":3435.4925609619581},{"$f":"IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3176]
["Esgoto","PODER PUBLICO",247,"Vol_Esg85EsgotoPODER PUBLICO247","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2921<=5),VLOOKUP(\"ESGOTO 85%\"&A2921&E2921&C2921,'Volume Medido 1'!$G$3:$I$449,3,0),M2921)","v":3705},{"$f":"$F2921/Parâmetros!$B$5","v":4.0629689877974597E-6},{"$f":"$G2921*Parâmetros!B$15","v":3745.2638560873443},{"$f":"$G2921*Parâmetros!C$15","v":3830.7355727359359},{"$f":"$G2921*Parâmetros!D$15","v":3920.8821715563472},{"$f":"$G2921*Parâmetros!E$15","v":4007.7140863866671},{"$f":"IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3705]
["Esgoto","PODER PUBLICO",334,"Vol_Esg85EsgotoPODER PUBLICO334","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2964<=5),VLOOKUP(\"ESGOTO 85%\"&A2964&E2964&C2964,'Volume Medido 1'!$G$3:$I$449,3,0),M2964)","v":1002},{"$f":"$F2964/Parâmetros!$B$5","v":1.0988110460925924E-6},{"$f":"$G2964*Parâmetros!B$15","v":1012.8891724155246},{"$f":"$G2964*Parâmetros!C$15","v":1036.0046002378967},{"$f":"$G2964*Parâmetros!D$15","v":1060.3843281779918},{"$f":"$G2964*Parâmetros!E$15","v":1083.8676152657058},{"$f":"IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1002]
["Esgoto","PODER PUBLICO",876,"Vol_Esg85EsgotoPODER PUBLICO876","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3050<=5),VLOOKUP(\"ESGOTO 85%\"&A3050&E3050&C3050,'Volume Medido 1'!$G$3:$I$449,3,0),M3050)","v":876},{"$f":"$F3050/Parâmetros!$B$5","v":9.6063720197316453E-7},{"$f":"$G3050*Parâmetros!B$15","v":885.51987528542872},{"$f":"$G3050*Parâmetros!C$15","v":905.72857266307142},{"$f":"$G3050*Parâmetros!D$15","v":927.04258631129824},{"$f":"$G3050*Parâmetros!E$15","v":947.57288520235363},{"$f":"IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},876]
["Agua","UTILIDADE PUBLICA",95,"Vol_Esg85AguaUTILIDADE PUBLICA95","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3118<=5),VLOOKUP(\"ESGOTO 85%\"&A3118&E3118&C3118,'Volume Medido 1'!$G$3:$I$449,3,0),M3118)","v":1330},{"$f":"$F3118/Parâmetros!$B$5","v":1.4585016879272933E-6},{"$f":"$G3118*Parâmetros!B$15","v":1344.4536919287902},{"$f":"$G3118*Parâmetros!C$15","v":1375.1358466231566},{"$f":"$G3118*Parâmetros!D$15","v":1407.4961641484324},{"$f":"$G3118*Parâmetros!E$15","v":1438.6665951131627},{"$f":"IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1330]
["Agua","UTILIDADE PUBLICA",132,"Vol_Esg85AguaUTILIDADE PUBLICA132","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3253<=5),VLOOKUP(\"ESGOTO 85%\"&A3253&E3253&C3253,'Volume Medido 1'!$G$3:$I$449,3,0),M3253)","v":1848},{"$f":"$F3253/Parâmetros!$B$5","v":2.0265497137516077E-6},{"$f":"$G3253*Parâmetros!B$15","v":1868.0830245747404},{"$f":"$G3253*Parâmetros!C$15","v":1910.7150710974388},{"$f":"$G3253*Parâmetros!D$15","v":1955.6788807115063},{"$f":"$G3253*Parâmetros!E$15","v":1998.9893742624997},{"$f":"IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1848]
["Agua","UTILIDADE PUBLICA",256,"Vol_Esg85AguaUTILIDADE PUBLICA256","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3330<=5),VLOOKUP(\"ESGOTO 85%\"&A3330&E3330&C3330,'Volume Medido 1'!$G$3:$I$449,3,0),M3330)","v":768},{"$f":"$F3330/Parâmetros!$B$5","v":8.4220247844222653E-7},{"$f":"$G3330*Parâmetros!B$15","v":776.34619203106092},{"$f":"$G3330*Parâmetros!C$15","v":794.06340617036415},{"$f":"$G3330*Parâmetros!D$15","v":812.74966471127527},{"$f":"$G3330*Parâmetros!E$15","v":830.74883086233751},{"$f":"IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},768]
["Esgoto","ENTIDADE FILANTROPICA",21,"Vol_Esg85EsgotoENTIDADE FILANTROPICA21","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3396<=5),VLOOKUP(\"ESGOTO 85%\"&A3396&E3396&C3396,'Volume Medido 1'!$G$3:$I$449,3,0),M3396)","v":440},{"$f":"$F3396/Parâmetros!$B$5","v":4.8251183660752558E-7},{"$f":"$G3396*Parâmetros!B$15","v":444.78167251779524},{"$f":"$G3396*Parâmetros!C$15","v":454.93215978510437},{"$f":"$G3396*Parâmetros!D$15","v":465.63782874083478},{"$f":"$G3396*Parâmetros!E$15","v":475.94985101488084},{"$f":"IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},440]
["Esgoto","ENTIDADE FILANTROPICA",45,{"$f":"\"Vol_Esg85\"&A3459&B3459&C3459","v":"Vol_Esg85EsgotoENTIDADE FILANTROPICA45"},{"$f":"IF(OR($B3459=\"SANEPAR\", $B3459=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3459)","v":"ENTIDADE FILANTROPICA"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C3459<=5),VLOOKUP(\"ESGOTO 85%\"&A3459&E3459&C3459,'Volume Medido 1'!$G$3:$I$449,3,0),M3459)","v":315},{"$f":"$F3459/Parâmetros!$B$5","v":3.4543461029856946E-7},{"$f":"$G3459*Parâmetros!B$15","v":318.42324282523981},{"$f":"$G3459*Parâmetros!C$15","v":325.69006893706336},{"$f":"$G3459*Parâmetros!D$15","v":333.35435466673397},{"$f":"$G3459*Parâmetros!E$15","v":340.73682515838061},{"$f":"IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},315]
["Esgoto","UTILIDADE PUBLICA",103,"Vol_Esg85EsgotoUTILIDADE PUBLICA103","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3527<=5),VLOOKUP(\"ESGOTO 85%\"&A3527&E3527&C3527,'Volume Medido 1'!$G$3:$I$449,3,0),M3527)","v":1648},{"$f":"$F3527/Parâmetros!$B$5","v":1.8072261516572778E-6},{"$f":"$G3527*Parâmetros!B$15","v":1665.9095370666514},{"$f":"$G3527*Parâmetros!C$15","v":1703.9277257405729},{"$f":"$G3527*Parâmetros!D$15","v":1744.0253221929449},{"$f":"$G3527*Parâmetros!E$15","v":1782.6485328920992},{"$f":"IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1648]
["Esgoto","ENTIDADE FILANTROPICA",2193,"Vol_Esg85EsgotoENTIDADE FILANTROPICA2193","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3603<=5),VLOOKUP(\"ESGOTO 85%\"&A3603&E3603&C3603,'Volume Medido 1'!$G$3:$I$449,3,0),M3603)","v":2193},{"$f":"$F3603/Parâmetros!$B$5","v":2.4048828583643266E-6},{"$f":"$G3603*Parâmetros!B$15","v":2216.8322905261934},{"$f":"$G3603*Parâmetros!C$15","v":2267.423241838032},{"$f":"$G3603*Parâmetros!D$15","v":2320.7812691560243},{"$f":"$G3603*Parâmetros!E$15","v":2372.1773256264405},{"$f":"IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2193]
["Esgoto","TARIFA SOCIAL",520,"Vol_Esg85EsgotoTARIFA SOCIAL520","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3739<=5),VLOOKUP(\"ESGOTO 85%\"&A3739&E3739&C3739,'Volume Medido 1'!$G$3:$I$449,3,0),M3739)","v":1040},{"$f":"$F3739/Parâmetros!$B$5","v":1.140482522890515E-6},{"$f":"$G3739*Parâmetros!B$15","v":1051.3021350420615},{"$f":"$G3739*Parâmetros!C$15","v":1075.2941958557012},{"$f":"$G3739*Parâmetros!D$15","v":1100.5985042965185},{"$f":"$G3739*Parâmetros!E$15","v":1124.9723751260819},{"$f":"IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1040]
["Agua","MPC",81,"Vol_Esg85AguaMPC81","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3807<=5),VLOOKUP(\"ESGOTO 85%\"&A3807&E3807&C3807,'Volume Medido 1'!$G$3:$I$449,3,0),M3807)","v":81},{"$f":"$F3807/Parâmetros!$B$5","v":8.8826042648203581E-8},{"$f":"$G3807*Parâmetros!B$15","v":81.880262440775951},{"$f":"$G3807*Parâmetros!C$15","v":83.748874869530596},{"$f":"$G3807*Parâmetros!D$15","v":85.719691200017323},{"$f":"$G3807*Parâmetros!E$15","v":87.61804075501216},{"$f":"IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81]
["Agua","COMERCIAL",833,"Vol_Esg85AguaCOMERCIAL833","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3896<=5),VLOOKUP(\"ESGOTO 85%\"&A3896&E3896&C3896,'Volume Medido 1'!$G$3:$I$449,3,0),M3896)","v":2499},{"$f":"$F3896/Parâmetros!$B$5","v":2.740447908368651E-6},{"$f":"$G3896*Parâmetros!B$15","v":2526.157726413569},{"$f":"$G3896*Parâmetros!C$15","v":2583.807880234036},{"$f":"$G3896*Parâmetros!D$15","v":2644.611213689423},{"$f":"$G3896*Parâmetros!E$15","v":2703.1788129231527},{"$f":"IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2499]
["Agua","COMERCIAL",1259,"Vol_Esg85AguaCOMERCIAL1259","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C3936<=5),VLOOKUP(\"ESGOTO 85%\"&A3936&E3936&C3936,'Volume Medido 1'!$G$3:$I$449,3,0),M3936)","v":2518},{"$f":"$F3936/Parâmetros!$B$5","v":2.7612836467676125E-6},{"$f":"$G3936*Parâmetros!B$15","v":2545.3642077268378},{"$f":"$G3936*Parâmetros!C$15","v":2603.4526780429387},{"$f":"$G3936*Parâmetros!D$15","v":2664.7183017486864},{"$f":"$G3936*Parâmetros!E$15","v":2723.7311928533409},{"$f":"IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2518]
["Esgoto","COMERCIAL",501,"Vol_Esg85EsgotoCOMERCIAL501","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4039<=5),VLOOKUP(\"ESGOTO 85%\"&A4039&E4039&C4039,'Volume Medido 1'!$G$3:$I$449,3,0),M4039)","v":4509},{"$f":"$F4039/Parâmetros!$B$5","v":4.9446497074166657E-6},{"$f":"$G4039*Parâmetros!B$15","v":4558.0012758698613},{"$f":"$G4039*Parâmetros!C$15","v":4662.0207010705362},{"$f":"$G4039*Parâmetros!D$15","v":4771.7294768009633},{"$f":"$G4039*Parâmetros!E$15","v":4877.4042686956764},{"$f":"IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4509]
["Esgoto","COMERCIAL",1145,"Vol_Esg85EsgotoCOMERCIAL1145","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4148<=5),VLOOKUP(\"ESGOTO 85%\"&A4148&E4148&C4148,'Volume Medido 1'!$G$3:$I$449,3,0),M4148)","v":2290},{"$f":"$F4148/Parâmetros!$B$5","v":2.5112547859800766E-6},{"$f":"$G4148*Parâmetros!B$15","v":2314.8864319676163},{"$f":"$G4148*Parâmetros!C$15","v":2367.7151043361118},{"$f":"$G4148*Parâmetros!D$15","v":2423.4332450375268},{"$f":"$G4148*Parâmetros!E$15","v":2477.1026336910845},{"$f":"IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2290]
["Agua","INDUSTRIAL",246,"Vol_Esg85AguaINDUSTRIAL246","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4216<=5),VLOOKUP(\"ESGOTO 85%\"&A4216&E4216&C4216,'Volume Medido 1'!$G$3:$I$449,3,0),M4216)","v":738},{"$f":"$F4216/Parâmetros!$B$5","v":8.0930394412807703E-7},{"$f":"$G4216*Parâmetros!B$15","v":746.02016890484754},{"$f":"$G4216*Parâmetros!C$15","v":763.04530436683422},{"$f":"$G4216*Parâmetros!D$15","v":781.00163093349113},{"$f":"$G4216*Parâmetros!E$15","v":798.29770465677746},{"$f":"IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},738]
["Esgoto","INDUSTRIAL",1024,"Vol_Esg85EsgotoINDUSTRIAL1024","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4328<=5),VLOOKUP(\"ESGOTO 85%\"&A4328&E4328&C4328,'Volume Medido 1'!$G$3:$I$449,3,0),M4328)","v":1024},{"$f":"$F4328/Parâmetros!$B$5","v":1.1229366379229687E-6},{"$f":"$G4328*Parâmetros!B$15","v":1035.1282560414145},{"$f":"$G4328*Parâmetros!C$15","v":1058.7512082271521},{"$f":"$G4328*Parâmetros!D$15","v":1083.6662196150337},{"$f":"$G4328*Parâmetros!E$15","v":1107.66510781645},{"$f":"IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1024]
["Esgoto","INDUSTRIAL",846,"Vol_Esg85EsgotoINDUSTRIAL846","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4345<=5),VLOOKUP(\"ESGOTO 85%\"&A4345&E4345&C4345,'Volume Medido 1'!$G$3:$I$449,3,0),M4345)","v":846},{"$f":"$F4345/Parâmetros!$B$5","v":9.2773866765901514E-7},{"$f":"$G4345*Parâmetros!B$15","v":855.19385215921545},{"$f":"$G4345*Parâmetros!C$15","v":874.71047085954172},{"$f":"$G4345*Parâmetros!D$15","v":895.29455253351421},{"$f":"$G4345*Parâmetros!E$15","v":915.12175899679369},{"$f":"IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},846]
["Esgoto","PODER PUBLICO",234,"Vol_Esg85EsgotoPODER PUBLICO234","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4496<=5),VLOOKUP(\"ESGOTO 85%\"&A4496&E4496&C4496,'Volume Medido 1'!$G$3:$I$449,3,0),M4496)","v":1638},{"$f":"$F4496/Parâmetros!$B$5","v":1.7962599735525611E-6},{"$f":"$G4496*Parâmetros!B$15","v":1655.8008626912469},{"$f":"$G4496*Parâmetros!C$15","v":1693.5883584727296},{"$f":"$G4496*Parâmetros!D$15","v":1733.4426442670167},{"$f":"$G4496*Parâmetros!E$15","v":1771.8314908235791},{"$f":"IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1638]
["Esgoto","PODER PUBLICO",390,"Vol_Esg85EsgotoPODER PUBLICO390","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4539<=5),VLOOKUP(\"ESGOTO 85%\"&A4539&E4539&C4539,'Volume Medido 1'!$G$3:$I$449,3,0),M4539)","v":2340},{"$f":"$F4539/Parâmetros!$B$5","v":2.5660856765036589E-6},{"$f":"$G4539*Parâmetros!B$15","v":2365.4298038446386},{"$f":"$G4539*Parâmetros!C$15","v":2419.411940675328},{"$f":"$G4539*Parâmetros!D$15","v":2476.3466346671667},{"$f":"$G4539*Parâmetros!E$15","v":2531.1878440336845},{"$f":"IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2340]
["Esgoto","PODER PUBLICO",6000,"Vol_Esg85EsgotoPODER PUBLICO6000","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4625<=5),VLOOKUP(\"ESGOTO 85%\"&A4625&E4625&C4625,'Volume Medido 1'!$G$3:$I$449,3,0),M4625)","v":6000},{"$f":"$F4625/Parâmetros!$B$5","v":6.5797068628298945E-6},{"$f":"$G4625*Parâmetros!B$15","v":6065.2046252426626},{"$f":"$G4625*Parâmetros!C$15","v":6203.6203607059688},{"$f":"$G4625*Parâmetros!D$15","v":6349.6067555568379},{"$f":"$G4625*Parâmetros!E$15","v":6490.2252411120116},{"$f":"IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6000]
["Agua","UTILIDADE PUBLICA",163,"Vol_Esg85AguaUTILIDADE PUBLICA163","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4678<=5),VLOOKUP(\"ESGOTO 85%\"&A4678&E4678&C4678,'Volume Medido 1'!$G$3:$I$449,3,0),M4678)","v":326},{"$f":"$F4678/Parâmetros!$B$5","v":3.5749740621375758E-7},{"$f":"$G4678*Parâmetros!B$15","v":329.54278463818468},{"$f":"$G4678*Parâmetros!C$15","v":337.06337293169099},{"$f":"$G4678*Parâmetros!D$15","v":344.99530038525484},{"$f":"$G4678*Parâmetros!E$15","v":352.6355714337526},{"$f":"IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},326]
["Esgoto","UTILIDADE PUBLICA",96,"Vol_Esg85EsgotoUTILIDADE PUBLICA96","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4754<=5),VLOOKUP(\"ESGOTO 85%\"&A4754&E4754&C4754,'Volume Medido 1'!$G$3:$I$449,3,0),M4754)","v":1728},{"$f":"$F4754/Parâmetros!$B$5","v":1.8949555764950097E-6},{"$f":"$G4754*Parâmetros!B$15","v":1746.7789320698871},{"$f":"$G4754*Parâmetros!C$15","v":1786.6426638833193},{"$f":"$G4754*Parâmetros!D$15","v":1828.6867456003695},{"$f":"$G4754*Parâmetros!E$15","v":1869.1848694402595},{"$f":"IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1728]
["Agua","RESIDENCIAL",441,"Vol_Esg85AguaRESIDENCIAL441","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4905<=5),VLOOKUP(\"ESGOTO 85%\"&A4905&E4905&C4905,'Volume Medido 1'!$G$3:$I$449,3,0),M4905)","v":441},{"$f":"$F4905/Parâmetros!$B$5","v":4.8360845441799729E-7},{"$f":"$G4905*Parâmetros!B$15","v":445.79253995533577},{"$f":"$G4905*Parâmetros!C$15","v":455.96609651188879},{"$f":"$G4905*Parâmetros!D$15","v":466.69609653342764},{"$f":"$G4905*Parâmetros!E$15","v":477.0315552217329},{"$f":"IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},441]
["Esgoto","RESIDENCIAL",220,"Vol_Esg85EsgotoRESIDENCIAL220","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4971<=5),VLOOKUP(\"ESGOTO 85%\"&A4971&E4971&C4971,'Volume Medido 1'!$G$3:$I$449,3,0),M4971)","v":1100},{"$f":"$F4971/Parâmetros!$B$5","v":1.206279591518814E-6},{"$f":"$G4971*Parâmetros!B$15","v":1111.9541812944883},{"$f":"$G4971*Parâmetros!C$15","v":1137.3303994627611},{"$f":"$G4971*Parâmetros!D$15","v":1164.094571852087},{"$f":"$G4971*Parâmetros!E$15","v":1189.8746275372021},{"$f":"IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1100]
["Agua","COMERCIAL",1413,"Vol_Esg85AguaCOMERCIAL1413","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5034<=5),VLOOKUP(\"ESGOTO 85%\"&A5034&E5034&C5034,'Volume Medido 1'!$G$3:$I$449,3,0),M5034)","v":1413},{"$f":"$F5034/Parâmetros!$B$5","v":1.5495209661964403E-6},{"$f":"$G5034*Parâmetros!B$15","v":1428.3556892446472},{"$f":"$G5034*Parâmetros!C$15","v":1460.9525949462559},{"$f":"$G5034*Parâmetros!D$15","v":1495.3323909336355},{"$f":"$G5034*Parâmetros!E$15","v":1528.4480442818788},{"$f":"IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1413]
["Agua","COMERCIAL",2250,"Vol_Esg85AguaCOMERCIAL2250","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5102<=5),VLOOKUP(\"ESGOTO 85%\"&A5102&E5102&C5102,'Volume Medido 1'!$G$3:$I$449,3,0),M5102)","v":2250},{"$f":"$F5102/Parâmetros!$B$5","v":2.4673900735612103E-6},{"$f":"$G5102*Parâmetros!B$15","v":2274.4517344659985},{"$f":"$G5102*Parâmetros!C$15","v":2326.3576352647383},{"$f":"$G5102*Parâmetros!D$15","v":2381.1025333338143},{"$f":"$G5102*Parâmetros!E$15","v":2433.8344654170041},{"$f":"IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2250]
["Esgoto","COMERCIAL",760,"Vol_Esg85EsgotoCOMERCIAL760","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5182<=5),VLOOKUP(\"ESGOTO 85%\"&A5182&E5182&C5182,'Volume Medido 1'!$G$3:$I$449,3,0),M5182)","v":1520},{"$f":"$F5182/Parâmetros!$B$5","v":1.6668590719169066E-6},{"$f":"$G5182*Parâmetros!B$15","v":1536.5185050614746},{"$f":"$G5182*Parâmetros!C$15","v":1571.5838247121787},{"$f":"$G5182*Parâmetros!D$15","v":1608.5670447410655},{"$f":"$G5182*Parâmetros!E$15","v":1644.1903944150429},{"$f":"IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1520]
["Agua","INDUSTRIAL",493,"Vol_Esg85AguaINDUSTRIAL493","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5314<=5),VLOOKUP(\"ESGOTO 85%\"&A5314&E5314&C5314,'Volume Medido 1'!$G$3:$I$449,3,0),M5314)","v":986},{"$f":"$F5314/Parâmetros!$B$5","v":1.0812651611250461E-6},{"$f":"$G5314*Parâmetros!B$15","v":996.71529341487769},{"$f":"$G5314*Parâmetros!C$15","v":1019.4616126093476},{"$f":"$G5314*Parâmetros!D$15","v":1043.452043496507},{"$f":"$G5314*Parâmetros!E$15","v":1066.5603479560739},{"$f":"IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},986]
["Esgoto","INDUSTRIAL",1177,"Vol_Esg85EsgotoINDUSTRIAL1177","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5403<=5),VLOOKUP(\"ESGOTO 85%\"&A5403&E5403&C5403,'Volume Medido 1'!$G$3:$I$449,3,0),M5403)","v":1177},{"$f":"$F5403/Parâmetros!$B$5","v":1.2907191629251309E-6},{"$f":"$G5403*Parâmetros!B$15","v":1189.7909739851023},{"$f":"$G5403*Parâmetros!C$15","v":1216.9435274251543},{"$f":"$G5403*Parâmetros!D$15","v":1245.581191881733},{"$f":"$G5403*Parâmetros!E$15","v":1273.1658514648061},{"$f":"IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1177]
["Agua","PODER PUBLICO",356,{"$f":"\"Vol_Esg85\"&A5443&B5443&C5443","v":"Vol_Esg85AguaPODER PUBLICO356"},{"$f":"IF(OR($B5443=\"SANEPAR\", $B5443=\"INATIVO\",),\"INATIVO + SANEPAR\",$B5443)","v":"PODER PUBLICO"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C5443<=5),VLOOKUP(\"ESGOTO 85%\"&A5443&E5443&C5443,'Volume Medido 1'!$G$3:$I$449,3,0),M5443)","v":1780},{"$f":"$F5443/Parâmetros!$B$5","v":1.9519797026395353E-6},{"$f":"$G5443*Parâmetros!B$15","v":1799.3440388219899},{"$f":"$G5443*Parâmetros!C$15","v":1840.407373676104},{"$f":"$G5443*Parâmetros!D$15","v":1883.7166708151951},{"$f":"$G5443*Parâmetros!E$15","v":1925.4334881965633},{"$f":"IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1780]
["Agua","PODER PUBLICO",2243,"Vol_Esg85AguaPODER PUBLICO2243","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5511<=5),VLOOKUP(\"ESGOTO 85%\"&A5511&E5511&C5511,'Volume Medido 1'!$G$3:$I$449,3,0),M5511)","v":2243},{"$f":"$F5511/Parâmetros!$B$5","v":2.4597137488879089E-6},{"$f":"$G5511*Parâmetros!B$15","v":2267.3756624032153},{"$f":"$G5511*Parâmetros!C$15","v":2319.1200781772482},{"$f":"$G5511*Parâmetros!D$15","v":2373.6946587856646},{"$f":"$G5511*Parâmetros!E$15","v":2426.2625359690401},{"$f":"IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2243]
["Esgoto","PODER PUBLICO",7472,"Vol_Esg85EsgotoPODER PUBLICO7472","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5614<=5),VLOOKUP(\"ESGOTO 85%\"&A5614&E5614&C5614,'Volume Medido 1'!$G$3:$I$449,3,0),M5614)","v":7472},{"$f":"$F5614/Parâmetros!$B$5","v":8.1939282798441626E-6},{"$f":"$G5614*Parâmetros!B$15","v":7553.2014933021965},{"$f":"$G5614*Parâmetros!C$15","v":7725.5752225325014},{"$f":"$G5614*Parâmetros!D$15","v":7907.3769462534492},{"$f":"$G5614*Parâmetros!E$15","v":8082.4938335981587},{"$f":"IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7472]
["Esgoto","SANEPAR",64,"Vol_Esg85EsgotoSANEPAR64","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5723<=5),VLOOKUP(\"ESGOTO 85%\"&A5723&E5723&C5723,'Volume Medido 1'!$G$3:$I$449,3,0),M5723)","v":256},{"$f":"$F5723/Parâmetros!$B$5","v":2.8073415948074218E-7},{"$f":"$G5723*Parâmetros!B$15","v":258.78206401035362},{"$f":"$G5723*Parâmetros!C$15","v":264.68780205678803},{"$f":"$G5723*Parâmetros!D$15","v":270.91655490375842},{"$f":"$G5723*Parâmetros!E$15","v":276.9162769541125},{"$f":"IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},256]
["Esgoto","UTILIDADE PUBLICA",4367,"Vol_Esg85EsgotoUTILIDADE PUBLICA4367","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5791<=5),VLOOKUP(\"ESGOTO 85%\"&A5791&E5791&C5791,'Volume Medido 1'!$G$3:$I$449,3,0),M5791)","v":4367},{"$f":"$F5791/Parâmetros!$B$5","v":4.7889299783296916E-6},{"$f":"$G5791*Parâmetros!B$15","v":4414.4580997391186},{"$f":"$G5791*Parâmetros!C$15","v":4515.2016858671614},{"$f":"$G5791*Parâmetros!D$15","v":4621.4554502527853},{"$f":"$G5791*Parâmetros!E$15","v":4723.8022713226928},{"$f":"IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4367]
["Agua","MPC",29,"Vol_Esg85AguaMPC29","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5907<=5),VLOOKUP(\"ESGOTO 85%\"&A5907&E5907&C5907,'Volume Medido 1'!$G$3:$I$449,3,0),M5907)","v":116},{"$f":"$F5907/Parâmetros!$B$5","v":1.2720766601471128E-7},{"$f":"$G5907*Parâmetros!B$15","v":117.26062275469147},{"$f":"$G5907*Parâmetros!C$15","v":119.93666030698206},{"$f":"$G5907*Parâmetros!D$15","v":122.75906394076553},{"$f":"$G5907*Parâmetros!E$15","v":125.47768799483221},{"$f":"IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},116]
["Agua","COMERCIAL",586,"Vol_Esg85AguaCOMERCIAL586","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5920<=5),VLOOKUP(\"ESGOTO 85%\"&A5920&E5920&C5920,'Volume Medido 1'!$G$3:$I$449,3,0),M5920)","v":1758},{"$f":"$F5920/Parâmetros!$B$5","v":1.9278541108091591E-6},{"$f":"$G5920*Parâmetros!B$15","v":1777.1049551961003},{"$f":"$G5920*Parâmetros!C$15","v":1817.6607656868491},{"$f":"$G5920*Parâmetros!D$15","v":1860.4347793781535},{"$f":"$G5920*Parâmetros!E$15","v":1901.6359956458193},{"$f":"IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1758]
["Esgoto","COMERCIAL",713,"Vol_Esg85EsgotoCOMERCIAL713","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6046<=5),VLOOKUP(\"ESGOTO 85%\"&A6046&E6046&C6046,'Volume Medido 1'!$G$3:$I$449,3,0),M6046)","v":3565},{"$f":"$F6046/Parâmetros!$B$5","v":3.9094424943314292E-6},{"$f":"$G6046*Parâmetros!B$15","v":3603.7424148316823},{"$f":"$G6046*Parâmetros!C$15","v":3685.9844309861301},{"$f":"$G6046*Parâmetros!D$15","v":3772.7246805933546},{"$f":"$G6046*Parâmetros!E$15","v":3856.2754974273871},{"$f":"IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3565]
["Esgoto","COMERCIAL",1728,"Vol_Esg85EsgotoCOMERCIAL1728","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6132<=5),VLOOKUP(\"ESGOTO 85%\"&A6132&E6132&C6132,'Volume Medido 1'!$G$3:$I$449,3,0),M6132)","v":3456},{"$f":"$F6132/Parâmetros!$B$5","v":3.7899111529900194E-6},{"$f":"$G6132*Parâmetros!B$15","v":3493.5578641397742},{"$f":"$G6132*Parâmetros!C$15","v":3573.2853277666386},{"$f":"$G6132*Parâmetros!D$15","v":3657.373491200739},{"$f":"$G6132*Parâmetros!E$15","v":3738.369738880519},{"$f":"IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3456]
["Agua","INDUSTRIAL",885,"Vol_Esg85AguaINDUSTRIAL885","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6200<=5),VLOOKUP(\"ESGOTO 85%\"&A6200&E6200&C6200,'Volume Medido 1'!$G$3:$I$449,3,0),M6200)","v":885},{"$f":"$F6200/Parâmetros!$B$5","v":9.7050676226740939E-7},{"$f":"$G6200*Parâmetros!B$15","v":894.61768222329272},{"$f":"$G6200*Parâmetros!C$15","v":915.03400320413039},{"$f":"$G6200*Parâmetros!D$15","v":936.56699644463356},{"$f":"$G6200*Parâmetros!E$15","v":957.3082230640216},{"$f":"IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},885]
["Esgoto","INDUSTRIAL",1223,"Vol_Esg85EsgotoINDUSTRIAL1223","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6257<=5),VLOOKUP(\"ESGOTO 85%\"&A6257&E6257&C6257,'Volume Medido 1'!$G$3:$I$449,3,0),M6257)","v":1223},{"$f":"$F6257/Parâmetros!$B$5","v":1.3411635822068268E-6},{"$f":"$G6257*Parâmetros!B$15","v":1236.2908761119627},{"$f":"$G6257*Parâmetros!C$15","v":1264.5046168572333},{"$f":"$G6257*Parâmetros!D$15","v":1294.2615103410021},{"$f":"$G6257*Parâmetros!E$15","v":1322.9242449799983},{"$f":"IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1223]
["Agua","PODER PUBLICO",965,"Vol_Esg85AguaPODER PUBLICO965","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6329<=5),VLOOKUP(\"ESGOTO 85%\"&A6329&E6329&C6329,'Volume Medido 1'!$G$3:$I$449,3,0),M6329)","v":965},{"$f":"$F6329/Parâmetros!$B$5","v":1.0582361871051413E-6},{"$f":"$G6329*Parâmetros!B$15","v":975.48707722652819},{"$f":"$G6329*Parâmetros!C$15","v":997.74894134687668},{"$f":"$G6329*Parâmetros!D$15","v":1021.2284198520581},{"$f":"$G6329*Parâmetros!E$15","v":1043.8445596121817},{"$f":"IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},965]
["Agua","UTILIDADE PUBLICA",264,"Vol_Esg85AguaUTILIDADE PUBLICA264","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6474<=5),VLOOKUP(\"ESGOTO 85%\"&A6474&E6474&C6474,'Volume Medido 1'!$G$3:$I$449,3,0),M6474)","v":264},{"$f":"$F6474/Parâmetros!$B$5","v":2.8950710196451538E-7},{"$f":"$G6474*Parâmetros!B$15","v":266.8690035106772},{"$f":"$G6474*Parâmetros!C$15","v":272.95929587106269},{"$f":"$G6474*Parâmetros!D$15","v":279.38269724450089},{"$f":"$G6474*Parâmetros!E$15","v":285.56991060892852},{"$f":"IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264]
["Esgoto","SANEPAR",175,"Vol_Esg85EsgotoSANEPAR175","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6550<=5),VLOOKUP(\"ESGOTO 85%\"&A6550&E6550&C6550,'Volume Medido 1'!$G$3:$I$449,3,0),M6550)","v":350},{"$f":"$F6550/Parâmetros!$B$5","v":3.8381623366507719E-7},{"$f":"$G6550*Parâmetros!B$15","v":353.80360313915537},{"$f":"$G6550*Parâmetros!C$15","v":361.87785437451487},{"$f":"$G6550*Parâmetros!D$15","v":370.39372740748223},{"$f":"$G6550*Parâmetros!E$15","v":378.59647239820066},{"$f":"IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},350]
["Agua","RESIDENCIAL",259,"Vol_Esg85AguaRESIDENCIAL259","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6609<=5),VLOOKUP(\"ESGOTO 85%\"&A6609&E6609&C6609,'Volume Medido 1'!$G$3:$I$449,3,0),M6609)","v":1294},{"$f":"$F6609/Parâmetros!$B$5","v":1.4190234467503139E-6},{"$f":"$G6609*Parâmetros!B$15","v":1308.0624641773343},{"$f":"$G6609*Parâmetros!C$15","v":1337.9141244589207},{"$f":"$G6609*Parâmetros!D$15","v":1369.3985236150913},{"$f":"$G6609*Parâmetros!E$15","v":1399.7252436664905},{"$f":"IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1294]
["Agua","UTILIDADE PUBLICA",196,"Vol_Esg85AguaUTILIDADE PUBLICA196","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6689<=5),VLOOKUP(\"ESGOTO 85%\"&A6689&E6689&C6689,'Volume Medido 1'!$G$3:$I$449,3,0),M6689)","v":588},{"$f":"$F6689/Parâmetros!$B$5","v":6.4481127255732965E-7},{"$f":"$G6689*Parâmetros!B$15","v":594.39005327378095},{"$f":"$G6689*Parâmetros!C$15","v":607.95479534918502},{"$f":"$G6689*Parâmetros!D$15","v":622.26146204457007},{"$f":"$G6689*Parâmetros!E$15","v":636.04207362897716},{"$f":"IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},588]
["Agua","COMERCIAL",1155,"Vol_Esg85AguaCOMERCIAL1155","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6738<=5),VLOOKUP(\"ESGOTO 85%\"&A6738&E6738&C6738,'Volume Medido 1'!$G$3:$I$449,3,0),M6738)","v":1155},{"$f":"$F6738/Parâmetros!$B$5","v":1.2665935710947548E-6},{"$f":"$G6738*Parâmetros!B$15","v":1167.5518903592126},{"$f":"$G6738*Parâmetros!C$15","v":1194.1969194358992},{"$f":"$G6738*Parâmetros!D$15","v":1222.2993004446914},{"$f":"$G6738*Parâmetros!E$15","v":1249.3683589140624},{"$f":"IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1155]
["Agua","INDUSTRIAL",843,"Vol_Esg85AguaINDUSTRIAL843","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6889<=5),VLOOKUP(\"ESGOTO 85%\"&A6889&E6889&C6889,'Volume Medido 1'!$G$3:$I$449,3,0),M6889)","v":843},{"$f":"$F6889/Parâmetros!$B$5","v":9.2444881422760022E-7},{"$f":"$G6889*Parâmetros!B$15","v":852.16124984659416},{"$f":"$G6889*Parâmetros!C$15","v":871.60866067918869},{"$f":"$G6889*Parâmetros!D$15","v":892.1197491557358},{"$f":"$G6889*Parâmetros!E$15","v":911.87664637623766},{"$f":"IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},843]
["Esgoto","INDUSTRIAL",1124,"Vol_Esg85EsgotoINDUSTRIAL1124","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6982<=5),VLOOKUP(\"ESGOTO 85%\"&A6982&E6982&C6982,'Volume Medido 1'!$G$3:$I$449,3,0),M6982)","v":1124},{"$f":"$F6982/Parâmetros!$B$5","v":1.2325984189701336E-6},{"$f":"$G6982*Parâmetros!B$15","v":1136.2149997954589},{"$f":"$G6982*Parâmetros!C$15","v":1162.1448809055848},{"$f":"$G6982*Parâmetros!D$15","v":1189.4929988743143},{"$f":"$G6982*Parâmetros!E$15","v":1215.8355285016501},{"$f":"IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1124]
["Agua","PODER PUBLICO",535,"Vol_Esg85AguaPODER PUBLICO535","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7018<=5),VLOOKUP(\"ESGOTO 85%\"&A7018&E7018&C7018,'Volume Medido 1'!$G$3:$I$449,3,0),M7018)","v":1070},{"$f":"$F7018/Parâmetros!$B$5","v":1.1733810572046646E-6},{"$f":"$G7018*Parâmetros!B$15","v":1081.6281581682749},{"$f":"$G7018*Parâmetros!C$15","v":1106.3122976592313},{"$f":"$G7018*Parâmetros!D$15","v":1132.3465380743028},{"$f":"$G7018*Parâmetros!E$15","v":1157.4235013316422},{"$f":"IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1070]
["Esgoto","PODER PUBLICO",341,"Vol_Esg85EsgotoPODER PUBLICO341","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7080<=5),VLOOKUP(\"ESGOTO 85%\"&A7080&E7080&C7080,'Volume Medido 1'!$G$3:$I$449,3,0),M7080)","v":1705},{"$f":"$F7080/Parâmetros!$B$5","v":1.8697333668541618E-6},{"$f":"$G7080*Parâmetros!B$15","v":1723.5289810064567},{"$f":"$G7080*Parâmetros!C$15","v":1762.8621191672796},{"$f":"$G7080*Parâmetros!D$15","v":1804.3465863707349},{"$f":"$G7080*Parâmetros!E$15","v":1844.3056726826633},{"$f":"IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1705]
["Agua","ENTIDADE FILANTROPICA",68,"Vol_Esg85AguaENTIDADE FILANTROPICA68","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7193<=5),VLOOKUP(\"ESGOTO 85%\"&A7193&E7193&C7193,'Volume Medido 1'!$G$3:$I$449,3,0),M7193)","v":204},{"$f":"$F7193/Parâmetros!$B$5","v":2.2371003333621641E-7},{"$f":"$G7193*Parâmetros!B$15","v":206.21695725825055},{"$f":"$G7193*Parâmetros!C$15","v":210.92309226400295},{"$f":"$G7193*Parâmetros!D$15","v":215.88662968893249},{"$f":"$G7193*Parâmetros!E$15","v":220.66765819780838},{"$f":"IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},204]
["Agua","RESIDENCIAL",597,"Vol_Esg85AguaRESIDENCIAL597","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7298<=5),VLOOKUP(\"ESGOTO 85%\"&A7298&E7298&C7298,'Volume Medido 1'!$G$3:$I$449,3,0),M7298)","v":597},{"$f":"$F7298/Parâmetros!$B$5","v":6.5468083285157451E-7},{"$f":"$G7298*Parâmetros!B$15","v":603.48786021164494},{"$f":"$G7298*Parâmetros!C$15","v":617.26022589024399},{"$f":"$G7298*Parâmetros!D$15","v":631.78587217790539},{"$f":"$G7298*Parâmetros!E$15","v":645.77741149064514},{"$f":"IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},597]
["Esgoto","RESIDENCIAL",489,"Vol_Esg85EsgotoRESIDENCIAL489","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7332<=5),VLOOKUP(\"ESGOTO 85%\"&A7332&E7332&C7332,'Volume Medido 1'!$G$3:$I$449,3,0),M7332)","v":489},{"$f":"$F7332/Parâmetros!$B$5","v":5.362461093206364E-7},{"$f":"$G7332*Parâmetros!B$15","v":494.31417695727703},{"$f":"$G7332*Parâmetros!C$15","v":505.59505939753649},{"$f":"$G7332*Parâmetros!D$15","v":517.49295057788231},{"$f":"$G7332*Parâmetros!E$15","v":528.9533571506289},{"$f":"IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},489]
["Esgoto","COMERCIAL",1823,{"$f":"\"Vol_Esg85\"&A7427&B7427&C7427","v":"Vol_Esg85EsgotoCOMERCIAL1823"},{"$f":"IF(OR($B7427=\"SANEPAR\", $B7427=\"INATIVO\",),\"INATIVO + SANEPAR\",$B7427)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C7427<=5),VLOOKUP(\"ESGOTO 85%\"&A7427&E7427&C7427,'Volume Medido 1'!$G$3:$I$449,3,0),M7427)","v":1823},{"$f":"$F7427/Parâmetros!$B$5","v":1.9991342684898161E-6},{"$f":"$G7427*Parâmetros!B$15","v":1842.8113386362288},{"$f":"$G7427*Parâmetros!C$15","v":1884.8666529278303},{"$f":"$G7427*Parâmetros!D$15","v":1929.2221858966857},{"$f":"$G7427*Parâmetros!E$15","v":1971.9467690911993},{"$f":"IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1823]
["Agua","INDUSTRIAL",304,"Vol_Esg85AguaINDUSTRIAL304","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7495<=5),VLOOKUP(\"ESGOTO 85%\"&A7495&E7495&C7495,'Volume Medido 1'!$G$3:$I$449,3,0),M7495)","v":912},{"$f":"$F7495/Parâmetros!$B$5","v":1.000115443150144E-6},{"$f":"$G7495*Parâmetros!B$15","v":921.91110303688481},{"$f":"$G7495*Parâmetros!C$15","v":942.95029482730729},{"$f":"$G7495*Parâmetros!D$15","v":965.14022684463941},{"$f":"$G7495*Parâmetros!E$15","v":986.51423664902575},{"$f":"IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},912]
["Agua","PODER PUBLICO",613,"Vol_Esg85AguaPODER PUBLICO613","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7625<=5),VLOOKUP(\"ESGOTO 85%\"&A7625&E7625&C7625,'Volume Medido 1'!$G$3:$I$449,3,0),M7625)","v":1226},{"$f":"$F7625/Parâmetros!$B$5","v":1.3444534356382418E-6},{"$f":"$G7625*Parâmetros!B$15","v":1239.3234784245842},{"$f":"$G7625*Parâmetros!C$15","v":1267.6064270375864},{"$f":"$G7625*Parâmetros!D$15","v":1297.4363137187806},{"$f":"$G7625*Parâmetros!E$15","v":1326.1693576005543},{"$f":"IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1226]
["Esgoto","PODER PUBLICO",909,"Vol_Esg85EsgotoPODER PUBLICO909","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7707<=5),VLOOKUP(\"ESGOTO 85%\"&A7707&E7707&C7707,'Volume Medido 1'!$G$3:$I$449,3,0),M7707)","v":909},{"$f":"$F7707/Parâmetros!$B$5","v":9.9682558971872895E-7},{"$f":"$G7707*Parâmetros!B$15","v":918.8785007242634},{"$f":"$G7707*Parâmetros!C$15","v":939.84848464695426},{"$f":"$G7707*Parâmetros!D$15","v":961.9654234668609},{"$f":"$G7707*Parâmetros!E$15","v":983.26912402846972},{"$f":"IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},909]
["Agua","UTILIDADE PUBLICA",424,"Vol_Esg85AguaUTILIDADE PUBLICA424","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7769<=5),VLOOKUP(\"ESGOTO 85%\"&A7769&E7769&C7769,'Volume Medido 1'!$G$3:$I$449,3,0),M7769)","v":424},{"$f":"$F7769/Parâmetros!$B$5","v":4.6496595163997923E-7},{"$f":"$G7769*Parâmetros!B$15","v":428.6077935171482},{"$f":"$G7769*Parâmetros!C$15","v":438.38917215655516},{"$f":"$G7769*Parâmetros!D$15","v":448.7055440593499},{"$f":"$G7769*Parâmetros!E$15","v":458.64258370524885},{"$f":"IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},424]
["Esgoto","UTILIDADE PUBLICA",1064,"Vol_Esg85EsgotoUTILIDADE PUBLICA1064","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7836<=5),VLOOKUP(\"ESGOTO 85%\"&A7836&E7836&C7836,'Volume Medido 1'!$G$3:$I$449,3,0),M7836)","v":1064},{"$f":"$F7836/Parâmetros!$B$5","v":1.1668013503418346E-6},{"$f":"$G7836*Parâmetros!B$15","v":1075.5629535430321},{"$f":"$G7836*Parâmetros!C$15","v":1100.1086772985252},{"$f":"$G7836*Parâmetros!D$15","v":1125.996931318746},{"$f":"$G7836*Parâmetros!E$15","v":1150.9332760905299},{"$f":"IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1064]
["Agua","COMERCIAL",591,"Vol_Esg85AguaCOMERCIAL591","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7904<=5),VLOOKUP(\"ESGOTO 85%\"&A7904&E7904&C7904,'Volume Medido 1'!$G$3:$I$449,3,0),M7904)","v":1773},{"$f":"$F7904/Parâmetros!$B$5","v":1.9443033779662338E-6},{"$f":"$G7904*Parâmetros!B$15","v":1792.267966759207},{"$f":"$G7904*Parâmetros!C$15","v":1833.1698165886139},{"$f":"$G7904*Parâmetros!D$15","v":1876.3087962670456},{"$f":"$G7904*Parâmetros!E$15","v":1917.8615587485995},{"$f":"IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1773]
["Agua","COMERCIAL",2279,"Vol_Esg85AguaCOMERCIAL2279","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7975<=5),VLOOKUP(\"ESGOTO 85%\"&A7975&E7975&C7975,'Volume Medido 1'!$G$3:$I$449,3,0),M7975)","v":2279},{"$f":"$F7975/Parâmetros!$B$5","v":2.4991919900648883E-6},{"$f":"$G7975*Parâmetros!B$15","v":2303.7668901546713},{"$f":"$G7975*Parâmetros!C$15","v":2356.341800341484},{"$f":"$G7975*Parâmetros!D$15","v":2411.7922993190055},{"$f":"$G7975*Parâmetros!E$15","v":2465.2038874157124},{"$f":"IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2279]
["Agua","INDUSTRIAL",1967,"Vol_Esg85AguaINDUSTRIAL1967","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8116<=5),VLOOKUP(\"ESGOTO 85%\"&A8116&E8116&C8116,'Volume Medido 1'!$G$3:$I$449,3,0),M8116)","v":1967},{"$f":"$F8116/Parâmetros!$B$5","v":2.1570472331977339E-6},{"$f":"$G8116*Parâmetros!B$15","v":1988.3762496420532},{"$f":"$G8116*Parâmetros!C$15","v":2033.7535415847738},{"$f":"$G8116*Parâmetros!D$15","v":2081.6127480300502},{"$f":"$G8116*Parâmetros!E$15","v":2127.7121748778877},{"$f":"IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1967]
["Agua","PODER PUBLICO",391,"Vol_Esg85AguaPODER PUBLICO391","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8178<=5),VLOOKUP(\"ESGOTO 85%\"&A8178&E8178&C8178,'Volume Medido 1'!$G$3:$I$449,3,0),M8178)","v":782},{"$f":"$F8178/Parâmetros!$B$5","v":8.5755512778882962E-7},{"$f":"$G8178*Parâmetros!B$15","v":790.49833615662715},{"$f":"$G8178*Parâmetros!C$15","v":808.53852034534464},{"$f":"$G8178*Parâmetros!D$15","v":827.5654138075746},{"$f":"$G8178*Parâmetros!E$15","v":845.89268975826553},{"$f":"IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},782]
["Esgoto","PODER PUBLICO",855,"Vol_Esg85EsgotoPODER PUBLICO855","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8268<=5),VLOOKUP(\"ESGOTO 85%\"&A8268&E8268&C8268,'Volume Medido 1'!$G$3:$I$449,3,0),M8268)","v":855},{"$f":"$F8268/Parâmetros!$B$5","v":9.3760822795326E-7},{"$f":"$G8268*Parâmetros!B$15","v":864.29165909707945},{"$f":"$G8268*Parâmetros!C$15","v":884.01590140060068},{"$f":"$G8268*Parâmetros!D$15","v":904.81896266684942},{"$f":"$G8268*Parâmetros!E$15","v":924.85709685846166},{"$f":"IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},855]
["Agua","ENTIDADE FILANTROPICA",258,"Vol_Esg85AguaENTIDADE FILANTROPICA258","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8313<=5),VLOOKUP(\"ESGOTO 85%\"&A8313&E8313&C8313,'Volume Medido 1'!$G$3:$I$449,3,0),M8313)","v":258},{"$f":"$F8313/Parâmetros!$B$5","v":2.8292739510168549E-7},{"$f":"$G8313*Parâmetros!B$15","v":260.8037988854345},{"$f":"$G8313*Parâmetros!C$15","v":266.7556755103567},{"$f":"$G8313*Parâmetros!D$15","v":273.03309048894408},{"$f":"$G8313*Parâmetros!E$15","v":279.07968536781652},{"$f":"IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},258]
["Esgoto","RESIDENCIAL",2689,"Vol_Esg85EsgotoRESIDENCIAL2689","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8458<=5),VLOOKUP(\"ESGOTO 85%\"&A8458&E8458&C8458,'Volume Medido 1'!$G$3:$I$449,3,0),M8458)","v":2689},{"$f":"$F8458/Parâmetros!$B$5","v":2.9488052923582642E-6},{"$f":"$G8458*Parâmetros!B$15","v":2718.2225395462533},{"$f":"$G8458*Parâmetros!C$15","v":2780.2558583230584},{"$f":"$G8458*Parâmetros!D$15","v":2845.6820942820559},{"$f":"$G8458*Parâmetros!E$15","v":2908.7026122250331},{"$f":"IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2689]
["Agua","COMERCIAL",961,"Vol_Esg85AguaCOMERCIAL961","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8479<=5),VLOOKUP(\"ESGOTO 85%\"&A8479&E8479&C8479,'Volume Medido 1'!$G$3:$I$449,3,0),M8479)","v":961},{"$f":"$F8479/Parâmetros!$B$5","v":1.0538497158632547E-6},{"$f":"$G8479*Parâmetros!B$15","v":971.44360747636642},{"$f":"$G8479*Parâmetros!C$15","v":993.61319443973935},{"$f":"$G8479*Parâmetros!D$15","v":1016.9953486816868},{"$f":"$G8479*Parâmetros!E$15","v":1039.5177427847736},{"$f":"IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},961]
["Agua","INDUSTRIAL",454,"Vol_Esg85AguaINDUSTRIAL454","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8593<=5),VLOOKUP(\"ESGOTO 85%\"&A8593&E8593&C8593,'Volume Medido 1'!$G$3:$I$449,3,0),M8593)","v":1362},{"$f":"$F8593/Parâmetros!$B$5","v":1.4935934578623861E-6},{"$f":"$G8593*Parâmetros!B$15","v":1376.8014499300846},{"$f":"$G8593*Parâmetros!C$15","v":1408.221821880255},{"$f":"$G8593*Parâmetros!D$15","v":1441.3607335114023},{"$f":"$G8593*Parâmetros!E$15","v":1473.2811297324267},{"$f":"IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1362]
["Agua","PODER PUBLICO",782,"Vol_Esg85AguaPODER PUBLICO782","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8700<=5),VLOOKUP(\"ESGOTO 85%\"&A8700&E8700&C8700,'Volume Medido 1'!$G$3:$I$449,3,0),M8700)","v":782},{"$f":"$F8700/Parâmetros!$B$5","v":8.5755512778882962E-7},{"$f":"$G8700*Parâmetros!B$15","v":790.49833615662715},{"$f":"$G8700*Parâmetros!C$15","v":808.53852034534464},{"$f":"$G8700*Parâmetros!D$15","v":827.5654138075746},{"$f":"$G8700*Parâmetros!E$15","v":845.89268975826553},{"$f":"IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},782]
["Agua","PODER PUBLICO",6455,"Vol_Esg85AguaPODER PUBLICO6455","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8722<=5),VLOOKUP(\"ESGOTO 85%\"&A8722&E8722&C8722,'Volume Medido 1'!$G$3:$I$449,3,0),M8722)","v":6455},{"$f":"$F8722/Parâmetros!$B$5","v":7.0786679665944949E-6},{"$f":"$G8722*Parâmetros!B$15","v":6525.1493093235649},{"$f":"$G8722*Parâmetros!C$15","v":6674.0615713928382},{"$f":"$G8722*Parâmetros!D$15","v":6831.1186011865648},{"$f":"$G8722*Parâmetros!E$15","v":6982.4006552296723},{"$f":"IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6455]
["Agua","TARIFA SOCIAL",200,"Vol_Esg85AguaTARIFA SOCIAL200","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8867<=5),VLOOKUP(\"ESGOTO 85%\"&A8867&E8867&C8867,'Volume Medido 1'!$G$3:$I$449,3,0),M8867)","v":200},{"$f":"$F8867/Parâmetros!$B$5","v":2.1932356209432981E-7},{"$f":"$G8867*Parâmetros!B$15","v":202.17348750808875},{"$f":"$G8867*Parâmetros!C$15","v":206.78734535686564},{"$f":"$G8867*Parâmetros!D$15","v":211.65355851856125},{"$f":"$G8867*Parâmetros!E$15","v":216.34084137040037},{"$f":"IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},200]
["Agua","COMERCIAL",10272,"Vol_Esg85AguaCOMERCIAL10272","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8911<=5),VLOOKUP(\"ESGOTO 85%\"&A8911&E8911&C8911,'Volume Medido 1'!$G$3:$I$449,3,0),M8911)","v":10272},{"$f":"$F8911/Parâmetros!$B$5","v":1.1264458149164779E-5},{"$f":"$G8911*Parâmetros!B$15","v":10383.630318415439},{"$f":"$G8911*Parâmetros!C$15","v":10620.598057528619},{"$f":"$G8911*Parâmetros!D$15","v":10870.526765513307},{"$f":"$G8911*Parâmetros!E$15","v":11111.265612783764},{"$f":"IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},10272]
["Esgoto","COMERCIAL",1136,"Vol_Esg85EsgotoCOMERCIAL1136","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9002<=5),VLOOKUP(\"ESGOTO 85%\"&A9002&E9002&C9002,'Volume Medido 1'!$G$3:$I$449,3,0),M9002)","v":2272},{"$f":"$F9002/Parâmetros!$B$5","v":2.4915156653915869E-6},{"$f":"$G9002*Parâmetros!B$15","v":2296.6908180918886},{"$f":"$G9002*Parâmetros!C$15","v":2349.1042432539939},{"$f":"$G9002*Parâmetros!D$15","v":2404.3844247708562},{"$f":"$G9002*Parâmetros!E$15","v":2457.6319579677483},{"$f":"IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2272]
["Agua","INDUSTRIAL",745,"Vol_Esg85AguaINDUSTRIAL745","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9064<=5),VLOOKUP(\"ESGOTO 85%\"&A9064&E9064&C9064,'Volume Medido 1'!$G$3:$I$449,3,0),M9064)","v":745},{"$f":"$F9064/Parâmetros!$B$5","v":8.1698026880137858E-7},{"$f":"$G9064*Parâmetros!B$15","v":753.09624096763059},{"$f":"$G9064*Parâmetros!C$15","v":770.28286145432457},{"$f":"$G9064*Parâmetros!D$15","v":788.40950548164074},{"$f":"$G9064*Parâmetros!E$15","v":805.86963410474141},{"$f":"IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},745]
["Agua","SANEPAR",139,"Vol_Esg85AguaSANEPAR139","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9204<=5),VLOOKUP(\"ESGOTO 85%\"&A9204&E9204&C9204,'Volume Medido 1'!$G$3:$I$449,3,0),M9204)","v":139},{"$f":"$F9204/Parâmetros!$B$5","v":1.5242987565555924E-7},{"$f":"$G9204*Parâmetros!B$15","v":140.51057381812171},{"$f":"$G9204*Parâmetros!C$15","v":143.71720502302162},{"$f":"$G9204*Parâmetros!D$15","v":147.09922317040008},{"$f":"$G9204*Parâmetros!E$15","v":150.35688475242827},{"$f":"IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},139]
["Agua","TARIFA SOCIAL",147,"Vol_Esg85AguaTARIFA SOCIAL147","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9276<=5),VLOOKUP(\"ESGOTO 85%\"&A9276&E9276&C9276,'Volume Medido 1'!$G$3:$I$449,3,0),M9276)","v":147},{"$f":"$F9276/Parâmetros!$B$5","v":1.6120281813933241E-7},{"$f":"$G9276*Parâmetros!B$15","v":148.59751331844524},{"$f":"$G9276*Parâmetros!C$15","v":151.98869883729625},{"$f":"$G9276*Parâmetros!D$15","v":155.56536551114252},{"$f":"$G9276*Parâmetros!E$15","v":159.01051840724429},{"$f":"IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},147]
["Agua","COMERCIAL",1280,"Vol_Esg85AguaCOMERCIAL1280","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9343<=5),VLOOKUP(\"ESGOTO 85%\"&A9343&E9343&C9343,'Volume Medido 1'!$G$3:$I$449,3,0),M9343)","v":1280},{"$f":"$F9343/Parâmetros!$B$5","v":1.4036707974037108E-6},{"$f":"$G9343*Parâmetros!B$15","v":1293.9103200517679},{"$f":"$G9343*Parâmetros!C$15","v":1323.43901028394},{"$f":"$G9343*Parâmetros!D$15","v":1354.5827745187921},{"$f":"$G9343*Parâmetros!E$15","v":1384.5813847705624},{"$f":"IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1280]
["Esgoto","COMERCIAL",1282,{"$f":"\"Vol_Esg85\"&A9411&B9411&C9411","v":"Vol_Esg85EsgotoCOMERCIAL1282"},{"$f":"IF(OR($B9411=\"SANEPAR\", $B9411=\"INATIVO\",),\"INATIVO + SANEPAR\",$B9411)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C9411<=5),VLOOKUP(\"ESGOTO 85%\"&A9411&E9411&C9411,'Volume Medido 1'!$G$3:$I$449,3,0),M9411)","v":2564},{"$f":"$F9411/Parâmetros!$B$5","v":2.8117280660493084E-6},{"$f":"$G9411*Parâmetros!B$15","v":2591.8641098536982},{"$f":"$G9411*Parâmetros!C$15","v":2651.0137674750176},{"$f":"$G9411*Parâmetros!D$15","v":2713.3986202079554},{"$f":"$G9411*Parâmetros!E$15","v":2773.4895863685329},{"$f":"IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2564]
["Agua","INDUSTRIAL",1371,"Vol_Esg85AguaINDUSTRIAL1371","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9473<=5),VLOOKUP(\"ESGOTO 85%\"&A9473&E9473&C9473,'Volume Medido 1'!$G$3:$I$449,3,0),M9473)","v":1371},{"$f":"$F9473/Parâmetros!$B$5","v":1.503463018156631E-6},{"$f":"$G9473*Parâmetros!B$15","v":1385.8992568679485},{"$f":"$G9473*Parâmetros!C$15","v":1417.527252421314},{"$f":"$G9473*Parâmetros!D$15","v":1450.8851436447376},{"$f":"$G9473*Parâmetros!E$15","v":1483.0164675940948},{"$f":"IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1371]
["Agua","PODER PUBLICO",836,"Vol_Esg85AguaPODER PUBLICO836","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9554<=5),VLOOKUP(\"ESGOTO 85%\"&A9554&E9554&C9554,'Volume Medido 1'!$G$3:$I$449,3,0),M9554)","v":836},{"$f":"$F9554/Parâmetros!$B$5","v":9.1677248955429868E-7},{"$f":"$G9554*Parâmetros!B$15","v":845.0851777838111},{"$f":"$G9554*Parâmetros!C$15","v":864.37110359169844},{"$f":"$G9554*Parâmetros!D$15","v":884.71187460758608},{"$f":"$G9554*Parâmetros!E$15","v":904.30471692827359},{"$f":"IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},836]
["Esgoto","ENTIDADE FILANTROPICA",176,"Vol_Esg85EsgotoENTIDADE FILANTROPICA176","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9691<=5),VLOOKUP(\"ESGOTO 85%\"&A9691&E9691&C9691,'Volume Medido 1'!$G$3:$I$449,3,0),M9691)","v":176},{"$f":"$F9691/Parâmetros!$B$5","v":1.9300473464301023E-7},{"$f":"$G9691*Parâmetros!B$15","v":177.9126690071181},{"$f":"$G9691*Parâmetros!C$15","v":181.97286391404174},{"$f":"$G9691*Parâmetros!D$15","v":186.25513149633389},{"$f":"$G9691*Parâmetros!E$15","v":190.37994040595231},{"$f":"IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},176]
["Esgoto","RESIDENCIAL",409,"Vol_Esg85EsgotoRESIDENCIAL409","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9753<=5),VLOOKUP(\"ESGOTO 85%\"&A9753&E9753&C9753,'Volume Medido 1'!$G$3:$I$449,3,0),M9753)","v":409},{"$f":"$F9753/Parâmetros!$B$5","v":4.4851668448290448E-7},{"$f":"$G9753*Parâmetros!B$15","v":413.4447819540415},{"$f":"$G9753*Parâmetros!C$15","v":422.88012125479025},{"$f":"$G9753*Parâmetros!D$15","v":432.83152717045778},{"$f":"$G9753*Parâmetros!E$15","v":442.41702060246877},{"$f":"IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},409]
["Esgoto","COMERCIAL",1613,"Vol_Esg85EsgotoCOMERCIAL1613","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9847<=5),VLOOKUP(\"ESGOTO 85%\"&A9847&E9847&C9847,'Volume Medido 1'!$G$3:$I$449,3,0),M9847)","v":1613},{"$f":"$F9847/Parâmetros!$B$5","v":1.76884452829077E-6},{"$f":"$G9847*Parâmetros!B$15","v":1630.5291767527358},{"$f":"$G9847*Parâmetros!C$15","v":1667.7399403031213},{"$f":"$G9847*Parâmetros!D$15","v":1706.9859494521966},{"$f":"$G9847*Parâmetros!E$15","v":1744.7888856522791},{"$f":"IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1613]
["Agua","INDUSTRIAL",702,"Vol_Esg85AguaINDUSTRIAL702","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9882<=5),VLOOKUP(\"ESGOTO 85%\"&A9882&E9882&C9882,'Volume Medido 1'!$G$3:$I$449,3,0),M9882)","v":702},{"$f":"$F9882/Parâmetros!$B$5","v":7.698257029510977E-7},{"$f":"$G9882*Parâmetros!B$15","v":709.62894115339157},{"$f":"$G9882*Parâmetros!C$15","v":725.82358220259846},{"$f":"$G9882*Parâmetros!D$15","v":742.90399040015006},{"$f":"$G9882*Parâmetros!E$15","v":759.35635321010534},{"$f":"IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},702]
["Agua","PODER PUBLICO",5116,"Vol_Esg85AguaPODER PUBLICO5116","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9986<=5),VLOOKUP(\"ESGOTO 85%\"&A9986&E9986&C9986,'Volume Medido 1'!$G$3:$I$449,3,0),M9986)","v":5116},{"$f":"$F9986/Parâmetros!$B$5","v":5.6102967183729567E-6},{"$f":"$G9986*Parâmetros!B$15","v":5171.5978104569103},{"$f":"$G9986*Parâmetros!C$15","v":5289.6202942286227},{"$f":"$G9986*Parâmetros!D$15","v":5414.0980269047968},{"$f":"$G9986*Parâmetros!E$15","v":5533.9987222548416},{"$f":"IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5116]
["Esgoto","ENTIDADE FILANTROPICA",304,"Vol_Esg85EsgotoENTIDADE FILANTROPICA304","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10100<=5),VLOOKUP(\"ESGOTO 85%\"&A10100&E10100&C10100,'Volume Medido 1'!$G$3:$I$449,3,0),M10100)","v":304},{"$f":"$F10100/Parâmetros!$B$5","v":3.3337181438338134E-7},{"$f":"$G10100*Parâmetros!B$15","v":307.30370101229494},{"$f":"$G10100*Parâmetros!C$15","v":314.31676494243578},{"$f":"$G10100*Parâmetros!D$15","v":321.71340894821316},{"$f":"$G10100*Parâmetros!E$15","v":328.83807888300862},{"$f":"IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304]
["Agua","COMERCIAL",794,"Vol_Esg85AguaCOMERCIAL794","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10162<=5),VLOOKUP(\"ESGOTO 85%\"&A10162&E10162&C10162,'Volume Medido 1'!$G$3:$I$449,3,0),M10162)","v":794},{"$f":"$F10162/Parâmetros!$B$5","v":8.707145415144894E-7},{"$f":"$G10162*Parâmetros!B$15","v":802.62874540711243},{"$f":"$G10162*Parâmetros!C$15","v":820.94576106675663},{"$f":"$G10162*Parâmetros!D$15","v":840.26462731868821},{"$f":"$G10162*Parâmetros!E$15","v":858.87314024048953},{"$f":"IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},794]
["Agua","INDUSTRIAL",722,"Vol_Esg85AguaINDUSTRIAL722","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10279<=5),VLOOKUP(\"ESGOTO 85%\"&A10279&E10279&C10279,'Volume Medido 1'!$G$3:$I$449,3,0),M10279)","v":722},{"$f":"$F10279/Parâmetros!$B$5","v":7.9175805916053063E-7},{"$f":"$G10279*Parâmetros!B$15","v":729.84628990420038},{"$f":"$G10279*Parâmetros!C$15","v":746.502316738285},{"$f":"$G10279*Parâmetros!D$15","v":764.0693462520062},{"$f":"$G10279*Parâmetros!E$15","v":780.99043734714542},{"$f":"IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},722]
["Agua","INDUSTRIAL",61155,"Vol_Esg85AguaINDUSTRIAL61155","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10297<=5),VLOOKUP(\"ESGOTO 85%\"&A10297&E10297&C10297,'Volume Medido 1'!$G$3:$I$449,3,0),M10297)","v":61155},{"$f":"$F10297/Parâmetros!$B$5","v":6.7063662199393699E-5},{"$f":"$G10297*Parâmetros!B$15","v":61819.598142785842},{"$f":"$G10297*Parâmetros!C$15","v":63230.400526495592},{"$f":"$G10297*Parâmetros!D$15","v":64718.366856013068},{"$f":"$G10297*Parâmetros!E$15","v":66151.620770034177},{"$f":"IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},61155]
["Agua","SANEPAR",646,"Vol_Esg85AguaSANEPAR646","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10442<=5),VLOOKUP(\"ESGOTO 85%\"&A10442&E10442&C10442,'Volume Medido 1'!$G$3:$I$449,3,0),M10442)","v":646},{"$f":"$F10442/Parâmetros!$B$5","v":7.0841510556468533E-7},{"$f":"$G10442*Parâmetros!B$15","v":653.02036465112667},{"$f":"$G10442*Parâmetros!C$15","v":667.92312550267604},{"$f":"$G10442*Parâmetros!D$15","v":683.64099401495287},{"$f":"$G10442*Parâmetros!E$15","v":698.78091762639326},{"$f":"IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},646]
["Esgoto","SANEPAR",92,"Vol_Esg85EsgotoSANEPAR92","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10454<=5),VLOOKUP(\"ESGOTO 85%\"&A10454&E10454&C10454,'Volume Medido 1'!$G$3:$I$449,3,0),M10454)","v":92},{"$f":"$F10454/Parâmetros!$B$5","v":1.0088883856339171E-7},{"$f":"$G10454*Parâmetros!B$15","v":92.999804253720825},{"$f":"$G10454*Parâmetros!C$15","v":95.122178864158201},{"$f":"$G10454*Parâmetros!D$15","v":97.360636918538177},{"$f":"$G10454*Parâmetros!E$15","v":99.51678703038418},{"$f":"IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92]
["Esgoto","UTILIDADE PUBLICA",329,"Vol_Esg85EsgotoUTILIDADE PUBLICA329","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10455<=5),VLOOKUP(\"ESGOTO 85%\"&A10455&E10455&C10455,'Volume Medido 1'!$G$3:$I$449,3,0),M10455)","v":329},{"$f":"$F10455/Parâmetros!$B$5","v":3.6078725964517255E-7},{"$f":"$G10455*Parâmetros!B$15","v":332.57538695080603},{"$f":"$G10455*Parâmetros!C$15","v":340.16518311204396},{"$f":"$G10455*Parâmetros!D$15","v":348.1701037630333},{"$f":"$G10455*Parâmetros!E$15","v":355.88068405430863},{"$f":"IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},329]
["Esgoto","UTILIDADE PUBLICA",436,"Vol_Esg85EsgotoUTILIDADE PUBLICA436","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10456<=5),VLOOKUP(\"ESGOTO 85%\"&A10456&E10456&C10456,'Volume Medido 1'!$G$3:$I$449,3,0),M10456)","v":436},{"$f":"$F10456/Parâmetros!$B$5","v":4.7812536536563895E-7},{"$f":"$G10456*Parâmetros!B$15","v":440.73820276763348},{"$f":"$G10456*Parâmetros!C$15","v":450.79641287796704},{"$f":"$G10456*Parâmetros!D$15","v":461.40475757046352},{"$f":"$G10456*Parâmetros!E$15","v":471.6230341874728},{"$f":"IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},436]
["Esgoto","ENTIDADE FILANTROPICA",256,"Vol_Esg85EsgotoENTIDADE FILANTROPICA256","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10457<=5),VLOOKUP(\"ESGOTO 85%\"&A10457&E10457&C10457,'Volume Medido 1'!$G$3:$I$449,3,0),M10457)","v":256},{"$f":"$F10457/Parâmetros!$B$5","v":2.8073415948074218E-7},{"$f":"$G10457*Parâmetros!B$15","v":258.78206401035362},{"$f":"$G10457*Parâmetros!C$15","v":264.68780205678803},{"$f":"$G10457*Parâmetros!D$15","v":270.91655490375842},{"$f":"$G10457*Parâmetros!E$15","v":276.9162769541125},{"$f":"IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},256]
["Esgoto","UTILIDADE PUBLICA",301,"Vol_Esg85EsgotoUTILIDADE PUBLICA301","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10458<=5),VLOOKUP(\"ESGOTO 85%\"&A10458&E10458&C10458,'Volume Medido 1'!$G$3:$I$449,3,0),M10458)","v":301},{"$f":"$F10458/Parâmetros!$B$5","v":3.3008196095196637E-7},{"$f":"$G10458*Parâmetros!B$15","v":304.27109869967359},{"$f":"$G10458*Parâmetros!C$15","v":311.21495476208281},{"$f":"$G10458*Parâmetros!D$15","v":318.5386055704347},{"$f":"$G10458*Parâmetros!E$15","v":325.59296626245259},{"$f":"IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},301]
["Esgoto","UTILIDADE PUBLICA",330,"Vol_Esg85EsgotoUTILIDADE PUBLICA330","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10459<=5),VLOOKUP(\"ESGOTO 85%\"&A10459&E10459&C10459,'Volume Medido 1'!$G$3:$I$449,3,0),M10459)","v":330},{"$f":"$F10459/Parâmetros!$B$5","v":3.6188387745564421E-7},{"$f":"$G10459*Parâmetros!B$15","v":333.58625438834645},{"$f":"$G10459*Parâmetros!C$15","v":341.19911983882832},{"$f":"$G10459*Parâmetros!D$15","v":349.2283715556261},{"$f":"$G10459*Parâmetros!E$15","v":356.96238826116064},{"$f":"IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},330]
["Esgoto","UTILIDADE PUBLICA",513,"Vol_Esg85EsgotoUTILIDADE PUBLICA513","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10460<=5),VLOOKUP(\"ESGOTO 85%\"&A10460&E10460&C10460,'Volume Medido 1'!$G$3:$I$449,3,0),M10460)","v":513},{"$f":"$F10460/Parâmetros!$B$5","v":5.6256493677195596E-7},{"$f":"$G10460*Parâmetros!B$15","v":518.5749954582476},{"$f":"$G10460*Parâmetros!C$15","v":530.40954084036036},{"$f":"$G10460*Parâmetros!D$15","v":542.89137760010965},{"$f":"$G10460*Parâmetros!E$15","v":554.9142581150769},{"$f":"IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},513]
["Esgoto","UTILIDADE PUBLICA",793,"Vol_Esg85EsgotoUTILIDADE PUBLICA793","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10461<=5),VLOOKUP(\"ESGOTO 85%\"&A10461&E10461&C10461,'Volume Medido 1'!$G$3:$I$449,3,0),M10461)","v":793},{"$f":"$F10461/Parâmetros!$B$5","v":8.6961792370401769E-7},{"$f":"$G10461*Parâmetros!B$15","v":801.61787796957196},{"$f":"$G10461*Parâmetros!C$15","v":819.91182433997221},{"$f":"$G10461*Parâmetros!D$15","v":839.20635952609541},{"$f":"$G10461*Parâmetros!E$15","v":857.79143603363752},{"$f":"IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},793]
["Esgoto","UTILIDADE PUBLICA",469,"Vol_Esg85EsgotoUTILIDADE PUBLICA469","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10462<=5),VLOOKUP(\"ESGOTO 85%\"&A10462&E10462&C10462,'Volume Medido 1'!$G$3:$I$449,3,0),M10462)","v":469},{"$f":"$F10462/Parâmetros!$B$5","v":5.1431375311120347E-7},{"$f":"$G10462*Parâmetros!B$15","v":474.09682820646822},{"$f":"$G10462*Parâmetros!C$15","v":484.91632486185},{"$f":"$G10462*Parâmetros!D$15","v":496.32759472602623},{"$f":"$G10462*Parâmetros!E$15","v":507.31927301358894},{"$f":"IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469]
["Esgoto","UTILIDADE PUBLICA",558,"Vol_Esg85EsgotoUTILIDADE PUBLICA558","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10463<=5),VLOOKUP(\"ESGOTO 85%\"&A10463&E10463&C10463,'Volume Medido 1'!$G$3:$I$449,3,0),M10463)","v":1116},{"$f":"$F10463/Parâmetros!$B$5","v":1.2238254764863603E-6},{"$f":"$G10463*Parâmetros!B$15","v":1128.1280602951351},{"$f":"$G10463*Parâmetros!C$15","v":1153.8733870913102},{"$f":"$G10463*Parâmetros!D$15","v":1181.0268565335718},{"$f":"$G10463*Parâmetros!E$15","v":1207.181894846834},{"$f":"IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1116]
["Esgoto","UTILIDADE PUBLICA",732,"Vol_Esg85EsgotoUTILIDADE PUBLICA732","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10464<=5),VLOOKUP(\"ESGOTO 85%\"&A10464&E10464&C10464,'Volume Medido 1'!$G$3:$I$449,3,0),M10464)","v":732},{"$f":"$F10464/Parâmetros!$B$5","v":8.0272423726524709E-7},{"$f":"$G10464*Parâmetros!B$15","v":739.95496427960484},{"$f":"$G10464*Parâmetros!C$15","v":756.84168400612816},{"$f":"$G10464*Parâmetros!D$15","v":774.65202417793421},{"$f":"$G10464*Parâmetros!E$15","v":791.8074794156654},{"$f":"IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},732]
["Esgoto","UTILIDADE PUBLICA",1114,"Vol_Esg85EsgotoUTILIDADE PUBLICA1114","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10465<=5),VLOOKUP(\"ESGOTO 85%\"&A10465&E10465&C10465,'Volume Medido 1'!$G$3:$I$449,3,0),M10465)","v":1114},{"$f":"$F10465/Parâmetros!$B$5","v":1.2216322408654171E-6},{"$f":"$G10465*Parâmetros!B$15","v":1126.1063254200544},{"$f":"$G10465*Parâmetros!C$15","v":1151.8055136377416},{"$f":"$G10465*Parâmetros!D$15","v":1178.9103209483862},{"$f":"$G10465*Parâmetros!E$15","v":1205.0184864331302},{"$f":"IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1114]
["Esgoto","UTILIDADE PUBLICA",1121,"Vol_Esg85EsgotoUTILIDADE PUBLICA1121","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10466<=5),VLOOKUP(\"ESGOTO 85%\"&A10466&E10466&C10466,'Volume Medido 1'!$G$3:$I$449,3,0),M10466)","v":1121},{"$f":"$F10466/Parâmetros!$B$5","v":1.2293085655387185E-6},{"$f":"$G10466*Parâmetros!B$15","v":1133.1823974828374},{"$f":"$G10466*Parâmetros!C$15","v":1159.0430707252319},{"$f":"$G10466*Parâmetros!D$15","v":1186.3181954965357},{"$f":"$G10466*Parâmetros!E$15","v":1212.590415881094},{"$f":"IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1121]
["Esgoto","UTILIDADE PUBLICA",2528,"Vol_Esg85EsgotoUTILIDADE PUBLICA2528","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10467<=5),VLOOKUP(\"ESGOTO 85%\"&A10467&E10467&C10467,'Volume Medido 1'!$G$3:$I$449,3,0),M10467)","v":2528},{"$f":"$F10467/Parâmetros!$B$5","v":2.772249824872329E-6},{"$f":"$G10467*Parâmetros!B$15","v":2555.4728821022422},{"$f":"$G10467*Parâmetros!C$15","v":2613.7920453107818},{"$f":"$G10467*Parâmetros!D$15","v":2675.3009796746146},{"$f":"$G10467*Parâmetros!E$15","v":2734.548234921861},{"$f":"IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2528]
["Esgoto","UTILIDADE PUBLICA",5006,"Vol_Esg85EsgotoUTILIDADE PUBLICA5006","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10468<=5),VLOOKUP(\"ESGOTO 85%\"&A10468&E10468&C10468,'Volume Medido 1'!$G$3:$I$449,3,0),M10468)","v":5006},{"$f":"$F10468/Parâmetros!$B$5","v":5.4896687592210756E-6},{"$f":"$G10468*Parâmetros!B$15","v":5060.4023923274617},{"$f":"$G10468*Parâmetros!C$15","v":5175.8872542823474},{"$f":"$G10468*Parâmetros!D$15","v":5297.6885697195885},{"$f":"$G10468*Parâmetros!E$15","v":5415.0112595011215},{"$f":"IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5006]
["Esgoto","ENTIDADE FILANTROPICA",159,"Vol_Esg85EsgotoENTIDADE FILANTROPICA159","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10469<=5),VLOOKUP(\"ESGOTO 85%\"&A10469&E10469&C10469,'Volume Medido 1'!$G$3:$I$449,3,0),M10469)","v":159},{"$f":"$F10469/Parâmetros!$B$5","v":1.7436223186499222E-7},{"$f":"$G10469*Parâmetros!B$15","v":160.72792256893058},{"$f":"$G10469*Parâmetros!C$15","v":164.39593955870819},{"$f":"$G10469*Parâmetros!D$15","v":168.26457902225621},{"$f":"$G10469*Parâmetros!E$15","v":171.99096888946832},{"$f":"IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},159]
["Esgoto","ENTIDADE FILANTROPICA",361,"Vol_Esg85EsgotoENTIDADE FILANTROPICA361","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10470<=5),VLOOKUP(\"ESGOTO 85%\"&A10470&E10470&C10470,'Volume Medido 1'!$G$3:$I$449,3,0),M10470)","v":361},{"$f":"$F10470/Parâmetros!$B$5","v":3.9587902958026531E-7},{"$f":"$G10470*Parâmetros!B$15","v":364.92314495210019},{"$f":"$G10470*Parâmetros!C$15","v":373.2511583691425},{"$f":"$G10470*Parâmetros!D$15","v":382.0346731260031},{"$f":"$G10470*Parâmetros!E$15","v":390.49521867357271},{"$f":"IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},361]
["Esgoto","ENTIDADE FILANTROPICA",598,"Vol_Esg85EsgotoENTIDADE FILANTROPICA598","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10471<=5),VLOOKUP(\"ESGOTO 85%\"&A10471&E10471&C10471,'Volume Medido 1'!$G$3:$I$449,3,0),M10471)","v":598},{"$f":"$F10471/Parâmetros!$B$5","v":6.5577745066204611E-7},{"$f":"$G10471*Parâmetros!B$15","v":604.49872764918541},{"$f":"$G10471*Parâmetros!C$15","v":618.29416261702818},{"$f":"$G10471*Parâmetros!D$15","v":632.84413997049819},{"$f":"$G10471*Parâmetros!E$15","v":646.85911569749715},{"$f":"IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},598]
["Esgoto","ENTIDADE FILANTROPICA",755,"Vol_Esg85EsgotoENTIDADE FILANTROPICA755","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10472<=5),VLOOKUP(\"ESGOTO 85%\"&A10472&E10472&C10472,'Volume Medido 1'!$G$3:$I$449,3,0),M10472)","v":755},{"$f":"$F10472/Parâmetros!$B$5","v":8.2794644690609504E-7},{"$f":"$G10472*Parâmetros!B$15","v":763.20491534303505},{"$f":"$G10472*Parâmetros!C$15","v":780.62222872216773},{"$f":"$G10472*Parâmetros!D$15","v":798.99218340756875},{"$f":"$G10472*Parâmetros!E$15","v":816.68667617326139},{"$f":"IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},755]
["Esgoto","ENTIDADE FILANTROPICA",1007,"Vol_Esg85EsgotoENTIDADE FILANTROPICA1007","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10473<=5),VLOOKUP(\"ESGOTO 85%\"&A10473&E10473&C10473,'Volume Medido 1'!$G$3:$I$449,3,0),M10473)","v":1007},{"$f":"$F10473/Parâmetros!$B$5","v":1.1042941351449506E-6},{"$f":"$G10473*Parâmetros!B$15","v":1017.9435096032269},{"$f":"$G10473*Parâmetros!C$15","v":1041.1742838718185},{"$f":"$G10473*Parâmetros!D$15","v":1065.675667140956},{"$f":"$G10473*Parâmetros!E$15","v":1089.2761362999659},{"$f":"IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1007]
["Esgoto","ENTIDADE FILANTROPICA",1123,"Vol_Esg85EsgotoENTIDADE FILANTROPICA1123","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10474<=5),VLOOKUP(\"ESGOTO 85%\"&A10474&E10474&C10474,'Volume Medido 1'!$G$3:$I$449,3,0),M10474)","v":1123},{"$f":"$F10474/Parâmetros!$B$5","v":1.231501801159662E-6},{"$f":"$G10474*Parâmetros!B$15","v":1135.2041323579185},{"$f":"$G10474*Parâmetros!C$15","v":1161.1109441788005},{"$f":"$G10474*Parâmetros!D$15","v":1188.4347310817216},{"$f":"$G10474*Parâmetros!E$15","v":1214.7538242947983},{"$f":"IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1123]
["Esgoto","ENTIDADE FILANTROPICA",2323,"Vol_Esg85EsgotoENTIDADE FILANTROPICA2323","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10475<=5),VLOOKUP(\"ESGOTO 85%\"&A10475&E10475&C10475,'Volume Medido 1'!$G$3:$I$449,3,0),M10475)","v":2323},{"$f":"$F10475/Parâmetros!$B$5","v":2.547443173725641E-6},{"$f":"$G10475*Parâmetros!B$15","v":2348.245057406451},{"$f":"$G10475*Parâmetros!C$15","v":2401.8350163199948},{"$f":"$G10475*Parâmetros!D$15","v":2458.3560821930892},{"$f":"$G10475*Parâmetros!E$15","v":2512.7988725172008},{"$f":"IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2323]
["Esgoto","ENTIDADE FILANTROPICA",2591,"Vol_Esg85EsgotoENTIDADE FILANTROPICA2591","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10476<=5),VLOOKUP(\"ESGOTO 85%\"&A10476&E10476&C10476,'Volume Medido 1'!$G$3:$I$449,3,0),M10476)","v":2591},{"$f":"$F10476/Parâmetros!$B$5","v":2.8413367469320428E-6},{"$f":"$G10476*Parâmetros!B$15","v":2619.1575306672898},{"$f":"$G10476*Parâmetros!C$15","v":2678.9300590981943},{"$f":"$G10476*Parâmetros!D$15","v":2741.9718506079612},{"$f":"$G10476*Parâmetros!E$15","v":2802.6955999535371},{"$f":"IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2591]
["Esgoto","ENTIDADE FILANTROPICA",2782,"Vol_Esg85EsgotoENTIDADE FILANTROPICA2782","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10477<=5),VLOOKUP(\"ESGOTO 85%\"&A10477&E10477&C10477,'Volume Medido 1'!$G$3:$I$449,3,0),M10477)","v":2782},{"$f":"$F10477/Parâmetros!$B$5","v":3.0507907487321278E-6},{"$f":"$G10477*Parâmetros!B$15","v":2812.2332112375148},{"$f":"$G10477*Parâmetros!C$15","v":2876.411973914001},{"$f":"$G10477*Parâmetros!D$15","v":2944.1009989931872},{"$f":"$G10477*Parâmetros!E$15","v":3009.3011034622696},{"$f":"IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2782]
["Esgoto","ENTIDADE FILANTROPICA",3000,"Vol_Esg85EsgotoENTIDADE FILANTROPICA3000","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10478<=5),VLOOKUP(\"ESGOTO 85%\"&A10478&E10478&C10478,'Volume Medido 1'!$G$3:$I$449,3,0),M10478)","v":3000},{"$f":"$F10478/Parâmetros!$B$5","v":3.2898534314149472E-6},{"$f":"$G10478*Parâmetros!B$15","v":3032.6023126213313},{"$f":"$G10478*Parâmetros!C$15","v":3101.8101803529844},{"$f":"$G10478*Parâmetros!D$15","v":3174.803377778419},{"$f":"$G10478*Parâmetros!E$15","v":3245.1126205560058},{"$f":"IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3000]
["Esgoto","ENTIDADE FILANTROPICA",4051,"Vol_Esg85EsgotoENTIDADE FILANTROPICA4051","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10479<=5),VLOOKUP(\"ESGOTO 85%\"&A10479&E10479&C10479,'Volume Medido 1'!$G$3:$I$449,3,0),M10479)","v":4051},{"$f":"$F10479/Parâmetros!$B$5","v":4.4423987502206503E-6},{"$f":"$G10479*Parâmetros!B$15","v":4095.0239894763376},{"$f":"$G10479*Parâmetros!C$15","v":4188.4776802033139},{"$f":"$G10479*Parâmetros!D$15","v":4287.0428277934579},{"$f":"$G10479*Parâmetros!E$15","v":4381.9837419574596},{"$f":"IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4051]
["Esgoto","ENTIDADE FILANTROPICA",4119,"Vol_Esg85EsgotoENTIDADE FILANTROPICA4119","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10480<=5),VLOOKUP(\"ESGOTO 85%\"&A10480&E10480&C10480,'Volume Medido 1'!$G$3:$I$449,3,0),M10480)","v":4119},{"$f":"$F10480/Parâmetros!$B$5","v":4.5169687613327228E-6},{"$f":"$G10480*Parâmetros!B$15","v":4163.7629752290886},{"$f":"$G10480*Parâmetros!C$15","v":4258.7853776246484},{"$f":"$G10480*Parâmetros!D$15","v":4359.0050376897698},{"$f":"$G10480*Parâmetros!E$15","v":4455.5396280233963},{"$f":"IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4119]
["Esgoto","UTILIDADE PUBLICA",462,"Vol_Esg85EsgotoUTILIDADE PUBLICA462","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10481<=5),VLOOKUP(\"ESGOTO 85%\"&A10481&E10481&C10481,'Volume Medido 1'!$G$3:$I$449,3,0),M10481)","v":462},{"$f":"$F10481/Parâmetros!$B$5","v":5.0663742843790193E-7},{"$f":"$G10481*Parâmetros!B$15","v":467.02075614368511},{"$f":"$G10481*Parâmetros!C$15","v":477.6787677743597},{"$f":"$G10481*Parâmetros!D$15","v":488.91972017787657},{"$f":"$G10481*Parâmetros!E$15","v":499.74734356562493},{"$f":"IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},462]
["Esgoto","UTILIDADE PUBLICA",5259,"Vol_Esg85EsgotoUTILIDADE PUBLICA5259","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10482<=5),VLOOKUP(\"ESGOTO 85%\"&A10482&E10482&C10482,'Volume Medido 1'!$G$3:$I$449,3,0),M10482)","v":5259},{"$f":"$F10482/Parâmetros!$B$5","v":5.7671130652704022E-6},{"$f":"$G10482*Parâmetros!B$15","v":5316.1518540251936},{"$f":"$G10482*Parâmetros!C$15","v":5437.4732461587819},{"$f":"$G10482*Parâmetros!D$15","v":5565.4303212455679},{"$f":"$G10482*Parâmetros!E$15","v":5688.682423834678},{"$f":"IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5259]
["Esgoto","SANEPAR",654,"Vol_Esg85EsgotoSANEPAR654","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10483<=5),VLOOKUP(\"ESGOTO 85%\"&A10483&E10483&C10483,'Volume Medido 1'!$G$3:$I$449,3,0),M10483)","v":654},{"$f":"$F10483/Parâmetros!$B$5","v":7.1718804804845848E-7},{"$f":"$G10483*Parâmetros!B$15","v":661.10730415145019},{"$f":"$G10483*Parâmetros!C$15","v":676.19461931695059},{"$f":"$G10483*Parâmetros!D$15","v":692.10713635569527},{"$f":"$G10483*Parâmetros!E$15","v":707.43455128120922},{"$f":"IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},654]
["Esgoto","SANEPAR",806,"Vol_Esg85EsgotoSANEPAR806","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10484<=5),VLOOKUP(\"ESGOTO 85%\"&A10484&E10484&C10484,'Volume Medido 1'!$G$3:$I$449,3,0),M10484)","v":806},{"$f":"$F10484/Parâmetros!$B$5","v":8.8387395524014918E-7},{"$f":"$G10484*Parâmetros!B$15","v":814.75915465759772},{"$f":"$G10484*Parâmetros!C$15","v":833.35300178816851},{"$f":"$G10484*Parâmetros!D$15","v":852.96384082980194},{"$f":"$G10484*Parâmetros!E$15","v":871.85359072271353},{"$f":"IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},806]

{"sheet":"Tarifa Esgoto 85 - Economias","index":10,"n_rows":10484,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Economias","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","RESIDENCIAL",0,{"$f":"\"Econ_Esg85\"&A2&B2&C2","v":"Econ_Esg85AguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},17584.083333333332,{"$f":"$F2/Parâmetros!$C$5","v":2.5916165860169925E-3},{"$f":"$G2*Parâmetros!B$16","v":18921.796338793334},{"$f":"$G2*Parâmetros!C$16","v":19413.500470211897},{"$f":"$G2*Parâmetros!D$16","v":19941.54665433192},{"$f":"$G2*Parâmetros!E$16","v":20469.592838451947},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",1,{"$f":"\"Econ_Esg85\"&A3&B3&C3","v":"Econ_Esg85AguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},11320.083333333334,{"$f":"$F3/Parâmetros!$C$5","v":1.6684017679868361E-3},{"$f":"$G3*Parâmetros!B$16","v":12181.261161647255},{"$f":"$G3*Parâmetros!C$16","v":12497.804915307188},{"$f":"$G3*Parâmetros!D$16","v":12837.744546778111},{"$f":"$G3*Parâmetros!E$16","v":13177.684178249037},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",2,"Econ_Esg85AguaRESIDENCIAL2","RESIDENCIAL",14514.166666666666,{"$f":"$F4/Parâmetros!$C$5","v":2.139159281294066E-3},{"$f":"$G4*Parâmetros!B$16","v":15618.335086786037},{"$f":"$G4*Parâmetros!C$16","v":16024.195067019918},{"$f":"$G4*Parâmetros!D$16","v":16460.052323763397},{"$f":"$G4*Parâmetros!E$16","v":16895.909580506875},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",3,"Econ_Esg85AguaRESIDENCIAL3","RESIDENCIAL",19963.083333333332,{"$f":"$F5/Parâmetros!$C$5","v":2.9422436696845758E-3},{"$f":"$G5*Parâmetros!B$16","v":21481.779286818641},{"$f":"$G5*Parâmetros!C$16","v":22040.007450594767},{"$f":"$G5*Parâmetros!D$16","v":22639.494485409588},{"$f":"$G5*Parâmetros!E$16","v":23238.98152022441},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",4,"Econ_Esg85AguaRESIDENCIAL4","RESIDENCIAL",28015.416666666668,{"$f":"$F6/Parâmetros!$C$5","v":4.1290306194054407E-3},{"$f":"$G6*Parâmetros!B$16","v":30146.695648798093},{"$f":"$G6*Parâmetros!C$16","v":30930.091396946038},{"$f":"$G6*Parâmetros!D$16","v":31771.388244039717},{"$f":"$G6*Parâmetros!E$16","v":32612.6850911334},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",5,"Econ_Esg85AguaRESIDENCIAL5","RESIDENCIAL",38908,{"$f":"$F7/Parâmetros!$C$5","v":5.7344256289778624E-3},{"$f":"$G7*Parâmetros!B$16","v":41867.934653959084},{"$f":"$G7*Parâmetros!C$16","v":42955.919963319357},{"$f":"$G7*Parâmetros!D$16","v":44124.318710201725},{"$f":"$G7*Parâmetros!E$16","v":45292.717457084109},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",6,"Econ_Esg85AguaRESIDENCIAL6","RESIDENCIAL",47030,{"$f":"$F8/Parâmetros!$C$5","v":6.9314803467366319E-3},{"$f":"$G8*Parâmetros!B$16","v":50607.81758958815},{"$f":"$G8*Parâmetros!C$16","v":51922.91857394133},{"$f":"$G8*Parâmetros!D$16","v":53335.219207895221},{"$f":"$G8*Parâmetros!E$16","v":54747.51984184912},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",7,"Econ_Esg85AguaRESIDENCIAL7","RESIDENCIAL",55224.75,{"$f":"$F9/Parâmetros!$C$5","v":8.139257267243117E-3},{"$f":"$G9*Parâmetros!B$16","v":59425.984997461368},{"$f":"$G9*Parâmetros!C$16","v":60970.235966750297},{"$f":"$G9*Parâmetros!D$16","v":62628.623154395311},{"$f":"$G9*Parâmetros!E$16","v":64287.010342040332},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",8,"Econ_Esg85AguaRESIDENCIAL8","RESIDENCIAL",61649.75,{"$f":"$F10/Parâmetros!$C$5","v":9.0862009463369489E-3},{"$f":"$G10*Parâmetros!B$16","v":66339.768285003462},{"$f":"$G10*Parâmetros!C$16","v":68063.681678797366},{"$f":"$G10*Parâmetros!D$16","v":69915.010213947244},{"$f":"$G10*Parâmetros!E$16","v":71766.338749097122},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",9,"Econ_Esg85AguaRESIDENCIAL9","RESIDENCIAL",60960.833333333336,{"$f":"$F11/Parâmetros!$C$5","v":8.984665493742024E-3},{"$f":"$G11*Parâmetros!B$16","v":65598.442131461168},{"$f":"$G11*Parâmetros!C$16","v":67303.091332474491},{"$f":"$G11*Parâmetros!D$16","v":69133.731850506054},{"$f":"$G11*Parâmetros!E$16","v":70964.372368537617},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",10,"Econ_Esg85AguaRESIDENCIAL10","RESIDENCIAL",57609.5,{"$f":"$F12/Parâmetros!$C$5","v":8.4907318102344035E-3},{"$f":"$G12*Parâmetros!B$16","v":61992.155378000825},{"$f":"$G12*Parâmetros!C$16","v":63603.091167031111},{"$f":"$G12*Parâmetros!D$16","v":65333.09187661577},{"$f":"$G12*Parâmetros!E$16","v":67063.092586200437},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",11,"Econ_Esg85AguaRESIDENCIAL11","RESIDENCIAL",48748.333333333336,{"$f":"$F13/Parâmetros!$C$5","v":7.1847355823126992E-3},{"$f":"$G13*Parâmetros!B$16","v":52456.873509031961},{"$f":"$G13*Parâmetros!C$16","v":53820.024288369481},{"$f":"$G13*Parâmetros!D$16","v":55283.926097233234},{"$f":"$G13*Parâmetros!E$16","v":56747.827906096987},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",12,"Econ_Esg85AguaRESIDENCIAL12","RESIDENCIAL",40153.333333333336,{"$f":"$F14/Parâmetros!$C$5","v":5.9179681236649993E-3},{"$f":"$G14*Parâmetros!B$16","v":43208.006994413423},{"$f":"$G14*Parâmetros!C$16","v":44330.81558875167},{"$f":"$G14*Parâmetros!D$16","v":45536.611423793744},{"$f":"$G14*Parâmetros!E$16","v":46742.407258835818},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",13,"Econ_Esg85AguaRESIDENCIAL13","RESIDENCIAL",33688.5,{"$f":"$F15/Parâmetros!$C$5","v":4.96515363940117E-3},{"$f":"$G15*Parâmetros!B$16","v":36251.360043947279},{"$f":"$G15*Parâmetros!C$16","v":37193.392353353658},{"$f":"$G15*Parâmetros!D$16","v":38205.050654585968},{"$f":"$G15*Parâmetros!E$16","v":39216.708955818285},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",14,"Econ_Esg85AguaRESIDENCIAL14","RESIDENCIAL",27557.583333333332,{"$f":"$F16/Parâmetros!$C$5","v":4.0615532060080152E-3},{"$f":"$G16*Parâmetros!B$16","v":29654.032543976355},{"$f":"$G16*Parâmetros!C$16","v":30424.625887970855},{"$f":"$G16*Parâmetros!D$16","v":31252.174100003682},{"$f":"$G16*Parâmetros!E$16","v":32079.722312036512},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",15,"Econ_Esg85AguaRESIDENCIAL15","RESIDENCIAL",23146.25,{"$f":"$F17/Parâmetros!$C$5","v":3.4113922384786896E-3},{"$f":"$G17*Parâmetros!B$16","v":24907.106057474055},{"$f":"$G17*Parâmetros!C$16","v":25554.345184820104},{"$f":"$G17*Parâmetros!D$16","v":26249.422019790447},{"$f":"$G17*Parâmetros!E$16","v":26944.498854760794},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",16,"Econ_Esg85AguaRESIDENCIAL16","RESIDENCIAL",19057.833333333332,{"$f":"$F18/Parâmetros!$C$5","v":2.808824095287737E-3},{"$f":"$G18*Parâmetros!B$16","v":20507.662194048607},{"$f":"$G18*Parâmetros!C$16","v":21040.576831010239},{"$f":"$G18*Parâmetros!D$16","v":21612.879405929529},{"$f":"$G18*Parâmetros!E$16","v":22185.181980848825},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",17,"Econ_Esg85AguaRESIDENCIAL17","RESIDENCIAL",15664.833333333334,{"$f":"$F19/Parâmetros!$C$5","v":2.308749402188069E-3},{"$f":"$G19*Parâmetros!B$16","v":16856.538973094484},{"$f":"$G19*Parâmetros!C$16","v":17294.575072103522},{"$f":"$G19*Parâmetros!D$16","v":17764.986597671217},{"$f":"$G19*Parâmetros!E$16","v":18235.398123238916},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",18,"Econ_Esg85AguaRESIDENCIAL18","RESIDENCIAL",12946.75,{"$f":"$F20/Parâmetros!$C$5","v":1.9081467824603974E-3},{"$f":"$G20*Parâmetros!B$16","v":13931.676852604729},{"$f":"$G20*Parâmetros!C$16","v":14293.707124115988},{"$f":"$G20*Parâmetros!D$16","v":14682.495200506432},{"$f":"$G20*Parâmetros!E$16","v":15071.283276896876},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",19,"Econ_Esg85AguaRESIDENCIAL19","RESIDENCIAL",10548,{"$f":"$F21/Parâmetros!$C$5","v":1.5546088602461832E-3},{"$f":"$G21*Parâmetros!B$16","v":11350.441418987366},{"$f":"$G21*Parâmetros!C$16","v":11645.395388431494},{"$f":"$G21*Parâmetros!D$16","v":11962.149525938312},{"$f":"$G21*Parâmetros!E$16","v":12278.903663445131},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",20,"Econ_Esg85AguaRESIDENCIAL20","RESIDENCIAL",8777.6666666666661,{"$f":"$F22/Parâmetros!$C$5","v":1.2936896446992395E-3},{"$f":"$G22*Parâmetros!B$16","v":9445.4295881113103},{"$f":"$G22*Parâmetros!C$16","v":9690.8796853610947},{"$f":"$G22*Parâmetros!D$16","v":9954.4710993089848},{"$f":"$G22*Parâmetros!E$16","v":10218.062513256877},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",21,"Econ_Esg85AguaRESIDENCIAL21","RESIDENCIAL",7018.583333333333,{"$f":"$F23/Parâmetros!$C$5","v":1.0344285017421491E-3},{"$f":"$G23*Parâmetros!B$16","v":7552.5236034585769},{"$f":"$G23*Parâmetros!C$16","v":7748.7844125257998},{"$f":"$G23*Parâmetros!D$16","v":7959.5509379590312},{"$f":"$G23*Parâmetros!E$16","v":8170.3174633922636},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",22,"Econ_Esg85AguaRESIDENCIAL22","RESIDENCIAL",5747.833333333333,{"$f":"$F24/Parâmetros!$C$5","v":8.4713999120386357E-4},{"$f":"$G24*Parâmetros!B$16","v":6185.101017833038},{"$f":"$G24*Parâmetros!C$16","v":6345.827815080851},{"$f":"$G24*Parâmetros!D$16","v":6518.4339954025181},{"$f":"$G24*Parâmetros!E$16","v":6691.0401757241852},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",23,"Econ_Esg85AguaRESIDENCIAL23","RESIDENCIAL",4681.25,{"$f":"$F25/Parâmetros!$C$5","v":6.8994242766661407E-4},{"$f":"$G25*Parâmetros!B$16","v":5037.3771229270587},{"$f":"$G25*Parâmetros!C$16","v":5168.2790256062699},{"$f":"$G25*Parâmetros!D$16","v":5308.8559412494051},{"$f":"$G25*Parâmetros!E$16","v":5449.4328568925412},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",24,"Econ_Esg85AguaRESIDENCIAL24","RESIDENCIAL",3764.6666666666665,{"$f":"$F26/Parâmetros!$C$5","v":5.5485249866073791E-4},{"$f":"$G26*Parâmetros!B$16","v":4051.064510998714},{"$f":"$G26*Parâmetros!C$16","v":4156.3359725997116},{"$f":"$G26*Parâmetros!D$16","v":4269.3880908212386},{"$f":"$G26*Parâmetros!E$16","v":4382.4402090427666},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",25,"Econ_Esg85AguaRESIDENCIAL25","RESIDENCIAL",3074.75,{"$f":"$F27/Parâmetros!$C$5","v":4.5316966183560407E-4},{"$f":"$G27*Parâmetros!B$16","v":3308.6622822365762},{"$f":"$G27*Parâmetros!C$16","v":3394.6415880337254},{"$f":"$G27*Parâmetros!D$16","v":3486.9756593552165},{"$f":"$G27*Parâmetros!E$16","v":3579.3097306767081},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",26,"Econ_Esg85AguaRESIDENCIAL26","RESIDENCIAL",2508.5833333333335,{"$f":"$F28/Parâmetros!$C$5","v":3.697256234988533E-4},{"$f":"$G28*Parâmetros!B$16","v":2699.4243619309877},{"$f":"$G28*Parâmetros!C$16","v":2769.5719360538592},{"$f":"$G28*Parâmetros!D$16","v":2844.9041459622758},{"$f":"$G28*Parâmetros!E$16","v":2920.2363558706929},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",27,"Econ_Esg85AguaRESIDENCIAL27","RESIDENCIAL",2081.4166666666665,{"$f":"$F29/Parâmetros!$C$5","v":3.0676799316117521E-4},{"$f":"$G29*Parâmetros!B$16","v":2239.7608971846748},{"$f":"$G29*Parâmetros!C$16","v":2297.9635998676954},{"$f":"$G29*Parâmetros!D$16","v":2360.468088021119},{"$f":"$G29*Parâmetros!E$16","v":2422.9725761745435},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",28,"Econ_Esg85AguaRESIDENCIAL28","RESIDENCIAL",1763.25,{"$f":"$F30/Parâmetros!$C$5","v":2.5987524391629527E-4},{"$f":"$G30*Parâmetros!B$16","v":1897.3896314021117},{"$f":"$G30*Parâmetros!C$16","v":1946.6954321816299},{"$f":"$G30*Parâmetros!D$16","v":1999.6454447867584},{"$f":"$G30*Parâmetros!E$16","v":2052.5954573918875},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",29,"Econ_Esg85AguaRESIDENCIAL29","RESIDENCIAL",1438.5833333333333,{"$f":"$F31/Parâmetros!$C$5","v":2.1202449717505576E-4},{"$f":"$G31*Parâmetros!B$16","v":1548.0238766905172},{"$f":"$G31*Parâmetros!C$16","v":1588.251015915283},{"$f":"$G31*Parâmetros!D$16","v":1631.451359390983},{"$f":"$G31*Parâmetros!E$16","v":1674.6517028666831},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",30,"Econ_Esg85AguaRESIDENCIAL30","RESIDENCIAL",1283.1666666666667,{"$f":"$F32/Parâmetros!$C$5","v":1.8911853139671605E-4},{"$f":"$G32*Parâmetros!B$16","v":1380.7838529386888},{"$f":"$G32*Parâmetros!C$16","v":1416.6650722970244},{"$f":"$G32*Parâmetros!D$16","v":1455.1982871981904},{"$f":"$G32*Parâmetros!E$16","v":1493.7315020993565},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",31,"Econ_Esg85AguaRESIDENCIAL31","RESIDENCIAL",1031.9166666666667,{"$f":"$F33/Parâmetros!$C$5","v":1.5208824355666546E-4},{"$f":"$G33*Parâmetros!B$16","v":1110.4199539511485},{"$f":"$G33*Parâmetros!C$16","v":1139.2754637130831},{"$f":"$G33*Parâmetros!D$16","v":1170.2636959589031},{"$f":"$G33*Parâmetros!E$16","v":1201.2519282047233},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",32,"Econ_Esg85AguaRESIDENCIAL32","RESIDENCIAL",839.75,{"$f":"$F34/Parâmetros!$C$5","v":1.237659073181392E-4},{"$f":"$G34*Parâmetros!B$16","v":903.63416586979918},{"$f":"$G34*Parâmetros!C$16","v":927.11611466015802},{"$f":"$G34*Parâmetros!D$16","v":952.33362385349801},{"$f":"$G34*Parâmetros!E$16","v":977.55113304683812},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",33,"Econ_Esg85AguaRESIDENCIAL33","RESIDENCIAL",752.33333333333337,{"$f":"$F35/Parâmetros!$C$5","v":1.1088206919402211E-4},{"$f":"$G35*Parâmetros!B$16","v":809.56725706783243},{"$f":"$G35*Parâmetros!C$16","v":830.60477157407036},{"$f":"$G35*Parâmetros!D$16","v":853.19717734934807},{"$f":"$G35*Parâmetros!E$16","v":875.78958312462589},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",34,"Econ_Esg85AguaRESIDENCIAL34","RESIDENCIAL",638.66666666666663,{"$f":"$F36/Parâmetros!$C$5","v":9.4129395026914641E-5},{"$f":"$G36*Parâmetros!B$16","v":687.2533737447792},{"$f":"$G36*Parâmetros!C$16","v":705.11242460607832},{"$f":"$G36*Parâmetros!D$16","v":724.29144519333227},{"$f":"$G36*Parâmetros!E$16","v":743.47046578058621},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",35,"Econ_Esg85AguaRESIDENCIAL35","RESIDENCIAL",549.16666666666663,{"$f":"$F37/Parâmetros!$C$5","v":8.093850642319513E-5},{"$f":"$G37*Parâmetros!B$16","v":590.94464156812307},{"$f":"$G37*Parâmetros!C$16","v":606.30100184682362},{"$f":"$G37*Parâmetros!D$16","v":622.79235697078013},{"$f":"$G37*Parâmetros!E$16","v":639.28371209473687},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",36,"Econ_Esg85AguaRESIDENCIAL36","RESIDENCIAL",471.16666666666669,{"$f":"$F38/Parâmetros!$C$5","v":6.9442536466880918E-5},{"$f":"$G38*Parâmetros!B$16","v":507.01077441975229},{"$f":"$G38*Parâmetros!C$16","v":520.18601888345074},{"$f":"$G38*Parâmetros!D$16","v":534.33505103380742},{"$f":"$G38*Parâmetros!E$16","v":548.48408318416421},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",37,"Econ_Esg85AguaRESIDENCIAL37","RESIDENCIAL",419,{"$f":"$F39/Parâmetros!$C$5","v":6.1753992457636584E-5},{"$f":"$G39*Parâmetros!B$16","v":450.87551711752997},{"$f":"$G39*Parâmetros!C$16","v":462.59202386734881},{"$f":"$G39*Parâmetros!D$16","v":475.17450240502012},{"$f":"$G39*Parâmetros!E$16","v":487.75698094269143},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",38,"Econ_Esg85AguaRESIDENCIAL38","RESIDENCIAL",360.75,{"$f":"$F40/Parâmetros!$C$5","v":5.3168861047953224E-5},{"$f":"$G40*Parâmetros!B$16","v":388.19413556121469},{"$f":"$G40*Parâmetros!C$16","v":398.28179620559933},{"$f":"$G40*Parâmetros!D$16","v":409.11503995849887},{"$f":"$G40*Parâmetros!E$16","v":419.94828371139846},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",39,"Econ_Esg85AguaRESIDENCIAL39","RESIDENCIAL",304.33333333333331,{"$f":"$F41/Parâmetros!$C$5","v":4.4853934060319968E-5},{"$f":"$G41*Parâmetros!B$16","v":327.485558574626},{"$f":"$G41*Parâmetros!C$16","v":335.99563865623668},{"$f":"$G41*Parâmetros!D$16","v":345.13470222417135},{"$f":"$G41*Parâmetros!E$16","v":354.27376579210602},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",40,"Econ_Esg85AguaRESIDENCIAL40","RESIDENCIAL",270.58333333333331,{"$f":"$F42/Parâmetros!$C$5","v":3.987971629076094E-5},{"$f":"$G42*Parâmetros!B$16","v":291.16801990465791},{"$f":"$G42*Parâmetros!C$16","v":298.73434795093112},{"$f":"$G42*Parâmetros!D$16","v":306.85990638605819},{"$f":"$G42*Parâmetros!E$16","v":314.98546482118519},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",41,"Econ_Esg85AguaRESIDENCIAL41","RESIDENCIAL",224.41666666666666,{"$f":"$F43/Parâmetros!$C$5","v":3.3075477662771544E-5},{"$f":"$G43*Parâmetros!B$16","v":241.48921392154102},{"$f":"$G43*Parâmetros!C$16","v":247.7645823935502},{"$f":"$G43*Parâmetros!D$16","v":254.50376590626874},{"$f":"$G43*Parâmetros!E$16","v":261.24294941898728},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",42,"Econ_Esg85AguaRESIDENCIAL42","RESIDENCIAL",215.75,{"$f":"$F44/Parâmetros!$C$5","v":3.1798147667625519E-5},{"$f":"$G44*Parâmetros!B$16","v":232.16322868283314},{"$f":"$G44*Parâmetros!C$16","v":238.19625095317545},{"$f":"$G44*Parâmetros!D$16","v":244.6751763577162},{"$f":"$G44*Parâmetros!E$16","v":251.154101762257},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",43,"Econ_Esg85AguaRESIDENCIAL43","RESIDENCIAL",183.58333333333334,{"$f":"$F45/Parâmetros!$C$5","v":2.7057288262564323E-5},{"$f":"$G45*Parâmetros!B$16","v":197.54947577762903},{"$f":"$G45*Parâmetros!C$16","v":202.68302079947685},{"$f":"$G45*Parâmetros!D$16","v":208.19598822558859},{"$f":"$G45*Parâmetros!E$16","v":213.70895565170036},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",44,"Econ_Esg85AguaRESIDENCIAL44","RESIDENCIAL",170.25,{"$f":"$F46/Parâmetros!$C$5","v":2.50921651931089E-5},{"$f":"$G46*Parâmetros!B$16","v":183.20180617961691},{"$f":"$G46*Parâmetros!C$16","v":187.96251089120798},{"$f":"$G46*Parâmetros!D$16","v":193.07508122781547},{"$f":"$G46*Parâmetros!E$16","v":198.18765156442296},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",45,"Econ_Esg85AguaRESIDENCIAL45","RESIDENCIAL",148.83333333333334,{"$f":"$F47/Parâmetros!$C$5","v":2.1935686262796132E-5},{"$f":"$G47*Parâmetros!B$16","v":160.15586188780998},{"$f":"$G47*Parâmetros!C$16","v":164.31769185105114},{"$f":"$G47*Parâmetros!D$16","v":168.7871243626424},{"$f":"$G47*Parâmetros!E$16","v":173.25655687423369},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",46,"Econ_Esg85AguaRESIDENCIAL46","RESIDENCIAL",137.83333333333334,{"$f":"$F48/Parâmetros!$C$5","v":2.0314459730495411E-5},{"$f":"$G48*Parâmetros!B$16","v":148.31903446945003},{"$f":"$G48*Parâmetros!C$16","v":152.17327117672934},{"$f":"$G48*Parâmetros!D$16","v":156.31237608947959},{"$f":"$G48*Parâmetros!E$16","v":160.45148100222988},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",47,"Econ_Esg85AguaRESIDENCIAL47","RESIDENCIAL",114.66666666666667,{"$f":"$F49/Parâmetros!$C$5","v":1.6900058397316616E-5},{"$f":"$G49*Parâmetros!B$16","v":123.389958542904},{"$f":"$G49*Parâmetros!C$16","v":126.59638521111218},{"$f":"$G49*Parâmetros!D$16","v":130.0398001808488},{"$f":"$G49*Parâmetros!E$16","v":133.48321515058541},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",48,"Econ_Esg85AguaRESIDENCIAL48","RESIDENCIAL",102.08333333333333,{"$f":"$F50/Parâmetros!$C$5","v":1.5045473500518062E-5},{"$f":"$G50*Parâmetros!B$16","v":109.84934535978007},{"$f":"$G50*Parâmetros!C$16","v":112.70390398518343},{"$f":"$G50*Parâmetros!D$16","v":115.76944420170041},{"$f":"$G50*Parâmetros!E$16","v":118.83498441821739},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",49,"Econ_Esg85AguaRESIDENCIAL49","RESIDENCIAL",91.166666666666671,{"$f":"$F51/Parâmetros!$C$5","v":1.3436528987401439E-5},{"$f":"$G51*Parâmetros!B$16","v":98.10219087640769},{"$f":"$G51*Parâmetros!C$16","v":100.65148649778833},{"$f":"$G51*Parâmetros!D$16","v":103.38920159727368},{"$f":"$G51*Parâmetros!E$16","v":106.12691669675905},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",50,"Econ_Esg85AguaRESIDENCIAL50","RESIDENCIAL",92.333333333333329,{"$f":"$F52/Parâmetros!$C$5","v":1.3608477255978787E-5},{"$f":"$G52*Parâmetros!B$16","v":99.357611966233748},{"$f":"$G52*Parâmetros!C$16","v":101.93953111476185},{"$f":"$G52*Parâmetros!D$16","v":104.71228095957882},{"$f":"$G52*Parâmetros!E$16","v":107.48503080439582},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",51,"Econ_Esg85AguaRESIDENCIAL51","RESIDENCIAL",73.333333333333329,{"$f":"$F53/Parâmetros!$C$5","v":1.0808176882004812E-5},{"$f":"$G53*Parâmetros!B$16","v":78.912182789066506},{"$f":"$G53*Parâmetros!C$16","v":80.962804495478721},{"$f":"$G53*Parâmetros!D$16","v":83.164988487752126},{"$f":"$G53*Parâmetros!E$16","v":85.367172480025559},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",52,"Econ_Esg85AguaRESIDENCIAL52","RESIDENCIAL",71.25,{"$f":"$F54/Parâmetros!$C$5","v":1.0501126402402403E-5},{"$f":"$G54*Parâmetros!B$16","v":76.670359414377117},{"$f":"$G54*Parâmetros!C$16","v":78.662724822311716},{"$f":"$G54*Parâmetros!D$16","v":80.802346769350081},{"$f":"$G54*Parâmetros!E$16","v":82.941968716388473},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",53,"Econ_Esg85AguaRESIDENCIAL53","RESIDENCIAL",68,{"$f":"$F55/Parâmetros!$C$5","v":1.0022127654222645E-5},{"$f":"$G55*Parâmetros!B$16","v":73.17311494986167},{"$f":"$G55*Parâmetros!C$16","v":75.074600532171175},{"$f":"$G55*Parâmetros!D$16","v":77.116625688642898},{"$f":"$G55*Parâmetros!E$16","v":79.158650845114607},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",54,"Econ_Esg85AguaRESIDENCIAL54","RESIDENCIAL",61.666666666666664,{"$f":"$F56/Parâmetros!$C$5","v":9.0886941962313201E-6},{"$f":"$G56*Parâmetros!B$16","v":66.357971890805928},{"$f":"$G56*Parâmetros!C$16","v":68.082358325743471},{"$f":"$G56*Parâmetros!D$16","v":69.934194864700657},{"$f":"$G56*Parâmetros!E$16","v":71.786031403657859},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",55,"Econ_Esg85AguaRESIDENCIAL55","RESIDENCIAL",60.416666666666664,{"$f":"$F57/Parâmetros!$C$5","v":8.9044639084698729E-6},{"$f":"$G57*Parâmetros!B$16","v":65.01287786599228},{"$f":"$G57*Parâmetros!C$16","v":66.702310521843259},{"$f":"$G57*Parâmetros!D$16","v":68.516609833659416},{"$f":"$G57*Parâmetros!E$16","v":70.330909145475587},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",56,"Econ_Esg85AguaRESIDENCIAL56","RESIDENCIAL",46.666666666666664,{"$f":"$F58/Parâmetros!$C$5","v":6.8779307430939716E-6},{"$f":"$G58*Parâmetros!B$16","v":50.21684359304232},{"$f":"$G58*Parâmetros!C$16","v":51.521784678941003},{"$f":"$G58*Parâmetros!D$16","v":52.923174492205902},{"$f":"$G58*Parâmetros!E$16","v":54.324564305470808},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",57,"Econ_Esg85AguaRESIDENCIAL57","RESIDENCIAL",43,{"$f":"$F59/Parâmetros!$C$5","v":6.3375218989937309E-6},{"$f":"$G59*Parâmetros!B$16","v":46.271234453588995},{"$f":"$G59*Parâmetros!C$16","v":47.473644454167065},{"$f":"$G59*Parâmetros!D$16","v":48.764925067818297},{"$f":"$G59*Parâmetros!E$16","v":50.056205681469528},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",58,"Econ_Esg85AguaRESIDENCIAL58","RESIDENCIAL",41.166666666666664,{"$f":"$F60/Parâmetros!$C$5","v":6.0673174769436106E-6},{"$f":"$G60*Parâmetros!B$16","v":44.298429883862333},{"$f":"$G60*Parâmetros!C$16","v":45.449574341780099},{"$f":"$G60*Parâmetros!D$16","v":46.685800355624494},{"$f":"$G60*Parâmetros!E$16","v":47.922026369468895},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",59,"Econ_Esg85AguaRESIDENCIAL59","RESIDENCIAL",44.333333333333336,{"$f":"$F61/Parâmetros!$C$5","v":6.5340342059392731E-6},{"$f":"$G61*Parâmetros!B$16","v":47.706001413390204},{"$f":"$G61*Parâmetros!C$16","v":48.945695444993952},{"$f":"$G61*Parâmetros!D$16","v":50.277015767595607},{"$f":"$G61*Parâmetros!E$16","v":51.60833609019727},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",60,"Econ_Esg85AguaRESIDENCIAL60","RESIDENCIAL",35.083333333333336,{"$f":"$F62/Parâmetros!$C$5","v":5.1707300765045756E-6},{"$f":"$G62*Parâmetros!B$16","v":37.752305629769324},{"$f":"$G62*Parâmetros!C$16","v":38.733341696132435},{"$f":"$G62*Parâmetros!D$16","v":39.78688653789051},{"$f":"$G62*Parâmetros!E$16","v":40.840431379648592},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",61,"Econ_Esg85AguaRESIDENCIAL61","RESIDENCIAL",36.5,{"$f":"$F63/Parâmetros!$C$5","v":5.3795244026342135E-6},{"$f":"$G63*Parâmetros!B$16","v":39.276745524558102},{"$f":"$G63*Parâmetros!C$16","v":40.297395873885996},{"$f":"$G63*Parâmetros!D$16","v":41.393482906403904},{"$f":"$G63*Parâmetros!E$16","v":42.489569938921811},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",62,"Econ_Esg85AguaRESIDENCIAL62","RESIDENCIAL",30.833333333333332,{"$f":"$F64/Parâmetros!$C$5","v":4.54434709811566E-6},{"$f":"$G64*Parâmetros!B$16","v":33.178985945402964},{"$f":"$G64*Parâmetros!C$16","v":34.041179162871735},{"$f":"$G64*Parâmetros!D$16","v":34.967097432350329},{"$f":"$G64*Parâmetros!E$16","v":35.893015701828929},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",63,"Econ_Esg85AguaRESIDENCIAL63","RESIDENCIAL",28.25,{"$f":"$F65/Parâmetros!$C$5","v":4.1636045034086724E-6},{"$f":"$G65*Parâmetros!B$16","v":30.399124960788122},{"$f":"$G65*Parâmetros!C$16","v":31.189080368144644},{"$f":"$G65*Parâmetros!D$16","v":32.037421701531791},{"$f":"$G65*Parâmetros!E$16","v":32.885763034918938},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",64,"Econ_Esg85AguaRESIDENCIAL64","RESIDENCIAL",26.916666666666668,{"$f":"$F66/Parâmetros!$C$5","v":3.9670921964631303E-6},{"$f":"$G66*Parâmetros!B$16","v":28.964358000986913},{"$f":"$G66*Parâmetros!C$16","v":29.717029377317758},{"$f":"$G66*Parâmetros!D$16","v":30.525331001754477},{"$f":"$G66*Parâmetros!E$16","v":31.3336326261912},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",65,{"$f":"\"Econ_Esg85\"&A67&B67&C67","v":"Econ_Esg85AguaRESIDENCIAL65"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},33.916666666666664,{"$f":"$F67/Parâmetros!$C$5","v":4.9987818079272259E-6},{"$f":"$G67*Parâmetros!B$16","v":36.49688453994326},{"$f":"$G67*Parâmetros!C$16","v":37.445297079158905},{"$f":"$G67*Parâmetros!D$16","v":38.463807175585366},{"$f":"$G67*Parâmetros!E$16","v":39.482317272011819},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",66,"Econ_Esg85AguaRESIDENCIAL66","RESIDENCIAL",25.833333333333332,{"$f":"$F68/Parâmetros!$C$5","v":3.8074259470698772E-6},{"$f":"$G68*Parâmetros!B$16","v":27.79860984614843},{"$f":"$G68*Parâmetros!C$16","v":28.520987947270914},{"$f":"$G68*Parâmetros!D$16","v":29.296757308185413},{"$f":"$G68*Parâmetros!E$16","v":30.072526669099911},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",67,"Econ_Esg85AguaRESIDENCIAL67","RESIDENCIAL",25.5,{"$f":"$F69/Parâmetros!$C$5","v":3.7582978703334919E-6},{"$f":"$G69*Parâmetros!B$16","v":27.439918106198128},{"$f":"$G69*Parâmetros!C$16","v":28.152975199564192},{"$f":"$G69*Parâmetros!D$16","v":28.918734633241083},{"$f":"$G69*Parâmetros!E$16","v":29.684494066917981},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",68,"Econ_Esg85AguaRESIDENCIAL68","RESIDENCIAL",21.75,{"$f":"$F70/Parâmetros!$C$5","v":3.2056070070491546E-6},{"$f":"$G70*Parâmetros!B$16","v":23.404636031757224},{"$f":"$G70*Parâmetros!C$16","v":24.012831787863576},{"$f":"$G70*Parâmetros!D$16","v":24.665979540117394},{"$f":"$G70*Parâmetros!E$16","v":25.319127292371217},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",69,"Econ_Esg85AguaRESIDENCIAL69","RESIDENCIAL",19.916666666666668,{"$f":"$F71/Parâmetros!$C$5","v":2.9354025849990346E-6},{"$f":"$G71*Parâmetros!B$16","v":21.431831462030566},{"$f":"$G71*Parâmetros!C$16","v":21.98876167547661},{"$f":"$G71*Parâmetros!D$16","v":22.586854827923592},{"$f":"$G71*Parâmetros!E$16","v":23.18494798037058},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",70,"Econ_Esg85AguaRESIDENCIAL70","RESIDENCIAL",19.583333333333332,{"$f":"$F72/Parâmetros!$C$5","v":2.8862745082626485E-6},{"$f":"$G72*Parâmetros!B$16","v":21.07313972208026},{"$f":"$G72*Parâmetros!C$16","v":21.620748927769881},{"$f":"$G72*Parâmetros!D$16","v":22.208832152979259},{"$f":"$G72*Parâmetros!E$16","v":22.79691537818864},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",71,"Econ_Esg85AguaRESIDENCIAL71","RESIDENCIAL",16.916666666666668,{"$f":"$F73/Parâmetros!$C$5","v":2.493249894371565E-6},{"$f":"$G73*Parâmetros!B$16","v":18.203605802477846},{"$f":"$G73*Parâmetros!C$16","v":18.676646946116115},{"$f":"$G73*Parâmetros!D$16","v":19.184650753424641},{"$f":"$G73*Parâmetros!E$16","v":19.692654560733171},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",72,"Econ_Esg85AguaRESIDENCIAL72","RESIDENCIAL",17.416666666666668,{"$f":"$F74/Parâmetros!$C$5","v":2.5669420094761432E-6},{"$f":"$G74*Parâmetros!B$16","v":18.741643412403299},{"$f":"$G74*Parâmetros!C$16","v":19.228666067676198},{"$f":"$G74*Parâmetros!D$16","v":19.751684765841134},{"$f":"$G74*Parâmetros!E$16","v":20.274703464006073},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",73,"Econ_Esg85AguaRESIDENCIAL73","RESIDENCIAL",16.833333333333332,{"$f":"$F75/Parâmetros!$C$5","v":2.4809678751874684E-6},{"$f":"$G75*Parâmetros!B$16","v":18.113932867490266},{"$f":"$G75*Parâmetros!C$16","v":18.584643759189433},{"$f":"$G75*Parâmetros!D$16","v":19.090145084688558},{"$f":"$G75*Parâmetros!E$16","v":19.595646410187687},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",74,"Econ_Esg85AguaRESIDENCIAL74","RESIDENCIAL",14.833333333333334,{"$f":"$F76/Parâmetros!$C$5","v":2.1861994147691552E-6},{"$f":"$G76*Parâmetros!B$16","v":15.961782427788453},{"$f":"$G76*Parâmetros!C$16","v":16.376567272949103},{"$f":"$G76*Parâmetros!D$16","v":16.822009035022589},{"$f":"$G76*Parâmetros!E$16","v":17.267450797096078},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",75,"Econ_Esg85AguaRESIDENCIAL75","RESIDENCIAL",12.5,{"$f":"$F77/Parâmetros!$C$5","v":1.8423028776144566E-6},{"$f":"$G77*Parâmetros!B$16","v":13.450940248136336},{"$f":"$G77*Parâmetros!C$16","v":13.800478039002055},{"$f":"$G77*Parâmetros!D$16","v":14.175850310412295},{"$f":"$G77*Parâmetros!E$16","v":14.551222581822538},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",76,"Econ_Esg85AguaRESIDENCIAL76","RESIDENCIAL",14,{"$f":"$F78/Parâmetros!$C$5","v":2.0633792229281916E-6},{"$f":"$G78*Parâmetros!B$16","v":15.065053077912697},{"$f":"$G78*Parâmetros!C$16","v":15.456535403682302},{"$f":"$G78*Parâmetros!D$16","v":15.876952347661772},{"$f":"$G78*Parâmetros!E$16","v":16.297369291641242},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",78,"Econ_Esg85AguaRESIDENCIAL78","RESIDENCIAL",10.5,{"$f":"$F79/Parâmetros!$C$5","v":1.5475344171961436E-6},{"$f":"$G79*Parâmetros!B$16","v":11.298789808434522},{"$f":"$G79*Parâmetros!C$16","v":11.592401552761727},{"$f":"$G79*Parâmetros!D$16","v":11.907714260746328},{"$f":"$G79*Parâmetros!E$16","v":12.223026968730933},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",79,"Econ_Esg85AguaRESIDENCIAL79","RESIDENCIAL",9.4166666666666661,{"$f":"$F80/Parâmetros!$C$5","v":1.3878681678028906E-6},{"$f":"$G80*Parâmetros!B$16","v":10.13304165359604},{"$f":"$G80*Parâmetros!C$16","v":10.39636012271488},{"$f":"$G80*Parâmetros!D$16","v":10.679140567177262},{"$f":"$G80*Parâmetros!E$16","v":10.961921011639644},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",80,"Econ_Esg85AguaRESIDENCIAL80","RESIDENCIAL",10.916666666666666,{"$f":"$F81/Parâmetros!$C$5","v":1.6089445131166254E-6},{"$f":"$G81*Parâmetros!B$16","v":11.7471544833724},{"$f":"$G81*Parâmetros!C$16","v":12.052417487395127},{"$f":"$G81*Parâmetros!D$16","v":12.380242604426737},{"$f":"$G81*Parâmetros!E$16","v":12.708067721458349},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",81,"Econ_Esg85AguaRESIDENCIAL81","RESIDENCIAL",10.5,{"$f":"$F82/Parâmetros!$C$5","v":1.5475344171961436E-6},{"$f":"$G82*Parâmetros!B$16","v":11.298789808434522},{"$f":"$G82*Parâmetros!C$16","v":11.592401552761727},{"$f":"$G82*Parâmetros!D$16","v":11.907714260746328},{"$f":"$G82*Parâmetros!E$16","v":12.223026968730933},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",82,"Econ_Esg85AguaRESIDENCIAL82","RESIDENCIAL",8.5833333333333339,{"$f":"$F83/Parâmetros!$C$5","v":1.2650479759619271E-6},{"$f":"$G83*Parâmetros!B$16","v":9.2363123037202861},{"$f":"$G83*Parâmetros!C$16","v":9.4763282534480791},{"$f":"$G83*Parâmetros!D$16","v":9.7340838798164437},{"$f":"$G83*Parâmetros!E$16","v":9.9918395061848102},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",84,"Econ_Esg85AguaRESIDENCIAL84","RESIDENCIAL",8.25,{"$f":"$F84/Parâmetros!$C$5","v":1.2159198992255415E-6},{"$f":"$G84*Parâmetros!B$16","v":8.8776205637699839},{"$f":"$G84*Parâmetros!C$16","v":9.1083155057413574},{"$f":"$G84*Parâmetros!D$16","v":9.3560612048721161},{"$f":"$G84*Parâmetros!E$16","v":9.6038069040028766},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",85,"Econ_Esg85AguaRESIDENCIAL85","RESIDENCIAL",8.5,{"$f":"$F85/Parâmetros!$C$5","v":1.2527659567778306E-6},{"$f":"$G85*Parâmetros!B$16","v":9.1466393687327088},{"$f":"$G85*Parâmetros!C$16","v":9.3843250665213969},{"$f":"$G85*Parâmetros!D$16","v":9.6395782110803623},{"$f":"$G85*Parâmetros!E$16","v":9.8948313556393259},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",86,"Econ_Esg85AguaRESIDENCIAL86","RESIDENCIAL",8.5833333333333339,{"$f":"$F86/Parâmetros!$C$5","v":1.2650479759619271E-6},{"$f":"$G86*Parâmetros!B$16","v":9.2363123037202861},{"$f":"$G86*Parâmetros!C$16","v":9.4763282534480791},{"$f":"$G86*Parâmetros!D$16","v":9.7340838798164437},{"$f":"$G86*Parâmetros!E$16","v":9.9918395061848102},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",88,"Econ_Esg85AguaRESIDENCIAL88","RESIDENCIAL",9.9166666666666661,{"$f":"$F87/Parâmetros!$C$5","v":1.461560282907469E-6},{"$f":"$G87*Parâmetros!B$16","v":10.671079263521493},{"$f":"$G87*Parâmetros!C$16","v":10.948379244274964},{"$f":"$G87*Parâmetros!D$16","v":11.246174579593754},{"$f":"$G87*Parâmetros!E$16","v":11.543969914912548},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",89,"Econ_Esg85AguaRESIDENCIAL89","RESIDENCIAL",5.083333333333333,{"$f":"$F88/Parâmetros!$C$5","v":7.4920317022987905E-7},{"$f":"$G88*Parâmetros!B$16","v":5.47004903424211},{"$f":"$G88*Parâmetros!C$16","v":5.6121944025275026},{"$f":"$G88*Parâmetros!D$16","v":5.7648457929010002},{"$f":"$G88*Parâmetros!E$16","v":5.9174971832744987},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",90,"Econ_Esg85AguaRESIDENCIAL90","RESIDENCIAL",6.666666666666667,{"$f":"$F89/Parâmetros!$C$5","v":9.8256153472771029E-7},{"$f":"$G89*Parâmetros!B$16","v":7.1738347990060465},{"$f":"$G89*Parâmetros!C$16","v":7.3602549541344295},{"$f":"$G89*Parâmetros!D$16","v":7.5604534988865577},{"$f":"$G89*Parâmetros!E$16","v":7.7606520436386877},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",91,"Econ_Esg85AguaRESIDENCIAL91","RESIDENCIAL",7.833333333333333,{"$f":"$F90/Parâmetros!$C$5","v":1.1545098033050596E-6},{"$f":"$G90*Parâmetros!B$16","v":8.4292558888321043},{"$f":"$G90*Parâmetros!C$16","v":8.6482995711079553},{"$f":"$G90*Parâmetros!D$16","v":8.8835328611917053},{"$f":"$G90*Parâmetros!E$16","v":9.118766151275457},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",93,"Econ_Esg85AguaRESIDENCIAL93","RESIDENCIAL",8.0833333333333339,{"$f":"$F91/Parâmetros!$C$5","v":1.1913558608573487E-6},{"$f":"$G91*Parâmetros!B$16","v":8.698274693794831},{"$f":"$G91*Parâmetros!C$16","v":8.9243091318879948},{"$f":"$G91*Parâmetros!D$16","v":9.1670498673999514},{"$f":"$G91*Parâmetros!E$16","v":9.4097906029119081},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",94,"Econ_Esg85AguaRESIDENCIAL94","RESIDENCIAL",5.416666666666667,{"$f":"$F92/Parâmetros!$C$5","v":7.9833124696626458E-7},{"$f":"$G92*Parâmetros!B$16","v":5.8287407741924131},{"$f":"$G92*Parâmetros!C$16","v":5.9802071502342242},{"$f":"$G92*Parâmetros!D$16","v":6.1428684678453278},{"$f":"$G92*Parâmetros!E$16","v":6.3055297854564332},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",95,"Econ_Esg85AguaRESIDENCIAL95","RESIDENCIAL",7.166666666666667,{"$f":"$F93/Parâmetros!$C$5","v":1.0562536498322885E-6},{"$f":"$G93*Parâmetros!B$16","v":7.7118724089314998},{"$f":"$G93*Parâmetros!C$16","v":7.9122740756945111},{"$f":"$G93*Parâmetros!D$16","v":8.12748751130305},{"$f":"$G93*Parâmetros!E$16","v":8.342700946911588},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",96,"Econ_Esg85AguaRESIDENCIAL96","RESIDENCIAL",6.166666666666667,{"$f":"$F94/Parâmetros!$C$5","v":9.0886941962313199E-7},{"$f":"$G94*Parâmetros!B$16","v":6.6357971890805931},{"$f":"$G94*Parâmetros!C$16","v":6.8082358325743471},{"$f":"$G94*Parâmetros!D$16","v":6.9934194864700663},{"$f":"$G94*Parâmetros!E$16","v":7.1786031403657855},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",97,"Econ_Esg85AguaRESIDENCIAL97","RESIDENCIAL",6.5,{"$f":"$F95/Parâmetros!$C$5","v":9.5799749635951742E-7},{"$f":"$G95*Parâmetros!B$16","v":6.9944889290308945},{"$f":"$G95*Parâmetros!C$16","v":7.1762485802810678},{"$f":"$G95*Parâmetros!D$16","v":7.371442161414393},{"$f":"$G95*Parâmetros!E$16","v":7.5666357425477191},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",99,"Econ_Esg85AguaRESIDENCIAL99","RESIDENCIAL",4.333333333333333,{"$f":"$F96/Parâmetros!$C$5","v":6.3866499757301165E-7},{"$f":"$G96*Parâmetros!B$16","v":4.6629926193539299},{"$f":"$G96*Parâmetros!C$16","v":4.7841657201873788},{"$f":"$G96*Parâmetros!D$16","v":4.9142947742762626},{"$f":"$G96*Parâmetros!E$16","v":5.0444238283651464},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",100,"Econ_Esg85AguaRESIDENCIAL100","RESIDENCIAL",4.25,{"$f":"$F97/Parâmetros!$C$5","v":6.2638297838891531E-7},{"$f":"$G97*Parâmetros!B$16","v":4.5733196843663544},{"$f":"$G97*Parâmetros!C$16","v":4.6921625332606984},{"$f":"$G97*Parâmetros!D$16","v":4.8197891055401811},{"$f":"$G97*Parâmetros!E$16","v":4.947415677819663},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",102,"Econ_Esg85AguaRESIDENCIAL102","RESIDENCIAL",3.9166666666666665,{"$f":"$F98/Parâmetros!$C$5","v":5.7725490165252978E-7},{"$f":"$G98*Parâmetros!B$16","v":4.2146279444160522},{"$f":"$G98*Parâmetros!C$16","v":4.3241497855539777},{"$f":"$G98*Parâmetros!D$16","v":4.4417664305958526},{"$f":"$G98*Parâmetros!E$16","v":4.5593830756377285},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",103,"Econ_Esg85AguaRESIDENCIAL103","RESIDENCIAL",4.583333333333333,{"$f":"$F99/Parâmetros!$C$5","v":6.7551105512530074E-7},{"$f":"$G99*Parâmetros!B$16","v":4.9320114243166566},{"$f":"$G99*Parâmetros!C$16","v":5.0601752809674201},{"$f":"$G99*Parâmetros!D$16","v":5.1978117804845079},{"$f":"$G99*Parâmetros!E$16","v":5.3354482800015974},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",106,"Econ_Esg85AguaRESIDENCIAL106","RESIDENCIAL",3.6666666666666665,{"$f":"$F100/Parâmetros!$C$5","v":5.4040884410024057E-7},{"$f":"$G100*Parâmetros!B$16","v":3.945609139453325},{"$f":"$G100*Parâmetros!C$16","v":4.0481402247739355},{"$f":"$G100*Parâmetros!D$16","v":4.1582494243876065},{"$f":"$G100*Parâmetros!E$16","v":4.2683586240012774},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",109,"Econ_Esg85AguaRESIDENCIAL109","RESIDENCIAL",4.75,{"$f":"$F101/Parâmetros!$C$5","v":7.0007509349349351E-7},{"$f":"$G101*Parâmetros!B$16","v":5.1113572942918077},{"$f":"$G101*Parâmetros!C$16","v":5.2441816548207809},{"$f":"$G101*Parâmetros!D$16","v":5.3868231179566717},{"$f":"$G101*Parâmetros!E$16","v":5.5294645810925642},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",110,"Econ_Esg85AguaRESIDENCIAL110","RESIDENCIAL",4.5,{"$f":"$F102/Parâmetros!$C$5","v":6.6322903594120441E-7},{"$f":"$G102*Parâmetros!B$16","v":4.8423384893290811},{"$f":"$G102*Parâmetros!C$16","v":4.9681720940407397},{"$f":"$G102*Parâmetros!D$16","v":5.1033061117484264},{"$f":"$G102*Parâmetros!E$16","v":5.238440129456114},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",112,"Econ_Esg85AguaRESIDENCIAL112","RESIDENCIAL",4.416666666666667,{"$f":"$F103/Parâmetros!$C$5","v":6.5094701675710808E-7},{"$f":"$G103*Parâmetros!B$16","v":4.7526655543415064},{"$f":"$G103*Parâmetros!C$16","v":4.8761689071140593},{"$f":"$G103*Parâmetros!D$16","v":5.0088004430123449},{"$f":"$G103*Parâmetros!E$16","v":5.1414319789106306},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",113,"Econ_Esg85AguaRESIDENCIAL113","RESIDENCIAL",2.8333333333333335,{"$f":"$F104/Parâmetros!$C$5","v":4.1758865225927689E-7},{"$f":"$G104*Parâmetros!B$16","v":3.0488797895775699},{"$f":"$G104*Parâmetros!C$16","v":3.1281083555071327},{"$f":"$G104*Parâmetros!D$16","v":3.2131927370267874},{"$f":"$G104*Parâmetros!E$16","v":3.2982771185464426},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",114,"Econ_Esg85AguaRESIDENCIAL114","RESIDENCIAL",3.3333333333333335,{"$f":"$F105/Parâmetros!$C$5","v":4.9128076736385514E-7},{"$f":"$G105*Parâmetros!B$16","v":3.5869173995030232},{"$f":"$G105*Parâmetros!C$16","v":3.6801274770672148},{"$f":"$G105*Parâmetros!D$16","v":3.7802267494432789},{"$f":"$G105*Parâmetros!E$16","v":3.8803260218193438},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",116,"Econ_Esg85AguaRESIDENCIAL116","RESIDENCIAL",3.9166666666666665,{"$f":"$F106/Parâmetros!$C$5","v":5.7725490165252978E-7},{"$f":"$G106*Parâmetros!B$16","v":4.2146279444160522},{"$f":"$G106*Parâmetros!C$16","v":4.3241497855539777},{"$f":"$G106*Parâmetros!D$16","v":4.4417664305958526},{"$f":"$G106*Parâmetros!E$16","v":4.5593830756377285},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",117,"Econ_Esg85AguaRESIDENCIAL117","RESIDENCIAL",2.25,{"$f":"$F107/Parâmetros!$C$5","v":3.3161451797060221E-7},{"$f":"$G107*Parâmetros!B$16","v":2.4211692446645405},{"$f":"$G107*Parâmetros!C$16","v":2.4840860470203698},{"$f":"$G107*Parâmetros!D$16","v":2.5516530558742132},{"$f":"$G107*Parâmetros!E$16","v":2.619220064728057},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",121,"Econ_Esg85AguaRESIDENCIAL121","RESIDENCIAL",3,{"$f":"$F108/Parâmetros!$C$5","v":4.4215269062746961E-7},{"$f":"$G108*Parâmetros!B$16","v":3.228225659552721},{"$f":"$G108*Parâmetros!C$16","v":3.3121147293604931},{"$f":"$G108*Parâmetros!D$16","v":3.4022040744989508},{"$f":"$G108*Parâmetros!E$16","v":3.4922934196374094},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",122,"Econ_Esg85AguaRESIDENCIAL122","RESIDENCIAL",1.9166666666666667,{"$f":"$F109/Parâmetros!$C$5","v":2.8248644123421672E-7},{"$f":"$G109*Parâmetros!B$16","v":2.0624775047142387},{"$f":"$G109*Parâmetros!C$16","v":2.1160732993136486},{"$f":"$G109*Parâmetros!D$16","v":2.1736303809298856},{"$f":"$G109*Parâmetros!E$16","v":2.231187462546123},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",124,"Econ_Esg85AguaRESIDENCIAL124","RESIDENCIAL",2.5,{"$f":"$F110/Parâmetros!$C$5","v":3.6846057552289136E-7},{"$f":"$G110*Parâmetros!B$16","v":2.6901880496272677},{"$f":"$G110*Parâmetros!C$16","v":2.7600956078004111},{"$f":"$G110*Parâmetros!D$16","v":2.8351700620824594},{"$f":"$G110*Parâmetros!E$16","v":2.9102445163645076},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",126,"Econ_Esg85AguaRESIDENCIAL126","RESIDENCIAL",2.6666666666666665,{"$f":"$F111/Parâmetros!$C$5","v":3.9302461389108407E-7},{"$f":"$G111*Parâmetros!B$16","v":2.8695339196024183},{"$f":"$G111*Parâmetros!C$16","v":2.9441019816537715},{"$f":"$G111*Parâmetros!D$16","v":3.0241813995546227},{"$f":"$G111*Parâmetros!E$16","v":3.1042608174554749},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",129,"Econ_Esg85AguaRESIDENCIAL129","RESIDENCIAL",2.0833333333333335,{"$f":"$F112/Parâmetros!$C$5","v":3.0705047960240949E-7},{"$f":"$G112*Parâmetros!B$16","v":2.2418233746893899},{"$f":"$G112*Parâmetros!C$16","v":2.3000796731670095},{"$f":"$G112*Parâmetros!D$16","v":2.3626417184020494},{"$f":"$G112*Parâmetros!E$16","v":2.4252037636370902},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",131,"Econ_Esg85AguaRESIDENCIAL131","RESIDENCIAL",2.0833333333333335,{"$f":"$F113/Parâmetros!$C$5","v":3.0705047960240949E-7},{"$f":"$G113*Parâmetros!B$16","v":2.2418233746893899},{"$f":"$G113*Parâmetros!C$16","v":2.3000796731670095},{"$f":"$G113*Parâmetros!D$16","v":2.3626417184020494},{"$f":"$G113*Parâmetros!E$16","v":2.4252037636370902},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",135,"Econ_Esg85AguaRESIDENCIAL135","RESIDENCIAL",2.6666666666666665,{"$f":"$F114/Parâmetros!$C$5","v":3.9302461389108407E-7},{"$f":"$G114*Parâmetros!B$16","v":2.8695339196024183},{"$f":"$G114*Parâmetros!C$16","v":2.9441019816537715},{"$f":"$G114*Parâmetros!D$16","v":3.0241813995546227},{"$f":"$G114*Parâmetros!E$16","v":3.1042608174554749},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",138,"Econ_Esg85AguaRESIDENCIAL138","RESIDENCIAL",1.5833333333333333,{"$f":"$F115/Parâmetros!$C$5","v":2.3335836449783116E-7},{"$f":"$G115*Parâmetros!B$16","v":1.7037857647639358},{"$f":"$G115*Parâmetros!C$16","v":1.7480605516069267},{"$f":"$G115*Parâmetros!D$16","v":1.7956077059855573},{"$f":"$G115*Parâmetros!E$16","v":1.8431548603641881},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",140,"Econ_Esg85AguaRESIDENCIAL140","RESIDENCIAL",1,{"$f":"$F116/Parâmetros!$C$5","v":1.4738423020915653E-7},{"$f":"$G116*Parâmetros!B$16","v":1.0760752198509069},{"$f":"$G116*Parâmetros!C$16","v":1.1040382431201643},{"$f":"$G116*Parâmetros!D$16","v":1.1340680248329835},{"$f":"$G116*Parâmetros!E$16","v":1.164097806545803},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",142,"Econ_Esg85AguaRESIDENCIAL142","RESIDENCIAL",1.3333333333333333,{"$f":"$F117/Parâmetros!$C$5","v":1.9651230694554204E-7},{"$f":"$G117*Parâmetros!B$16","v":1.4347669598012092},{"$f":"$G117*Parâmetros!C$16","v":1.4720509908268857},{"$f":"$G117*Parâmetros!D$16","v":1.5120906997773114},{"$f":"$G117*Parâmetros!E$16","v":1.5521304087277374},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",143,"Econ_Esg85AguaRESIDENCIAL143","RESIDENCIAL",1.0833333333333333,{"$f":"$F118/Parâmetros!$C$5","v":1.5966624939325291E-7},{"$f":"$G118*Parâmetros!B$16","v":1.1657481548384825},{"$f":"$G118*Parâmetros!C$16","v":1.1960414300468447},{"$f":"$G118*Parâmetros!D$16","v":1.2285736935690657},{"$f":"$G118*Parâmetros!E$16","v":1.2611059570912866},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",153,"Econ_Esg85AguaRESIDENCIAL153","RESIDENCIAL",1.25,{"$f":"$F119/Parâmetros!$C$5","v":1.8423028776144568E-7},{"$f":"$G119*Parâmetros!B$16","v":1.3450940248136338},{"$f":"$G119*Parâmetros!C$16","v":1.3800478039002055},{"$f":"$G119*Parâmetros!D$16","v":1.4175850310412297},{"$f":"$G119*Parâmetros!E$16","v":1.4551222581822538},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",154,"Econ_Esg85AguaRESIDENCIAL154","RESIDENCIAL",1.0833333333333333,{"$f":"$F120/Parâmetros!$C$5","v":1.5966624939325291E-7},{"$f":"$G120*Parâmetros!B$16","v":1.1657481548384825},{"$f":"$G120*Parâmetros!C$16","v":1.1960414300468447},{"$f":"$G120*Parâmetros!D$16","v":1.2285736935690657},{"$f":"$G120*Parâmetros!E$16","v":1.2611059570912866},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",157,"Econ_Esg85AguaRESIDENCIAL157","RESIDENCIAL",1.5833333333333333,{"$f":"$F121/Parâmetros!$C$5","v":2.3335836449783116E-7},{"$f":"$G121*Parâmetros!B$16","v":1.7037857647639358},{"$f":"$G121*Parâmetros!C$16","v":1.7480605516069267},{"$f":"$G121*Parâmetros!D$16","v":1.7956077059855573},{"$f":"$G121*Parâmetros!E$16","v":1.8431548603641881},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",168,"Econ_Esg85AguaRESIDENCIAL168","RESIDENCIAL",0.83333333333333337,{"$f":"$F122/Parâmetros!$C$5","v":1.2282019184096379E-7},{"$f":"$G122*Parâmetros!B$16","v":0.89672934987575581},{"$f":"$G122*Parâmetros!C$16","v":0.92003186926680369},{"$f":"$G122*Parâmetros!D$16","v":0.94505668736081971},{"$f":"$G122*Parâmetros!E$16","v":0.97008150545483596},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",169,"Econ_Esg85AguaRESIDENCIAL169","RESIDENCIAL",1.25,{"$f":"$F123/Parâmetros!$C$5","v":1.8423028776144568E-7},{"$f":"$G123*Parâmetros!B$16","v":1.3450940248136338},{"$f":"$G123*Parâmetros!C$16","v":1.3800478039002055},{"$f":"$G123*Parâmetros!D$16","v":1.4175850310412297},{"$f":"$G123*Parâmetros!E$16","v":1.4551222581822538},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",173,"Econ_Esg85AguaRESIDENCIAL173","RESIDENCIAL",1,{"$f":"$F124/Parâmetros!$C$5","v":1.4738423020915653E-7},{"$f":"$G124*Parâmetros!B$16","v":1.0760752198509069},{"$f":"$G124*Parâmetros!C$16","v":1.1040382431201643},{"$f":"$G124*Parâmetros!D$16","v":1.1340680248329835},{"$f":"$G124*Parâmetros!E$16","v":1.164097806545803},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",177,"Econ_Esg85AguaRESIDENCIAL177","RESIDENCIAL",0.66666666666666663,{"$f":"$F125/Parâmetros!$C$5","v":9.8256153472771018E-8},{"$f":"$G125*Parâmetros!B$16","v":0.71738347990060458},{"$f":"$G125*Parâmetros!C$16","v":0.73602549541344287},{"$f":"$G125*Parâmetros!D$16","v":0.75604534988865568},{"$f":"$G125*Parâmetros!E$16","v":0.77606520436386872},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",28,"Econ_Esg85AguaTARIFA SOCIAL28","TARIFA SOCIAL",16,{"$f":"$F171/Parâmetros!$C$5","v":2.3581476833465044E-6},{"$f":"$G171*Parâmetros!B$16","v":17.217203517614511},{"$f":"$G171*Parâmetros!C$16","v":17.664611889922629},{"$f":"$G171*Parâmetros!D$16","v":18.145088397327736},{"$f":"$G171*Parâmetros!E$16","v":18.625564904732848},{"$f":"IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",47,"Econ_Esg85AguaCOMERCIAL47","COMERCIAL",88.916666666666671,{"$f":"$F248/Parâmetros!$C$5","v":1.3104914469430835E-5},{"$f":"$G248*Parâmetros!B$16","v":95.681021631743135},{"$f":"$G248*Parâmetros!C$16","v":98.167400450767943},{"$f":"$G248*Parâmetros!D$16","v":100.83754854139946},{"$f":"$G248*Parâmetros!E$16","v":103.50769663203099},{"$f":"IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","SANEPAR",6,"Econ_Esg85AguaSANEPAR6","INATIVO + SANEPAR",248.33333333333334,{"$f":"$F310/Parâmetros!$C$5","v":3.660041716860721E-5},{"$f":"$G310*Parâmetros!B$16","v":267.22534626297522},{"$f":"$G310*Parâmetros!C$16","v":274.1694970415075},{"$f":"$G310*Parâmetros!D$16","v":281.62689283352432},{"$f":"$G310*Parâmetros!E$16","v":289.08428862554115},{"$f":"IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",63,"Econ_Esg85AguaTARIFA SOCIAL63","TARIFA SOCIAL",0.41666666666666669,{"$f":"$F377/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G377*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G377*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G377*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G377*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","RESIDENCIAL",38,"Econ_Esg85EsgotoRESIDENCIAL38","RESIDENCIAL",327.5,{"$f":"$F528/Parâmetros!$C$5","v":4.8268335393498767E-5},{"$f":"$G528*Parâmetros!B$16","v":352.41463450117203},{"$f":"$G528*Parâmetros!C$16","v":361.57252462185386},{"$f":"$G528*Parâmetros!D$16","v":371.40727813280216},{"$f":"$G528*Parâmetros!E$16","v":381.24203164375052},{"$f":"IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",154,"Econ_Esg85EsgotoRESIDENCIAL154","RESIDENCIAL",0.75,{"$f":"$F603/Parâmetros!$C$5","v":1.105381726568674E-7},{"$f":"$G603*Parâmetros!B$16","v":0.80705641488818025},{"$f":"$G603*Parâmetros!C$16","v":0.82802868234012328},{"$f":"$G603*Parâmetros!D$16","v":0.8505510186247377},{"$f":"$G603*Parâmetros!E$16","v":0.87307335490935234},{"$f":"IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",41,"Econ_Esg85EsgotoTARIFA SOCIAL41","TARIFA SOCIAL",2.0833333333333335,{"$f":"$F657/Parâmetros!$C$5","v":3.0705047960240949E-7},{"$f":"$G657*Parâmetros!B$16","v":2.2418233746893899},{"$f":"$G657*Parâmetros!C$16","v":2.3000796731670095},{"$f":"$G657*Parâmetros!D$16","v":2.3626417184020494},{"$f":"$G657*Parâmetros!E$16","v":2.4252037636370902},{"$f":"IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","INDUSTRIAL",5,"Econ_Esg85EsgotoINDUSTRIAL5","INDUSTRIAL",50.25,{"$f":"$F742/Parâmetros!$C$5","v":7.4060575680101156E-6},{"$f":"$G742*Parâmetros!B$16","v":54.072779797508069},{"$f":"$G742*Parâmetros!C$16","v":55.477921716788259},{"$f":"$G742*Parâmetros!D$16","v":56.986918247857425},{"$f":"$G742*Parâmetros!E$16","v":58.495914778926604},{"$f":"IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",64,"Econ_Esg85EsgotoCOMERCIAL64","COMERCIAL",41.333333333333336,{"$f":"$F786/Parâmetros!$C$5","v":6.0918815153118039E-6},{"$f":"$G786*Parâmetros!B$16","v":44.477775753837491},{"$f":"$G786*Parâmetros!C$16","v":45.633580715633464},{"$f":"$G786*Parâmetros!D$16","v":46.87481169309666},{"$f":"$G786*Parâmetros!E$16","v":48.116042670559864},{"$f":"IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",232,"Econ_Esg85AguaCOMERCIAL232","COMERCIAL",2.5833333333333335,{"$f":"$F937/Parâmetros!$C$5","v":3.8074259470698774E-7},{"$f":"$G937*Parâmetros!B$16","v":2.7798609846148432},{"$f":"$G937*Parâmetros!C$16","v":2.8520987947270915},{"$f":"$G937*Parâmetros!D$16","v":2.9296757308185413},{"$f":"$G937*Parâmetros!E$16","v":3.0072526669099915},{"$f":"IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",90,"Econ_Esg85AguaCOMERCIAL90","COMERCIAL",20.666666666666668,{"$f":"$F953/Parâmetros!$C$5","v":3.0459407576559019E-6},{"$f":"$G953*Parâmetros!B$16","v":22.238887876918746},{"$f":"$G953*Parâmetros!C$16","v":22.816790357816732},{"$f":"$G953*Parâmetros!D$16","v":23.43740584654833},{"$f":"$G953*Parâmetros!E$16","v":24.058021335279932},{"$f":"IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",148,"Econ_Esg85AguaCOMERCIAL148","COMERCIAL",5.416666666666667,{"$f":"$F1066/Parâmetros!$C$5","v":7.9833124696626458E-7},{"$f":"$G1066*Parâmetros!B$16","v":5.8287407741924131},{"$f":"$G1066*Parâmetros!C$16","v":5.9802071502342242},{"$f":"$G1066*Parâmetros!D$16","v":6.1428684678453278},{"$f":"$G1066*Parâmetros!E$16","v":6.3055297854564332},{"$f":"IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",388,"Econ_Esg85AguaCOMERCIAL388","COMERCIAL",0.83333333333333337,{"$f":"$F1134/Parâmetros!$C$5","v":1.2282019184096379E-7},{"$f":"$G1134*Parâmetros!B$16","v":0.89672934987575581},{"$f":"$G1134*Parâmetros!C$16","v":0.92003186926680369},{"$f":"$G1134*Parâmetros!D$16","v":0.94505668736081971},{"$f":"$G1134*Parâmetros!E$16","v":0.97008150545483596},{"$f":"IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",807,"Econ_Esg85AguaCOMERCIAL807","COMERCIAL",0.25,{"$f":"$F1246/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G1246*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G1246*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G1246*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G1246*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",1184,"Econ_Esg85AguaCOMERCIAL1184","COMERCIAL",0.16666666666666666,{"$f":"$F1346/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G1346*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G1346*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G1346*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G1346*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",981,"Econ_Esg85AguaCOMERCIAL981","COMERCIAL",8.3333333333333329E-2,{"$f":"$F1385/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G1385*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G1385*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G1385*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G1385*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",111,{"$f":"\"Econ_Esg85\"&A1475&B1475&C1475","v":"Econ_Esg85EsgotoCOMERCIAL111"},{"$f":"IF(OR($B1475=\"SANEPAR\", $B1475=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1475)","v":"COMERCIAL"},13.166666666666666,{"$f":"$F1475/Parâmetros!$C$5","v":1.9405590310872277E-6},{"$f":"$G1475*Parâmetros!B$16","v":14.168323728036942},{"$f":"$G1475*Parâmetros!C$16","v":14.536503534415498},{"$f":"$G1475*Parâmetros!D$16","v":14.931895660300951},{"$f":"$G1475*Parâmetros!E$16","v":15.327287786186407},{"$f":"IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",201,"Econ_Esg85EsgotoCOMERCIAL201","COMERCIAL",3.8333333333333335,{"$f":"$F1543/Parâmetros!$C$5","v":5.6497288246843345E-7},{"$f":"$G1543*Parâmetros!B$16","v":4.1249550094284775},{"$f":"$G1543*Parâmetros!C$16","v":4.2321465986272973},{"$f":"$G1543*Parâmetros!D$16","v":4.3472607618597712},{"$f":"$G1543*Parâmetros!E$16","v":4.462374925092246},{"$f":"IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",297,"Econ_Esg85EsgotoCOMERCIAL297","COMERCIAL",1.3333333333333333,{"$f":"$F1678/Parâmetros!$C$5","v":1.9651230694554204E-7},{"$f":"$G1678*Parâmetros!B$16","v":1.4347669598012092},{"$f":"$G1678*Parâmetros!C$16","v":1.4720509908268857},{"$f":"$G1678*Parâmetros!D$16","v":1.5120906997773114},{"$f":"$G1678*Parâmetros!E$16","v":1.5521304087277374},{"$f":"IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",577,"Econ_Esg85EsgotoCOMERCIAL577","COMERCIAL",0.41666666666666669,{"$f":"$F1755/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G1755*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G1755*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G1755*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G1755*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",442,"Econ_Esg85EsgotoCOMERCIAL442","COMERCIAL",0.5,{"$f":"$F1823/Parâmetros!$C$5","v":7.3692115104578264E-8},{"$f":"$G1823*Parâmetros!B$16","v":0.53803760992545346},{"$f":"$G1823*Parâmetros!C$16","v":0.55201912156008215},{"$f":"$G1823*Parâmetros!D$16","v":0.56703401241649176},{"$f":"$G1823*Parâmetros!E$16","v":0.58204890327290149},{"$f":"IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",407,"Econ_Esg85EsgotoCOMERCIAL407","COMERCIAL",0.66666666666666663,{"$f":"$F1885/Parâmetros!$C$5","v":9.8256153472771018E-8},{"$f":"$G1885*Parâmetros!B$16","v":0.71738347990060458},{"$f":"$G1885*Parâmetros!C$16","v":0.73602549541344287},{"$f":"$G1885*Parâmetros!D$16","v":0.75604534988865568},{"$f":"$G1885*Parâmetros!E$16","v":0.77606520436386872},{"$f":"IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",45,"Econ_Esg85AguaINDUSTRIAL45","INDUSTRIAL",3.75,{"$f":"$F1952/Parâmetros!$C$5","v":5.5269086328433701E-7},{"$f":"$G1952*Parâmetros!B$16","v":4.035282074440901},{"$f":"$G1952*Parâmetros!C$16","v":4.1401434117006168},{"$f":"$G1952*Parâmetros!D$16","v":4.2527550931236888},{"$f":"$G1952*Parâmetros!E$16","v":4.3653667745467617},{"$f":"IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","INDUSTRIAL",59,"Econ_Esg85AguaINDUSTRIAL59","INDUSTRIAL",2.4166666666666665,{"$f":"$F2028/Parâmetros!$C$5","v":3.5617855633879492E-7},{"$f":"$G2028*Parâmetros!B$16","v":2.6005151146396916},{"$f":"$G2028*Parâmetros!C$16","v":2.6680924208737302},{"$f":"$G2028*Parâmetros!D$16","v":2.740664393346377},{"$f":"$G2028*Parâmetros!E$16","v":2.8132363658190238},{"$f":"IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",93,"Econ_Esg85EsgotoINDUSTRIAL93","INDUSTRIAL",0.5,{"$f":"$F2164/Parâmetros!$C$5","v":7.3692115104578264E-8},{"$f":"$G2164*Parâmetros!B$16","v":0.53803760992545346},{"$f":"$G2164*Parâmetros!C$16","v":0.55201912156008215},{"$f":"$G2164*Parâmetros!D$16","v":0.56703401241649176},{"$f":"$G2164*Parâmetros!E$16","v":0.58204890327290149},{"$f":"IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",254,"Econ_Esg85EsgotoINDUSTRIAL254","INDUSTRIAL",0.25,{"$f":"$F2232/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G2232*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G2232*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G2232*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G2232*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",93,"Econ_Esg85AguaPODER PUBLICO93","PODER PUBLICO",7.083333333333333,{"$f":"$F2321/Parâmetros!$C$5","v":1.043971630648192E-6},{"$f":"$G2321*Parâmetros!B$16","v":7.6221994739439234},{"$f":"$G2321*Parâmetros!C$16","v":7.8202708887678307},{"$f":"$G2321*Parâmetros!D$16","v":8.0329818425669668},{"$f":"$G2321*Parâmetros!E$16","v":8.2456927963661037},{"$f":"IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",38,"Econ_Esg85AguaPODER PUBLICO38","PODER PUBLICO",12.583333333333334,{"$f":"$F2361/Parâmetros!$C$5","v":1.8545848967985531E-6},{"$f":"$G2361*Parâmetros!B$16","v":13.540613183123913},{"$f":"$G2361*Parâmetros!C$16","v":13.892481225928735},{"$f":"$G2361*Parâmetros!D$16","v":14.270355979148377},{"$f":"$G2361*Parâmetros!E$16","v":14.648230732368022},{"$f":"IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",227,"Econ_Esg85AguaPODER PUBLICO227","PODER PUBLICO",1,{"$f":"$F2512/Parâmetros!$C$5","v":1.4738423020915653E-7},{"$f":"$G2512*Parâmetros!B$16","v":1.0760752198509069},{"$f":"$G2512*Parâmetros!C$16","v":1.1040382431201643},{"$f":"$G2512*Parâmetros!D$16","v":1.1340680248329835},{"$f":"$G2512*Parâmetros!E$16","v":1.164097806545803},{"$f":"IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",254,"Econ_Esg85AguaPODER PUBLICO254","PODER PUBLICO",1.5,{"$f":"$F2528/Parâmetros!$C$5","v":2.210763453137348E-7},{"$f":"$G2528*Parâmetros!B$16","v":1.6141128297763605},{"$f":"$G2528*Parâmetros!C$16","v":1.6560573646802466},{"$f":"$G2528*Parâmetros!D$16","v":1.7011020372494754},{"$f":"$G2528*Parâmetros!E$16","v":1.7461467098187047},{"$f":"IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",795,"Econ_Esg85AguaPODER PUBLICO795","PODER PUBLICO",0.16666666666666666,{"$f":"$F2641/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G2641*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G2641*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G2641*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G2641*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",114,"Econ_Esg85EsgotoPODER PUBLICO114","PODER PUBLICO",2.75,{"$f":"$F2753/Parâmetros!$C$5","v":4.0530663307518046E-7},{"$f":"$G2753*Parâmetros!B$16","v":2.9592068545899939},{"$f":"$G2753*Parâmetros!C$16","v":3.0361051685804519},{"$f":"$G2753*Parâmetros!D$16","v":3.1186870682907051},{"$f":"$G2753*Parâmetros!E$16","v":3.2012689680009583},{"$f":"IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",397,"Econ_Esg85EsgotoPODER PUBLICO397","PODER PUBLICO",0.66666666666666663,{"$f":"$F2770/Parâmetros!$C$5","v":9.8256153472771018E-8},{"$f":"$G2770*Parâmetros!B$16","v":0.71738347990060458},{"$f":"$G2770*Parâmetros!C$16","v":0.73602549541344287},{"$f":"$G2770*Parâmetros!D$16","v":0.75604534988865568},{"$f":"$G2770*Parâmetros!E$16","v":0.77606520436386872},{"$f":"IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",247,"Econ_Esg85EsgotoPODER PUBLICO247","PODER PUBLICO",1.25,{"$f":"$F2921/Parâmetros!$C$5","v":1.8423028776144568E-7},{"$f":"$G2921*Parâmetros!B$16","v":1.3450940248136338},{"$f":"$G2921*Parâmetros!C$16","v":1.3800478039002055},{"$f":"$G2921*Parâmetros!D$16","v":1.4175850310412297},{"$f":"$G2921*Parâmetros!E$16","v":1.4551222581822538},{"$f":"IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",334,"Econ_Esg85EsgotoPODER PUBLICO334","PODER PUBLICO",0.25,{"$f":"$F2964/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G2964*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G2964*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G2964*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G2964*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",876,"Econ_Esg85EsgotoPODER PUBLICO876","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F3050/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G3050*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G3050*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G3050*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G3050*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",95,"Econ_Esg85AguaUTILIDADE PUBLICA95","UTILIDADE PUBLICA",1.1666666666666667,{"$f":"$F3118/Parâmetros!$C$5","v":1.719482685773493E-7},{"$f":"$G3118*Parâmetros!B$16","v":1.255421089826058},{"$f":"$G3118*Parâmetros!C$16","v":1.2880446169735251},{"$f":"$G3118*Parâmetros!D$16","v":1.3230793623051476},{"$f":"$G3118*Parâmetros!E$16","v":1.3581141076367702},{"$f":"IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",132,"Econ_Esg85AguaUTILIDADE PUBLICA132","UTILIDADE PUBLICA",1.1666666666666667,{"$f":"$F3253/Parâmetros!$C$5","v":1.719482685773493E-7},{"$f":"$G3253*Parâmetros!B$16","v":1.255421089826058},{"$f":"$G3253*Parâmetros!C$16","v":1.2880446169735251},{"$f":"$G3253*Parâmetros!D$16","v":1.3230793623051476},{"$f":"$G3253*Parâmetros!E$16","v":1.3581141076367702},{"$f":"IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",256,"Econ_Esg85AguaUTILIDADE PUBLICA256","UTILIDADE PUBLICA",0.25,{"$f":"$F3330/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G3330*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G3330*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G3330*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G3330*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",21,"Econ_Esg85EsgotoENTIDADE FILANTROPICA21","ENTIDADE FILANTROPICA",1.75,{"$f":"$F3396/Parâmetros!$C$5","v":2.5792240286602396E-7},{"$f":"$G3396*Parâmetros!B$16","v":1.8831316347390872},{"$f":"$G3396*Parâmetros!C$16","v":1.9320669254602878},{"$f":"$G3396*Parâmetros!D$16","v":1.9846190434577216},{"$f":"$G3396*Parâmetros!E$16","v":2.0371711614551553},{"$f":"IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","ENTIDADE FILANTROPICA",45,{"$f":"\"Econ_Esg85\"&A3459&B3459&C3459","v":"Econ_Esg85EsgotoENTIDADE FILANTROPICA45"},{"$f":"IF(OR($B3459=\"SANEPAR\", $B3459=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3459)","v":"ENTIDADE FILANTROPICA"},0.58333333333333337,{"$f":"$F3459/Parâmetros!$C$5","v":8.5974134288674648E-8},{"$f":"$G3459*Parâmetros!B$16","v":0.62771054491302902},{"$f":"$G3459*Parâmetros!C$16","v":0.64402230848676256},{"$f":"$G3459*Parâmetros!D$16","v":0.66153968115257378},{"$f":"$G3459*Parâmetros!E$16","v":0.6790570538183851},{"$f":"IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",103,"Econ_Esg85EsgotoUTILIDADE PUBLICA103","UTILIDADE PUBLICA",1.3333333333333333,{"$f":"$F3527/Parâmetros!$C$5","v":1.9651230694554204E-7},{"$f":"$G3527*Parâmetros!B$16","v":1.4347669598012092},{"$f":"$G3527*Parâmetros!C$16","v":1.4720509908268857},{"$f":"$G3527*Parâmetros!D$16","v":1.5120906997773114},{"$f":"$G3527*Parâmetros!E$16","v":1.5521304087277374},{"$f":"IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",2193,"Econ_Esg85EsgotoENTIDADE FILANTROPICA2193","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F3603/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G3603*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G3603*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G3603*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G3603*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","TARIFA SOCIAL",520,"Econ_Esg85EsgotoTARIFA SOCIAL520","TARIFA SOCIAL",0.16666666666666666,{"$f":"$F3739/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G3739*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G3739*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G3739*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G3739*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","MPC",81,"Econ_Esg85AguaMPC81","MPC",8.3333333333333329E-2,{"$f":"$F3807/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G3807*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G3807*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G3807*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G3807*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",833,"Econ_Esg85AguaCOMERCIAL833","COMERCIAL",0.25,{"$f":"$F3896/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G3896*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G3896*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G3896*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G3896*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",1259,"Econ_Esg85AguaCOMERCIAL1259","COMERCIAL",0.16666666666666666,{"$f":"$F3936/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G3936*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G3936*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G3936*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G3936*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",501,"Econ_Esg85EsgotoCOMERCIAL501","COMERCIAL",0.75,{"$f":"$F4039/Parâmetros!$C$5","v":1.105381726568674E-7},{"$f":"$G4039*Parâmetros!B$16","v":0.80705641488818025},{"$f":"$G4039*Parâmetros!C$16","v":0.82802868234012328},{"$f":"$G4039*Parâmetros!D$16","v":0.8505510186247377},{"$f":"$G4039*Parâmetros!E$16","v":0.87307335490935234},{"$f":"IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1145,"Econ_Esg85EsgotoCOMERCIAL1145","COMERCIAL",0.16666666666666666,{"$f":"$F4148/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G4148*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G4148*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G4148*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G4148*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",246,"Econ_Esg85AguaINDUSTRIAL246","INDUSTRIAL",0.25,{"$f":"$F4216/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G4216*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G4216*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G4216*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G4216*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1024,"Econ_Esg85EsgotoINDUSTRIAL1024","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F4328/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4328*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4328*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4328*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4328*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",846,"Econ_Esg85EsgotoINDUSTRIAL846","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F4345/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4345*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4345*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4345*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4345*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",234,"Econ_Esg85EsgotoPODER PUBLICO234","PODER PUBLICO",0.58333333333333337,{"$f":"$F4496/Parâmetros!$C$5","v":8.5974134288674648E-8},{"$f":"$G4496*Parâmetros!B$16","v":0.62771054491302902},{"$f":"$G4496*Parâmetros!C$16","v":0.64402230848676256},{"$f":"$G4496*Parâmetros!D$16","v":0.66153968115257378},{"$f":"$G4496*Parâmetros!E$16","v":0.6790570538183851},{"$f":"IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",390,"Econ_Esg85EsgotoPODER PUBLICO390","PODER PUBLICO",0.5,{"$f":"$F4539/Parâmetros!$C$5","v":7.3692115104578264E-8},{"$f":"$G4539*Parâmetros!B$16","v":0.53803760992545346},{"$f":"$G4539*Parâmetros!C$16","v":0.55201912156008215},{"$f":"$G4539*Parâmetros!D$16","v":0.56703401241649176},{"$f":"$G4539*Parâmetros!E$16","v":0.58204890327290149},{"$f":"IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",6000,"Econ_Esg85EsgotoPODER PUBLICO6000","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4625/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4625*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4625*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4625*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4625*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","UTILIDADE PUBLICA",163,"Econ_Esg85AguaUTILIDADE PUBLICA163","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F4678/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G4678*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G4678*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G4678*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G4678*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",96,"Econ_Esg85EsgotoUTILIDADE PUBLICA96","UTILIDADE PUBLICA",1.5,{"$f":"$F4754/Parâmetros!$C$5","v":2.210763453137348E-7},{"$f":"$G4754*Parâmetros!B$16","v":1.6141128297763605},{"$f":"$G4754*Parâmetros!C$16","v":1.6560573646802466},{"$f":"$G4754*Parâmetros!D$16","v":1.7011020372494754},{"$f":"$G4754*Parâmetros!E$16","v":1.7461467098187047},{"$f":"IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",441,"Econ_Esg85AguaRESIDENCIAL441","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F4905/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G4905*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G4905*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G4905*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G4905*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",220,"Econ_Esg85EsgotoRESIDENCIAL220","RESIDENCIAL",0.41666666666666669,{"$f":"$F4971/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G4971*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G4971*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G4971*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G4971*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",1413,"Econ_Esg85AguaCOMERCIAL1413","COMERCIAL",8.3333333333333329E-2,{"$f":"$F5034/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5034*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5034*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5034*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5034*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",2250,"Econ_Esg85AguaCOMERCIAL2250","COMERCIAL",8.3333333333333329E-2,{"$f":"$F5102/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5102*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5102*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5102*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5102*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",760,"Econ_Esg85EsgotoCOMERCIAL760","COMERCIAL",0.16666666666666666,{"$f":"$F5182/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G5182*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G5182*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G5182*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G5182*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",493,"Econ_Esg85AguaINDUSTRIAL493","INDUSTRIAL",0.16666666666666666,{"$f":"$F5314/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G5314*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G5314*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G5314*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G5314*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1177,"Econ_Esg85EsgotoINDUSTRIAL1177","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F5403/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5403*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5403*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5403*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5403*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",356,{"$f":"\"Econ_Esg85\"&A5443&B5443&C5443","v":"Econ_Esg85AguaPODER PUBLICO356"},{"$f":"IF(OR($B5443=\"SANEPAR\", $B5443=\"INATIVO\",),\"INATIVO + SANEPAR\",$B5443)","v":"PODER PUBLICO"},0.41666666666666669,{"$f":"$F5443/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G5443*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G5443*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G5443*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G5443*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",2243,"Econ_Esg85AguaPODER PUBLICO2243","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5511/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5511*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5511*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5511*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5511*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",7472,"Econ_Esg85EsgotoPODER PUBLICO7472","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5614/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5614*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5614*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5614*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5614*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","SANEPAR",64,"Econ_Esg85EsgotoSANEPAR64","INATIVO + SANEPAR",0.33333333333333331,{"$f":"$F5723/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G5723*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G5723*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G5723*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G5723*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",4367,"Econ_Esg85EsgotoUTILIDADE PUBLICA4367","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F5791/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G5791*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G5791*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G5791*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G5791*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","MPC",29,"Econ_Esg85AguaMPC29","MPC",0.33333333333333331,{"$f":"$F5907/Parâmetros!$C$5","v":4.9128076736385509E-8},{"$f":"$G5907*Parâmetros!B$16","v":0.35869173995030229},{"$f":"$G5907*Parâmetros!C$16","v":0.36801274770672143},{"$f":"$G5907*Parâmetros!D$16","v":0.37802267494432784},{"$f":"$G5907*Parâmetros!E$16","v":0.38803260218193436},{"$f":"IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",586,"Econ_Esg85AguaCOMERCIAL586","COMERCIAL",0.25,{"$f":"$F5920/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G5920*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G5920*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G5920*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G5920*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",713,"Econ_Esg85EsgotoCOMERCIAL713","COMERCIAL",0.41666666666666669,{"$f":"$F6046/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G6046*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G6046*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G6046*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G6046*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1728,"Econ_Esg85EsgotoCOMERCIAL1728","COMERCIAL",0.16666666666666666,{"$f":"$F6132/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G6132*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G6132*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G6132*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G6132*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",885,"Econ_Esg85AguaINDUSTRIAL885","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6200/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6200*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6200*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6200*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6200*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1223,"Econ_Esg85EsgotoINDUSTRIAL1223","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6257/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6257*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6257*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6257*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6257*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",965,"Econ_Esg85AguaPODER PUBLICO965","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F6329/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6329*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6329*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6329*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6329*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",264,"Econ_Esg85AguaUTILIDADE PUBLICA264","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F6474/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6474*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6474*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6474*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6474*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",175,"Econ_Esg85EsgotoSANEPAR175","INATIVO + SANEPAR",0.16666666666666666,{"$f":"$F6550/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G6550*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G6550*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G6550*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G6550*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",259,"Econ_Esg85AguaRESIDENCIAL259","RESIDENCIAL",0.41666666666666669,{"$f":"$F6609/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G6609*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G6609*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G6609*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G6609*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",196,"Econ_Esg85AguaUTILIDADE PUBLICA196","UTILIDADE PUBLICA",0.25,{"$f":"$F6689/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G6689*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G6689*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G6689*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G6689*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",1155,"Econ_Esg85AguaCOMERCIAL1155","COMERCIAL",8.3333333333333329E-2,{"$f":"$F6738/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6738*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6738*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6738*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6738*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",843,"Econ_Esg85AguaINDUSTRIAL843","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6889/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6889*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6889*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6889*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6889*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1124,"Econ_Esg85EsgotoINDUSTRIAL1124","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6982/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G6982*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G6982*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G6982*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G6982*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",535,"Econ_Esg85AguaPODER PUBLICO535","PODER PUBLICO",0.16666666666666666,{"$f":"$F7018/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G7018*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G7018*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G7018*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G7018*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",341,"Econ_Esg85EsgotoPODER PUBLICO341","PODER PUBLICO",0.41666666666666669,{"$f":"$F7080/Parâmetros!$C$5","v":6.1410095920481893E-8},{"$f":"$G7080*Parâmetros!B$16","v":0.44836467493787791},{"$f":"$G7080*Parâmetros!C$16","v":0.46001593463340185},{"$f":"$G7080*Parâmetros!D$16","v":0.47252834368040986},{"$f":"$G7080*Parâmetros!E$16","v":0.48504075272741798},{"$f":"IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",68,"Econ_Esg85AguaENTIDADE FILANTROPICA68","ENTIDADE FILANTROPICA",0.25,{"$f":"$F7193/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G7193*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G7193*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G7193*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G7193*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",597,"Econ_Esg85AguaRESIDENCIAL597","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F7298/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7298*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7298*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7298*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7298*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",489,"Econ_Esg85EsgotoRESIDENCIAL489","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F7332/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7332*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7332*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7332*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7332*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",1823,{"$f":"\"Econ_Esg85\"&A7427&B7427&C7427","v":"Econ_Esg85EsgotoCOMERCIAL1823"},{"$f":"IF(OR($B7427=\"SANEPAR\", $B7427=\"INATIVO\",),\"INATIVO + SANEPAR\",$B7427)","v":"COMERCIAL"},8.3333333333333329E-2,{"$f":"$F7427/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7427*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7427*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7427*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7427*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",304,"Econ_Esg85AguaINDUSTRIAL304","INDUSTRIAL",0.25,{"$f":"$F7495/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G7495*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G7495*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G7495*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G7495*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",613,"Econ_Esg85AguaPODER PUBLICO613","PODER PUBLICO",0.16666666666666666,{"$f":"$F7625/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G7625*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G7625*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G7625*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G7625*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",909,"Econ_Esg85EsgotoPODER PUBLICO909","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F7707/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7707*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7707*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7707*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7707*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",424,"Econ_Esg85AguaUTILIDADE PUBLICA424","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F7769/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7769*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7769*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7769*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7769*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",1064,"Econ_Esg85EsgotoUTILIDADE PUBLICA1064","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F7836/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7836*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7836*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7836*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7836*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",591,"Econ_Esg85AguaCOMERCIAL591","COMERCIAL",0.25,{"$f":"$F7904/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G7904*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G7904*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G7904*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G7904*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",2279,"Econ_Esg85AguaCOMERCIAL2279","COMERCIAL",8.3333333333333329E-2,{"$f":"$F7975/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G7975*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G7975*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G7975*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G7975*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1967,"Econ_Esg85AguaINDUSTRIAL1967","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F8116/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8116*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8116*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8116*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8116*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",391,"Econ_Esg85AguaPODER PUBLICO391","PODER PUBLICO",0.16666666666666666,{"$f":"$F8178/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G8178*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G8178*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G8178*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G8178*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",855,"Econ_Esg85EsgotoPODER PUBLICO855","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F8268/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8268*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8268*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8268*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8268*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",258,"Econ_Esg85AguaENTIDADE FILANTROPICA258","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F8313/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8313*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8313*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8313*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8313*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",2689,"Econ_Esg85EsgotoRESIDENCIAL2689","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F8458/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8458*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8458*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8458*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8458*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",961,"Econ_Esg85AguaCOMERCIAL961","COMERCIAL",8.3333333333333329E-2,{"$f":"$F8479/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8479*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8479*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8479*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8479*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",454,"Econ_Esg85AguaINDUSTRIAL454","INDUSTRIAL",0.25,{"$f":"$F8593/Parâmetros!$C$5","v":3.6846057552289132E-8},{"$f":"$G8593*Parâmetros!B$16","v":0.26901880496272673},{"$f":"$G8593*Parâmetros!C$16","v":0.27600956078004107},{"$f":"$G8593*Parâmetros!D$16","v":0.28351700620824588},{"$f":"$G8593*Parâmetros!E$16","v":0.29102445163645074},{"$f":"IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",782,"Econ_Esg85AguaPODER PUBLICO782","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F8700/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8700*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8700*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8700*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8700*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",6455,"Econ_Esg85AguaPODER PUBLICO6455","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F8722/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8722*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8722*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8722*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8722*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","TARIFA SOCIAL",200,"Econ_Esg85AguaTARIFA SOCIAL200","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F8867/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8867*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8867*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8867*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8867*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",10272,"Econ_Esg85AguaCOMERCIAL10272","COMERCIAL",8.3333333333333329E-2,{"$f":"$F8911/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G8911*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G8911*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G8911*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G8911*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1136,"Econ_Esg85EsgotoCOMERCIAL1136","COMERCIAL",0.16666666666666666,{"$f":"$F9002/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G9002*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G9002*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G9002*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G9002*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",745,"Econ_Esg85AguaINDUSTRIAL745","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F9064/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9064*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9064*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9064*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9064*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",139,"Econ_Esg85AguaSANEPAR139","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F9204/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9204*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9204*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9204*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9204*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","TARIFA SOCIAL",147,"Econ_Esg85AguaTARIFA SOCIAL147","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F9276/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9276*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9276*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9276*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9276*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",1280,"Econ_Esg85AguaCOMERCIAL1280","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9343/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9343*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9343*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9343*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9343*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1282,{"$f":"\"Econ_Esg85\"&A9411&B9411&C9411","v":"Econ_Esg85EsgotoCOMERCIAL1282"},{"$f":"IF(OR($B9411=\"SANEPAR\", $B9411=\"INATIVO\",),\"INATIVO + SANEPAR\",$B9411)","v":"COMERCIAL"},0.16666666666666666,{"$f":"$F9411/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G9411*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G9411*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G9411*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G9411*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1371,"Econ_Esg85AguaINDUSTRIAL1371","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F9473/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9473*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9473*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9473*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9473*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",836,"Econ_Esg85AguaPODER PUBLICO836","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F9554/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9554*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9554*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9554*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9554*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",176,"Econ_Esg85EsgotoENTIDADE FILANTROPICA176","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F9691/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9691*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9691*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9691*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9691*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",409,"Econ_Esg85EsgotoRESIDENCIAL409","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F9753/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9753*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9753*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9753*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9753*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",1613,"Econ_Esg85EsgotoCOMERCIAL1613","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9847/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9847*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9847*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9847*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9847*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",702,"Econ_Esg85AguaINDUSTRIAL702","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F9882/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9882*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9882*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9882*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9882*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",5116,"Econ_Esg85AguaPODER PUBLICO5116","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F9986/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G9986*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G9986*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G9986*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G9986*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",304,"Econ_Esg85EsgotoENTIDADE FILANTROPICA304","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10100/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10100*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10100*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10100*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10100*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",794,"Econ_Esg85AguaCOMERCIAL794","COMERCIAL",8.3333333333333329E-2,{"$f":"$F10162/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10162*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10162*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10162*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10162*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",722,"Econ_Esg85AguaINDUSTRIAL722","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F10279/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10279*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10279*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10279*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10279*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",61155,"Econ_Esg85AguaINDUSTRIAL61155","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F10297/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10297*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10297*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10297*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10297*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","SANEPAR",646,"Econ_Esg85AguaSANEPAR646","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10442/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10442*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10442*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10442*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10442*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",92,"Econ_Esg85EsgotoSANEPAR92","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10454/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10454*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10454*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10454*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10454*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",329,"Econ_Esg85EsgotoUTILIDADE PUBLICA329","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10455/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10455*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10455*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10455*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10455*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",436,"Econ_Esg85EsgotoUTILIDADE PUBLICA436","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10456/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10456*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10456*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10456*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10456*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",256,"Econ_Esg85EsgotoENTIDADE FILANTROPICA256","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10457/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10457*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10457*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10457*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10457*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",301,"Econ_Esg85EsgotoUTILIDADE PUBLICA301","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10458/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10458*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10458*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10458*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10458*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",330,"Econ_Esg85EsgotoUTILIDADE PUBLICA330","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10459/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10459*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10459*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10459*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10459*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",513,"Econ_Esg85EsgotoUTILIDADE PUBLICA513","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10460/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10460*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10460*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10460*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10460*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",793,"Econ_Esg85EsgotoUTILIDADE PUBLICA793","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10461/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10461*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10461*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10461*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10461*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",469,"Econ_Esg85EsgotoUTILIDADE PUBLICA469","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10462/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10462*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10462*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10462*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10462*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",558,"Econ_Esg85EsgotoUTILIDADE PUBLICA558","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F10463/Parâmetros!$C$5","v":2.4564038368192755E-8},{"$f":"$G10463*Parâmetros!B$16","v":0.17934586997515115},{"$f":"$G10463*Parâmetros!C$16","v":0.18400637385336072},{"$f":"$G10463*Parâmetros!D$16","v":0.18901133747216392},{"$f":"$G10463*Parâmetros!E$16","v":0.19401630109096718},{"$f":"IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",732,"Econ_Esg85EsgotoUTILIDADE PUBLICA732","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10464/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10464*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10464*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10464*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10464*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1114,"Econ_Esg85EsgotoUTILIDADE PUBLICA1114","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10465/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10465*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10465*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10465*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10465*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1121,"Econ_Esg85EsgotoUTILIDADE PUBLICA1121","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10466/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10466*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10466*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10466*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10466*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2528,"Econ_Esg85EsgotoUTILIDADE PUBLICA2528","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10467/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10467*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10467*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10467*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10467*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",5006,"Econ_Esg85EsgotoUTILIDADE PUBLICA5006","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10468/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10468*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10468*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10468*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10468*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",159,"Econ_Esg85EsgotoENTIDADE FILANTROPICA159","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10469/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10469*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10469*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10469*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10469*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",361,"Econ_Esg85EsgotoENTIDADE FILANTROPICA361","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10470/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10470*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10470*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10470*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10470*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",598,"Econ_Esg85EsgotoENTIDADE FILANTROPICA598","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10471/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10471*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10471*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10471*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10471*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",755,"Econ_Esg85EsgotoENTIDADE FILANTROPICA755","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10472/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10472*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10472*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10472*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10472*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",1007,"Econ_Esg85EsgotoENTIDADE FILANTROPICA1007","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10473/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10473*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10473*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10473*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10473*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",1123,"Econ_Esg85EsgotoENTIDADE FILANTROPICA1123","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10474/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10474*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10474*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10474*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10474*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2323,"Econ_Esg85EsgotoENTIDADE FILANTROPICA2323","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10475/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10475*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10475*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10475*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10475*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2591,"Econ_Esg85EsgotoENTIDADE FILANTROPICA2591","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10476/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10476*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10476*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10476*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10476*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2782,"Econ_Esg85EsgotoENTIDADE FILANTROPICA2782","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10477/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10477*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10477*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10477*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10477*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",3000,"Econ_Esg85EsgotoENTIDADE FILANTROPICA3000","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10478/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10478*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10478*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10478*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10478*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",4051,"Econ_Esg85EsgotoENTIDADE FILANTROPICA4051","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10479/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10479*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10479*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10479*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10479*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",4119,"Econ_Esg85EsgotoENTIDADE FILANTROPICA4119","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10480/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10480*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10480*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10480*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10480*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",462,"Econ_Esg85EsgotoUTILIDADE PUBLICA462","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10481/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10481*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10481*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10481*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10481*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",5259,"Econ_Esg85EsgotoUTILIDADE PUBLICA5259","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10482/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10482*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10482*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10482*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10482*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","SANEPAR",654,"Econ_Esg85EsgotoSANEPAR654","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10483/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10483*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10483*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10483*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10483*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",806,"Econ_Esg85EsgotoSANEPAR806","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10484/Parâmetros!$C$5","v":1.2282019184096377E-8},{"$f":"$G10484*Parâmetros!B$16","v":8.9672934987575573E-2},{"$f":"$G10484*Parâmetros!C$16","v":9.2003186926680358E-2},{"$f":"$G10484*Parâmetros!D$16","v":9.450566873608196E-2},{"$f":"$G10484*Parâmetros!E$16","v":9.700815054548359E-2},{"$f":"IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]

{"sheet":"Tarifa Esgoto 85 - Ligações","index":11,"n_rows":10484,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Ligações","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","RESIDENCIAL",0,{"$f":"\"Lig_Esg85\"&A2&B2&C2","v":"Lig_Esg85AguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},16433.583333333332,{"$f":"$F2/Parâmetros!$D$5","v":3.0708503698441973E-3},{"$f":"$G2*Parâmetros!B$17","v":17681.357613740769},{"$f":"$G2*Parâmetros!C$17","v":18137.131950449413},{"$f":"$G2*Parâmetros!D$17","v":18602.530670531174},{"$f":"$G2*Parâmetros!E$17","v":19067.929390612935},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",1,{"$f":"\"Lig_Esg85\"&A3&B3&C3","v":"Lig_Esg85AguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},10106.333333333334,{"$f":"$F3/Parâmetros!$D$5","v":1.888513103011744E-3},{"$f":"$G3*Parâmetros!B$17","v":10873.690187086535},{"$f":"$G3*Parâmetros!C$17","v":11153.982517622468},{"$f":"$G3*Parâmetros!D$17","v":11440.193656279769},{"$f":"$G3*Parâmetros!E$17","v":11726.404794937069},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",2,"Lig_Esg85AguaRESIDENCIAL2","RESIDENCIAL",12020.333333333334,{"$f":"$F4/Parâmetros!$D$5","v":2.2461714109207592E-3},{"$f":"$G4*Parâmetros!B$17","v":12933.016980656601},{"$f":"$G4*Parâmetros!C$17","v":13266.392808733262},{"$f":"$G4*Parâmetros!D$17","v":13606.808385471313},{"$f":"$G4*Parâmetros!E$17","v":13947.223962209362},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",3,"Lig_Esg85AguaRESIDENCIAL3","RESIDENCIAL",15268.75,{"$f":"$F5/Parâmetros!$D$5","v":2.8531845814450244E-3},{"$f":"$G5*Parâmetros!B$17","v":16428.08044896707},{"$f":"$G5*Parâmetros!C$17","v":16851.548919748151},{"$f":"$G5*Parâmetros!D$17","v":17283.959585341374},{"$f":"$G5*Parâmetros!E$17","v":17716.3702509346},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",4,"Lig_Esg85AguaRESIDENCIAL4","RESIDENCIAL",18998.166666666668,{"$f":"$F6/Parâmetros!$D$5","v":3.5500794897457976E-3},{"$f":"$G6*Parâmetros!B$17","v":20440.665436455802},{"$f":"$G6*Parâmetros!C$17","v":20967.566760138321},{"$f":"$G6*Parâmetros!D$17","v":21505.594424052153},{"$f":"$G6*Parâmetros!E$17","v":22043.622087965989},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",5,"Lig_Esg85AguaRESIDENCIAL5","RESIDENCIAL",24650.333333333332,{"$f":"$F7/Parâmetros!$D$5","v":4.6062677687529752E-3},{"$f":"$G7*Parâmetros!B$17","v":26521.991590264723},{"$f":"$G7*Parâmetros!C$17","v":27205.651939730829},{"$f":"$G7*Parâmetros!D$17","v":27903.748839854383},{"$f":"$G7*Parâmetros!E$17","v":28601.845739977936},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",6,"Lig_Esg85AguaRESIDENCIAL6","RESIDENCIAL",26145.75,{"$f":"$F8/Parâmetros!$D$5","v":4.8857077868401958E-3},{"$f":"$G8*Parâmetros!B$17","v":28130.952723607414},{"$f":"$G8*Parâmetros!C$17","v":28856.087444519373},{"$f":"$G8*Parâmetros!D$17","v":29596.53451189123},{"$f":"$G8*Parâmetros!E$17","v":30336.981579263087},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",7,"Lig_Esg85AguaRESIDENCIAL7","RESIDENCIAL",28563.5,{"$f":"$F9/Parâmetros!$D$5","v":5.3374989957989324E-3},{"$f":"$G9*Parâmetros!B$17","v":30732.278405506073},{"$f":"$G9*Parâmetros!C$17","v":31524.467790043473},{"$f":"$G9*Parâmetros!D$17","v":32333.385484463255},{"$f":"$G9*Parâmetros!E$17","v":33142.303178883041},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",8,"Lig_Esg85AguaRESIDENCIAL8","RESIDENCIAL",29882.833333333332,{"$f":"$F10/Parâmetros!$D$5","v":5.5840353215920154E-3},{"$f":"$G10*Parâmetros!B$17","v":32151.786494839114},{"$f":"$G10*Parâmetros!C$17","v":32980.566698475472},{"$f":"$G10*Parâmetros!D$17","v":33826.847884000024},{"$f":"$G10*Parâmetros!E$17","v":34673.129069524584},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",9,"Lig_Esg85AguaRESIDENCIAL9","RESIDENCIAL",29392.25,{"$f":"$F11/Parâmetros!$D$5","v":5.4923628007517E-3},{"$f":"$G11*Parâmetros!B$17","v":31623.953995982141},{"$f":"$G11*Parâmetros!C$17","v":32439.12820214278},{"$f":"$G11*Parâmetros!D$17","v":33271.516078411791},{"$f":"$G11*Parâmetros!E$17","v":34103.903954680805},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",10,"Lig_Esg85AguaRESIDENCIAL10","RESIDENCIAL",27957.25,{"$f":"$F12/Parâmetros!$D$5","v":5.2242125019797891E-3},{"$f":"$G12*Parâmetros!B$17","v":30079.99686496174},{"$f":"$G12*Parâmetros!C$17","v":30855.3723151292},{"$f":"$G12*Parâmetros!D$17","v":31647.121022826697},{"$f":"$G12*Parâmetros!E$17","v":32438.869730524195},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",11,"Lig_Esg85AguaRESIDENCIAL11","RESIDENCIAL",24783.083333333332,{"$f":"$F13/Parâmetros!$D$5","v":4.6310740071933733E-3},{"$f":"$G13*Parâmetros!B$17","v":26664.821073988041},{"$f":"$G13*Parâmetros!C$17","v":27352.163155062572},{"$f":"$G13*Parâmetros!D$17","v":28054.019532278719},{"$f":"$G13*Parâmetros!E$17","v":28755.875909494865},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",12,"Lig_Esg85AguaRESIDENCIAL12","RESIDENCIAL",21884.583333333332,{"$f":"$F14/Parâmetros!$D$5","v":4.0894477765380547E-3},{"$f":"$G14*Parâmetros!B$17","v":23546.242854989694},{"$f":"$G14*Parâmetros!C$17","v":24153.196995822953},{"$f":"$G14*Parâmetros!D$17","v":24772.967916520261},{"$f":"$G14*Parâmetros!E$17","v":25392.738837217574},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",13,"Lig_Esg85AguaRESIDENCIAL13","RESIDENCIAL",18962.666666666668,{"$f":"$F15/Parâmetros!$D$5","v":3.5434458063963881E-3},{"$f":"$G15*Parâmetros!B$17","v":20402.469981298156},{"$f":"$G15*Parâmetros!C$17","v":20928.38673645262},{"$f":"$G15*Parâmetros!D$17","v":21465.409041143954},{"$f":"$G15*Parâmetros!E$17","v":22002.431345835284},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",14,"Lig_Esg85AguaRESIDENCIAL14","RESIDENCIAL",16185.666666666666,{"$f":"$F16/Parâmetros!$D$5","v":3.0245235905848227E-3},{"$f":"$G16*Parâmetros!B$17","v":17414.617052487243},{"$f":"$G16*Parâmetros!C$17","v":17863.515587855607},{"$f":"$G16*Parâmetros!D$17","v":18321.893313367083},{"$f":"$G16*Parâmetros!E$17","v":18780.271038878564},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",15,"Lig_Esg85AguaRESIDENCIAL15","RESIDENCIAL",13839.416666666666,{"$f":"$F17/Parâmetros!$D$5","v":2.5860931804847563E-3},{"$f":"$G17*Parâmetros!B$17","v":14890.220245061033},{"$f":"$G17*Parâmetros!C$17","v":15274.047121022426},{"$f":"$G17*Parâmetros!D$17","v":15665.979097920032},{"$f":"$G17*Parâmetros!E$17","v":16057.911074817635},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",16,"Lig_Esg85AguaRESIDENCIAL16","RESIDENCIAL",11656,{"$f":"$F18/Parâmetros!$D$5","v":2.1780905104427802E-3},{"$f":"$G18*Parâmetros!B$17","v":12541.020431479992},{"$f":"$G18*Parâmetros!C$17","v":12864.291720578594},{"$f":"$G18*Parâmetros!D$17","v":13194.389385296048},{"$f":"$G18*Parâmetros!E$17","v":13524.487050013502},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",17,"Lig_Esg85AguaRESIDENCIAL17","RESIDENCIAL",9777.9166666666661,{"$f":"$F19/Parâmetros!$D$5","v":1.8271437460163837E-3},{"$f":"$G19*Parâmetros!B$17","v":10520.337396531864},{"$f":"$G19*Parâmetros!C$17","v":10791.521312586432},{"$f":"$G19*Parâmetros!D$17","v":11068.431698436512},{"$f":"$G19*Parâmetros!E$17","v":11345.342084286593},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",18,"Lig_Esg85AguaRESIDENCIAL18","RESIDENCIAL",8252.5833333333339,{"$f":"$F20/Parâmetros!$D$5","v":1.5421133703647548E-3},{"$f":"$G20*Parâmetros!B$17","v":8879.1880744530372},{"$f":"$G20*Parâmetros!C$17","v":9108.0679005134607},{"$f":"$G20*Parâmetros!D$17","v":9341.7808797704547},{"$f":"$G20*Parâmetros!E$17","v":9575.4938590274487},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",19,"Lig_Esg85AguaRESIDENCIAL19","RESIDENCIAL",6968.916666666667,{"$f":"$F21/Parâmetros!$D$5","v":1.3022418719743651E-3},{"$f":"$G21*Parâmetros!B$17","v":7498.0547616633594},{"$f":"$G21*Parâmetros!C$17","v":7691.3329595403384},{"$f":"$G21*Parâmetros!D$17","v":7888.6925269114099},{"$f":"$G21*Parâmetros!E$17","v":8086.0520942824814},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",20,"Lig_Esg85AguaRESIDENCIAL20","RESIDENCIAL",5864.583333333333,{"$f":"$F22/Parâmetros!$D$5","v":1.0958813749171433E-3},{"$f":"$G22*Parâmetros!B$17","v":6309.8712599048022},{"$f":"$G22*Parâmetros!C$17","v":6472.5215185006191},{"$f":"$G22*Parâmetros!D$17","v":6638.6063900581203},{"$f":"$G22*Parâmetros!E$17","v":6804.6912616156224},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",21,"Lig_Esg85AguaRESIDENCIAL21","RESIDENCIAL",4902.5,{"$f":"$F23/Parâmetros!$D$5","v":9.1610232733748548E-4},{"$f":"$G23*Parâmetros!B$17","v":5274.7385608554105},{"$f":"$G23*Parâmetros!C$17","v":5410.7060878634666},{"$f":"$G23*Parâmetros!D$17","v":5549.5447804919249},{"$f":"$G23*Parâmetros!E$17","v":5688.3834731203842},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",22,"Lig_Esg85AguaRESIDENCIAL22","RESIDENCIAL",4081.5,{"$f":"$F24/Parâmetros!$D$5","v":7.6268672086240638E-4},{"$f":"$G24*Parâmetros!B$17","v":4391.4014148151682},{"$f":"$G24*Parâmetros!C$17","v":4504.5990612166734},{"$f":"$G24*Parâmetros!D$17","v":4620.1870518261694},{"$f":"$G24*Parâmetros!E$17","v":4735.7750424356655},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",23,"Lig_Esg85AguaRESIDENCIAL23","RESIDENCIAL",3447.5833333333335,{"$f":"$F25/Parâmetros!$D$5","v":6.4423031419818318E-4},{"$f":"$G25*Parâmetros!B$17","v":3709.35252424187},{"$f":"$G25*Parâmetros!C$17","v":3804.9689199557961},{"$f":"$G25*Parâmetros!D$17","v":3902.6044044489458},{"$f":"$G25*Parâmetros!E$17","v":4000.2398889420951},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",24,"Lig_Esg85AguaRESIDENCIAL24","RESIDENCIAL",2836.4166666666665,{"$f":"$F26/Parâmetros!$D$5","v":5.3002507080717311E-4},{"$f":"$G26*Parâmetros!B$17","v":3051.7810028188956},{"$f":"$G26*Parâmetros!C$17","v":3130.447103732939},{"$f":"$G26*Parâmetros!D$17","v":3210.7743616114849},{"$f":"$G26*Parâmetros!E$17","v":3291.1016194900312},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",25,"Lig_Esg85AguaRESIDENCIAL25","RESIDENCIAL",2396.4166666666665,{"$f":"$F27/Parâmetros!$D$5","v":4.4780477013843393E-4},{"$f":"$G27*Parâmetros!B$17","v":2578.3725445269256},{"$f":"$G27*Parâmetros!C$17","v":2644.8355425580435},{"$f":"$G27*Parâmetros!D$17","v":2712.7020100731988},{"$f":"$G27*Parâmetros!E$17","v":2780.5684775883542},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",26,"Lig_Esg85AguaRESIDENCIAL26","RESIDENCIAL",1989,{"$f":"$F28/Parâmetros!$D$5","v":3.7167313188664125E-4},{"$f":"$G28*Parâmetros!B$17","v":2140.0214171425623},{"$f":"$G28*Parâmetros!C$17","v":2195.1849890383346},{"$f":"$G28*Parâmetros!D$17","v":2251.5134254764794},{"$f":"$G28*Parâmetros!E$17","v":2307.8418619146241},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",27,"Lig_Esg85AguaRESIDENCIAL27","RESIDENCIAL",1711.0833333333333,{"$f":"$F29/Parâmetros!$D$5","v":3.1974042303621603E-4},{"$f":"$G29*Parâmetros!B$17","v":1841.0030064600398},{"$f":"$G29*Parâmetros!C$17","v":1888.4587472735093},{"$f":"$G29*Parâmetros!D$17","v":1936.9165897984142},{"$f":"$G29*Parâmetros!E$17","v":1985.3744323233188},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",28,"Lig_Esg85AguaRESIDENCIAL28","RESIDENCIAL",1445.0833333333333,{"$f":"$F30/Parâmetros!$D$5","v":2.7003451399556919E-4},{"$f":"$G30*Parâmetros!B$17","v":1554.8060748562582},{"$f":"$G30*Parâmetros!C$17","v":1594.8844852905042},{"$f":"$G30*Parâmetros!D$17","v":1635.8092136411776},{"$f":"$G30*Parâmetros!E$17","v":1676.7339419918508},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",29,"Lig_Esg85AguaRESIDENCIAL29","RESIDENCIAL",1216.0833333333333,{"$f":"$F31/Parâmetros!$D$5","v":2.2724258478388449E-4},{"$f":"$G31*Parâmetros!B$17","v":1308.4184908815739},{"$f":"$G31*Parâmetros!C$17","v":1342.1457409517518},{"$f":"$G31*Parâmetros!D$17","v":1376.5851943178423},{"$f":"$G31*Parâmetros!E$17","v":1411.0246476839327},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",30,"Lig_Esg85AguaRESIDENCIAL30","RESIDENCIAL",1062.4166666666667,{"$f":"$F32/Parâmetros!$D$5","v":1.9852776765639306E-4},{"$f":"$G32*Parâmetros!B$17","v":1143.0841732508181},{"$f":"$G32*Parâmetros!C$17","v":1172.5495820868832},{"$f":"$G32*Parâmetros!D$17","v":1202.6371988184865},{"$f":"$G32*Parâmetros!E$17","v":1232.7248155500899},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",31,"Lig_Esg85AguaRESIDENCIAL31","RESIDENCIAL",883.33333333333337,{"$f":"$F33/Parâmetros!$D$5","v":1.6506348240315054E-4},{"$f":"$G33*Parâmetros!B$17","v":950.40334429827215},{"$f":"$G33*Parâmetros!C$17","v":974.90199781323713},{"$f":"$G33*Parâmetros!D$17","v":999.91797846701354},{"$f":"$G33*Parâmetros!E$17","v":1024.93395912079},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",32,"Lig_Esg85AguaRESIDENCIAL32","RESIDENCIAL",741.91666666666663,{"$f":"$F34/Parâmetros!$D$5","v":1.3863775319200464E-4},{"$f":"$G34*Parâmetros!B$17","v":798.24914851769029},{"$f":"$G34*Parâmetros!C$17","v":818.82570627653297},{"$f":"$G34*Parâmetros!D$17","v":839.83677002753029},{"$f":"$G34*Parâmetros!E$17","v":860.84783377852762},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",33,"Lig_Esg85AguaRESIDENCIAL33","RESIDENCIAL",655.25,{"$f":"$F35/Parâmetros!$D$5","v":1.2244284548452574E-4},{"$f":"$G35*Parâmetros!B$17","v":705.00202794502968},{"$f":"$G35*Parâmetros!C$17","v":723.17494422693255},{"$f":"$G35*Parâmetros!D$17","v":741.7316098760499},{"$f":"$G35*Parâmetros!E$17","v":760.28827552516725},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",34,"Lig_Esg85AguaRESIDENCIAL34","RESIDENCIAL",557.66666666666663,{"$f":"$F36/Parâmetros!$D$5","v":1.0420800228697012E-4},{"$f":"$G36*Parâmetros!B$17","v":600.009356607928},{"$f":"$G36*Parâmetros!C$17","v":615.47586503454556},{"$f":"$G36*Parâmetros!D$17","v":631.26897282087305},{"$f":"$G36*Parâmetros!E$17","v":647.06208060720053},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",35,"Lig_Esg85AguaRESIDENCIAL35","RESIDENCIAL",486.41666666666669,{"$f":"$F37/Parâmetros!$D$5","v":9.0893919508225446E-5},{"$f":"$G37*Parâmetros!B$17","v":523.349464214058},{"$f":"$G37*Parâmetros!C$17","v":536.8399020033836},{"$f":"$G37*Parâmetros!D$17","v":550.61521135018472},{"$f":"$G37*Parâmetros!E$17","v":564.39052069698596},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",36,"Lig_Esg85AguaRESIDENCIAL36","RESIDENCIAL",421.08333333333331,{"$f":"$F38/Parâmetros!$D$5","v":7.8685450621049016E-5},{"$f":"$G38*Parâmetros!B$17","v":453.05548101312911},{"$f":"$G38*Parâmetros!C$17","v":464.7339429198384},{"$f":"$G38*Parâmetros!D$17","v":476.6590136975301},{"$f":"$G38*Parâmetros!E$17","v":488.5840844752218},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",37,"Lig_Esg85AguaRESIDENCIAL37","RESIDENCIAL",359.83333333333331,{"$f":"$F39/Parâmetros!$D$5","v":6.7240011039321136E-5},{"$f":"$G39*Parâmetros!B$17","v":387.15487176225844},{"$f":"$G39*Parâmetros!C$17","v":397.13460627901492},{"$f":"$G39*Parâmetros!D$17","v":407.32507839816651},{"$f":"$G39*Parâmetros!E$17","v":417.51555051731805},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",38,"Lig_Esg85AguaRESIDENCIAL38","RESIDENCIAL",316.58333333333331,{"$f":"$F40/Parâmetros!$D$5","v":5.9158129212223479E-5},{"$f":"$G40*Parâmetros!B$17","v":340.62097216878641},{"$f":"$G40*Parâmetros!C$17","v":349.40119714080078},{"$f":"$G40*Parâmetros!D$17","v":358.36683020718721},{"$f":"$G40*Parâmetros!E$17","v":367.33246327357369},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",39,"Lig_Esg85AguaRESIDENCIAL39","RESIDENCIAL",279.91666666666669,{"$f":"$F41/Parâmetros!$D$5","v":5.2306437489828554E-5},{"$f":"$G41*Parâmetros!B$17","v":301.1702673111223},{"$f":"$G41*Parâmetros!C$17","v":308.93356704289283},{"$f":"$G41*Parâmetros!D$17","v":316.86080091233009},{"$f":"$G41*Parâmetros!E$17","v":324.78803478176735},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",40,"Lig_Esg85AguaRESIDENCIAL40","RESIDENCIAL",248.41666666666666,{"$f":"$F42/Parâmetros!$D$5","v":4.6420211419225638E-5},{"$f":"$G42*Parâmetros!B$17","v":267.27852541067449},{"$f":"$G42*Parâmetros!C$17","v":274.16819391332643},{"$f":"$G42*Parâmetros!D$17","v":281.2033484726573},{"$f":"$G42*Parâmetros!E$17","v":288.23850303198822},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",41,"Lig_Esg85AguaRESIDENCIAL41","RESIDENCIAL",205.83333333333334,{"$f":"$F43/Parâmetros!$D$5","v":3.846290580526244E-5},{"$f":"$G43*Parâmetros!B$17","v":221.46191136006911},{"$f":"$G43*Parâmetros!C$17","v":227.1705598678015},{"$f":"$G43*Parâmetros!D$17","v":232.9997553597664},{"$f":"$G43*Parâmetros!E$17","v":238.82895085173126},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",42,"Lig_Esg85AguaRESIDENCIAL42","RESIDENCIAL",193.66666666666666,{"$f":"$F44/Parâmetros!$D$5","v":3.6189389915558664E-5},{"$f":"$G44*Parâmetros!B$17","v":208.37145020275327},{"$f":"$G44*Parâmetros!C$17","v":213.74266442622294},{"$f":"$G44*Parâmetros!D$17","v":219.22730018465467},{"$f":"$G44*Parâmetros!E$17","v":224.71193594308642},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",43,"Lig_Esg85AguaRESIDENCIAL43","RESIDENCIAL",165.58333333333334,{"$f":"$F45/Parâmetros!$D$5","v":3.0941616937269826E-5},{"$f":"$G45*Parâmetros!B$17","v":178.15579670949688},{"$f":"$G45*Parâmetros!C$17","v":182.74813864668891},{"$f":"$G45*Parâmetros!D$17","v":187.43745502018456},{"$f":"$G45*Parâmetros!E$17","v":192.12677139368017},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",44,"Lig_Esg85AguaRESIDENCIAL44","RESIDENCIAL",159.25,{"$f":"$F46/Parâmetros!$D$5","v":2.9758142912492518E-5},{"$f":"$G46*Parâmetros!B$17","v":171.34158405226398},{"$f":"$G46*Parâmetros!C$17","v":175.75827526614117},{"$f":"$G46*Parâmetros!D$17","v":180.26823177834558},{"$f":"$G46*Parâmetros!E$17","v":184.77818829054999},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",45,"Lig_Esg85AguaRESIDENCIAL45","RESIDENCIAL",138.58333333333334,{"$f":"$F47/Parâmetros!$D$5","v":2.5896280305324468E-5},{"$f":"$G47*Parâmetros!B$17","v":149.10573222339875},{"$f":"$G47*Parâmetros!C$17","v":152.94924739277485},{"$f":"$G47*Parâmetros!D$17","v":156.8739243576079},{"$f":"$G47*Parâmetros!E$17","v":160.79860132244093},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",46,"Lig_Esg85AguaRESIDENCIAL46","RESIDENCIAL",120.33333333333333,{"$f":"$F48/Parâmetros!$D$5","v":2.2486006470768807E-5},{"$f":"$G48*Parâmetros!B$17","v":129.470040487425},{"$f":"$G48*Parâmetros!C$17","v":132.807404230407},{"$f":"$G48*Parâmetros!D$17","v":136.21524159494032},{"$f":"$G48*Parâmetros!E$17","v":139.62307895947364},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",47,"Lig_Esg85AguaRESIDENCIAL47","RESIDENCIAL",107.5,{"$f":"$F49/Parâmetros!$D$5","v":2.0087914367930583E-5},{"$f":"$G49*Parâmetros!B$17","v":115.66229378724255},{"$f":"$G49*Parâmetros!C$17","v":118.64373369613924},{"$f":"$G49*Parâmetros!D$17","v":121.68813134174033},{"$f":"$G49*Parâmetros!E$17","v":124.73252898734142},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",48,"Lig_Esg85AguaRESIDENCIAL48","RESIDENCIAL",96.416666666666671,{"$f":"$F50/Parâmetros!$D$5","v":1.8016834824570301E-5},{"$f":"$G50*Parâmetros!B$17","v":103.73742163708501},{"$f":"$G50*Parâmetros!C$17","v":106.4114727801807},{"$f":"$G50*Parâmetros!D$17","v":109.14199066852215},{"$f":"$G50*Parâmetros!E$17","v":111.87250855686359},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",49,"Lig_Esg85AguaRESIDENCIAL49","RESIDENCIAL",85.833333333333329,{"$f":"$F51/Parâmetros!$D$5","v":1.6039187441060852E-5},{"$f":"$G51*Parâmetros!B$17","v":92.350513644077381},{"$f":"$G51*Parâmetros!C$17","v":94.731043183739075},{"$f":"$G51*Parâmetros!D$17","v":97.161841303870176},{"$f":"$G51*Parâmetros!E$17","v":99.592639424001277},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",50,"Lig_Esg85AguaRESIDENCIAL50","RESIDENCIAL",80.416666666666671,{"$f":"$F52/Parâmetros!$D$5","v":1.5027005709343422E-5},{"$f":"$G52*Parâmetros!B$17","v":86.522568608286107},{"$f":"$G52*Parâmetros!C$17","v":88.752870555639049},{"$f":"$G52*Parâmetros!D$17","v":91.030268794402659},{"$f":"$G52*Parâmetros!E$17","v":93.307667033166268},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",51,"Lig_Esg85AguaRESIDENCIAL51","RESIDENCIAL",70.833333333333329,{"$f":"$F53/Parâmetros!$D$5","v":1.3236222645535656E-5},{"$f":"$G53*Parâmetros!B$17","v":76.211588929578426},{"$f":"$G53*Parâmetros!C$17","v":78.176103598231279},{"$f":"$G53*Parâmetros!D$17","v":80.182102046883159},{"$f":"$G53*Parâmetros!E$17","v":82.188100495535053},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",52,"Lig_Esg85AguaRESIDENCIAL52","RESIDENCIAL",68.416666666666671,{"$f":"$F54/Parâmetros!$D$5","v":1.2784633872923265E-5},{"$f":"$G54*Parâmetros!B$17","v":73.61142883668694},{"$f":"$G54*Parâmetros!C$17","v":75.508918887232809},{"$f":"$G54*Parâmetros!D$17","v":77.446477388813037},{"$f":"$G54*Parâmetros!E$17","v":79.384035890393278},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",53,"Lig_Esg85AguaRESIDENCIAL53","RESIDENCIAL",59.666666666666664,{"$f":"$F55/Parâmetros!$D$5","v":1.1149571075533565E-5},{"$f":"$G55*Parâmetros!B$17","v":64.19705608656254},{"$f":"$G55*Parâmetros!C$17","v":65.851870795686594},{"$f":"$G55*Parâmetros!D$17","v":67.541629488903936},{"$f":"$G55*Parâmetros!E$17","v":69.231388182121293},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",54,"Lig_Esg85AguaRESIDENCIAL54","RESIDENCIAL",55.5,{"$f":"$F56/Parâmetros!$D$5","v":1.0370969743443232E-5},{"$f":"$G56*Parâmetros!B$17","v":59.714021443646153},{"$f":"$G56*Parâmetros!C$17","v":61.253276466378864},{"$f":"$G56*Parâmetros!D$17","v":62.825035250851982},{"$f":"$G56*Parâmetros!E$17","v":64.396794035325101},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",55,"Lig_Esg85AguaRESIDENCIAL55","RESIDENCIAL",53.833333333333336,{"$f":"$F57/Parâmetros!$D$5","v":1.0059529210607099E-5},{"$f":"$G57*Parâmetros!B$17","v":57.920807586479604},{"$f":"$G57*Parâmetros!C$17","v":59.413838734655776},{"$f":"$G57*Parâmetros!D$17","v":60.938397555631205},{"$f":"$G57*Parâmetros!E$17","v":62.462956376606634},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",56,"Lig_Esg85AguaRESIDENCIAL56","RESIDENCIAL",44.666666666666664,{"$f":"$F58/Parâmetros!$D$5","v":8.3466062800083659E-6},{"$f":"$G58*Parâmetros!B$17","v":48.058131372063571},{"$f":"$G58*Parâmetros!C$17","v":49.296931210178776},{"$f":"$G58*Parâmetros!D$17","v":50.561890231916905},{"$f":"$G58*Parâmetros!E$17","v":51.826849253655034},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",57,"Lig_Esg85AguaRESIDENCIAL57","RESIDENCIAL",39.75,{"$f":"$F59/Parâmetros!$D$5","v":7.4278567081417744E-6},{"$f":"$G59*Parâmetros!B$17","v":42.768150493422247},{"$f":"$G59*Parâmetros!C$17","v":43.870589901595672},{"$f":"$G59*Parâmetros!D$17","v":44.996309031015613},{"$f":"$G59*Parâmetros!E$17","v":46.122028160435555},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",58,"Lig_Esg85AguaRESIDENCIAL58","RESIDENCIAL",37.916666666666664,{"$f":"$F60/Parâmetros!$D$5","v":7.0852721220220271E-6},{"$f":"$G60*Parâmetros!B$17","v":40.795615250539036},{"$f":"$G60*Parâmetros!C$17","v":41.847208396700267},{"$f":"$G60*Parâmetros!D$17","v":42.921007566272749},{"$f":"$G60*Parâmetros!E$17","v":43.994806735845231},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",59,"Lig_Esg85AguaRESIDENCIAL59","RESIDENCIAL",36.583333333333336,{"$f":"$F61/Parâmetros!$D$5","v":6.836119695753122E-6},{"$f":"$G61*Parâmetros!B$17","v":39.361044164805804},{"$f":"$G61*Parâmetros!C$17","v":40.375658211321806},{"$f":"$G61*Parâmetros!D$17","v":41.411697410096131},{"$f":"$G61*Parâmetros!E$17","v":42.447736608870457},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",60,"Lig_Esg85AguaRESIDENCIAL60","RESIDENCIAL",34.75,{"$f":"$F62/Parâmetros!$D$5","v":6.4935351096333748E-6},{"$f":"$G62*Parâmetros!B$17","v":37.388508921922593},{"$f":"$G62*Parâmetros!C$17","v":38.352276706426402},{"$f":"$G62*Parâmetros!D$17","v":39.336395945353267},{"$f":"$G62*Parâmetros!E$17","v":40.320515184280133},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",61,"Lig_Esg85AguaRESIDENCIAL61","RESIDENCIAL",31.75,{"$f":"$F63/Parâmetros!$D$5","v":5.9329421505283353E-6},{"$f":"$G63*Parâmetros!B$17","v":34.160723979022805},{"$f":"$G63*Parâmetros!C$17","v":35.041288789324845},{"$f":"$G63*Parâmetros!D$17","v":35.940448093955865},{"$f":"$G63*Parâmetros!E$17","v":36.839607398586885},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",62,"Lig_Esg85AguaRESIDENCIAL62","RESIDENCIAL",29.25,{"$f":"$F64/Parâmetros!$D$5","v":5.4657813512741355E-6},{"$f":"$G64*Parâmetros!B$17","v":31.470903193272974},{"$f":"$G64*Parâmetros!C$17","v":32.28213219174021},{"$f":"$G64*Parâmetros!D$17","v":33.110491551124696},{"$f":"$G64*Parâmetros!E$17","v":33.938850910509174},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",63,"Lig_Esg85AguaRESIDENCIAL63","RESIDENCIAL",26.75,{"$f":"$F65/Parâmetros!$D$5","v":4.9986205520199365E-6},{"$f":"$G65*Parâmetros!B$17","v":28.781082407523151},{"$f":"$G65*Parâmetros!C$17","v":29.522975594155582},{"$f":"$G65*Parâmetros!D$17","v":30.280535008293526},{"$f":"$G65*Parâmetros!E$17","v":31.038094422431474},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",64,"Lig_Esg85AguaRESIDENCIAL64","RESIDENCIAL",26.25,{"$f":"$F66/Parâmetros!$D$5","v":4.905188392169096E-6},{"$f":"$G66*Parâmetros!B$17","v":28.243118250373183},{"$f":"$G66*Parâmetros!C$17","v":28.97114427463865},{"$f":"$G66*Parâmetros!D$17","v":29.71454369972729},{"$f":"$G66*Parâmetros!E$17","v":30.45794312481593},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",65,{"$f":"\"Lig_Esg85\"&A67&B67&C67","v":"Lig_Esg85AguaRESIDENCIAL65"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},26.333333333333332,{"$f":"$F67/Parâmetros!$D$5","v":4.9207604188109025E-6},{"$f":"$G67*Parâmetros!B$17","v":28.33277894323151},{"$f":"$G67*Parâmetros!C$17","v":29.063116161224805},{"$f":"$G67*Parâmetros!D$17","v":29.808875584488327},{"$f":"$G67*Parâmetros!E$17","v":30.554635007751852},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",66,"Lig_Esg85AguaRESIDENCIAL66","RESIDENCIAL",24.083333333333332,{"$f":"$F68/Parâmetros!$D$5","v":4.5003156994821229E-6},{"$f":"$G68*Parâmetros!B$17","v":25.911940236056665},{"$f":"$G68*Parâmetros!C$17","v":26.579875223398634},{"$f":"$G68*Parâmetros!D$17","v":27.261914695940273},{"$f":"$G68*Parâmetros!E$17","v":27.943954168481916},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",67,"Lig_Esg85AguaRESIDENCIAL67","RESIDENCIAL",20.833333333333332,{"$f":"$F69/Parâmetros!$D$5","v":3.8930066604516632E-6},{"$f":"$G69*Parâmetros!B$17","v":22.415173214581888},{"$f":"$G69*Parâmetros!C$17","v":22.99297164653861},{"$f":"$G69*Parâmetros!D$17","v":23.582971190259752},{"$f":"$G69*Parâmetros!E$17","v":24.172970733980893},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",68,"Lig_Esg85AguaRESIDENCIAL68","RESIDENCIAL",20.416666666666668,{"$f":"$F70/Parâmetros!$D$5","v":3.8151465272426309E-6},{"$f":"$G70*Parâmetros!B$17","v":21.966869750290257},{"$f":"$G70*Parâmetros!C$17","v":22.533112213607843},{"$f":"$G70*Parâmetros!D$17","v":23.111311766454563},{"$f":"$G70*Parâmetros!E$17","v":23.689511319301282},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",69,"Lig_Esg85AguaRESIDENCIAL69","RESIDENCIAL",18.333333333333332,{"$f":"$F71/Parâmetros!$D$5","v":3.4258458611974638E-6},{"$f":"$G71*Parâmetros!B$17","v":19.725352428832064},{"$f":"$G71*Parâmetros!C$17","v":20.233815048953979},{"$f":"$G71*Parâmetros!D$17","v":20.753014647428582},{"$f":"$G71*Parâmetros!E$17","v":21.272214245903189},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",70,"Lig_Esg85AguaRESIDENCIAL70","RESIDENCIAL",19.25,{"$f":"$F72/Parâmetros!$D$5","v":3.597138154257337E-6},{"$f":"$G72*Parâmetros!B$17","v":20.711620050273666},{"$f":"$G72*Parâmetros!C$17","v":21.245505801401677},{"$f":"$G72*Parâmetros!D$17","v":21.790665379800011},{"$f":"$G72*Parâmetros!E$17","v":22.335824958198348},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",71,"Lig_Esg85AguaRESIDENCIAL71","RESIDENCIAL",15.5,{"$f":"$F73/Parâmetros!$D$5","v":2.8963969553760377E-6},{"$f":"$G73*Parâmetros!B$17","v":16.676888871648927},{"$f":"$G73*Parâmetros!C$17","v":17.106770905024728},{"$f":"$G73*Parâmetros!D$17","v":17.545730565553256},{"$f":"$G73*Parâmetros!E$17","v":17.984690226081788},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",72,"Lig_Esg85AguaRESIDENCIAL72","RESIDENCIAL",17.083333333333332,{"$f":"$F74/Parâmetros!$D$5","v":3.1922654615703639E-6},{"$f":"$G74*Parâmetros!B$17","v":18.380442035957149},{"$f":"$G74*Parâmetros!C$17","v":18.854236750161661},{"$f":"$G74*Parâmetros!D$17","v":19.338036376012997},{"$f":"$G74*Parâmetros!E$17","v":19.821836001864334},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",73,"Lig_Esg85AguaRESIDENCIAL73","RESIDENCIAL",15.916666666666666,{"$f":"$F75/Parâmetros!$D$5","v":2.9742570885850709E-6},{"$f":"$G75*Parâmetros!B$17","v":17.125192335940564},{"$f":"$G75*Parâmetros!C$17","v":17.566630337955498},{"$f":"$G75*Parâmetros!D$17","v":18.017389989358453},{"$f":"$G75*Parâmetros!E$17","v":18.468149640761403},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",74,"Lig_Esg85AguaRESIDENCIAL74","RESIDENCIAL",14.583333333333334,{"$f":"$F76/Parâmetros!$D$5","v":2.7251046623161645E-6},{"$f":"$G76*Parâmetros!B$17","v":15.690621250207323},{"$f":"$G76*Parâmetros!C$17","v":16.09508015257703},{"$f":"$G76*Parâmetros!D$17","v":16.508079833181828},{"$f":"$G76*Parâmetros!E$17","v":16.921079513786626},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",75,"Lig_Esg85AguaRESIDENCIAL75","RESIDENCIAL",12.25,{"$f":"$F77/Parâmetros!$D$5","v":2.289087916345578E-6},{"$f":"$G77*Parâmetros!B$17","v":13.180121850174151},{"$f":"$G77*Parâmetros!C$17","v":13.519867328164704},{"$f":"$G77*Parâmetros!D$17","v":13.866787059872735},{"$f":"$G77*Parâmetros!E$17","v":14.213706791580766},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",76,"Lig_Esg85AguaRESIDENCIAL76","RESIDENCIAL",13.833333333333334,{"$f":"$F78/Parâmetros!$D$5","v":2.5849564225399046E-6},{"$f":"$G78*Parâmetros!B$17","v":14.883675014482376},{"$f":"$G78*Parâmetros!C$17","v":15.267333173301639},{"$f":"$G78*Parâmetros!D$17","v":15.659092870332477},{"$f":"$G78*Parâmetros!E$17","v":16.050852567363314},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",78,"Lig_Esg85AguaRESIDENCIAL78","RESIDENCIAL",10.083333333333334,{"$f":"$F79/Parâmetros!$D$5","v":1.8842152236586053E-6},{"$f":"$G79*Parâmetros!B$17","v":10.848943835857636},{"$f":"$G79*Parâmetros!C$17","v":11.12859827692469},{"$f":"$G79*Parâmetros!D$17","v":11.414158056085721},{"$f":"$G79*Parâmetros!E$17","v":11.699717835246755},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",79,"Lig_Esg85AguaRESIDENCIAL79","RESIDENCIAL",9.25,{"$f":"$F80/Parâmetros!$D$5","v":1.7284949572405386E-6},{"$f":"$G80*Parâmetros!B$17","v":9.9523369072743595},{"$f":"$G80*Parâmetros!C$17","v":10.208879411063144},{"$f":"$G80*Parâmetros!D$17","v":10.470839208475331},{"$f":"$G80*Parâmetros!E$17","v":10.732799005887518},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",80,"Lig_Esg85AguaRESIDENCIAL80","RESIDENCIAL",10.666666666666666,{"$f":"$F81/Parâmetros!$D$5","v":1.9932194101512518E-6},{"$f":"$G81*Parâmetros!B$17","v":11.476568685865928},{"$f":"$G81*Parâmetros!C$17","v":11.772401483027769},{"$f":"$G81*Parâmetros!D$17","v":12.074481249412994},{"$f":"$G81*Parâmetros!E$17","v":12.37656101579822},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",81,"Lig_Esg85AguaRESIDENCIAL81","RESIDENCIAL",10.416666666666666,{"$f":"$F82/Parâmetros!$D$5","v":1.9465033302258316E-6},{"$f":"$G82*Parâmetros!B$17","v":11.207586607290944},{"$f":"$G82*Parâmetros!C$17","v":11.496485823269305},{"$f":"$G82*Parâmetros!D$17","v":11.791485595129876},{"$f":"$G82*Parâmetros!E$17","v":12.086485366990447},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",82,"Lig_Esg85AguaRESIDENCIAL82","RESIDENCIAL",8.4166666666666661,{"$f":"$F83/Parâmetros!$D$5","v":1.572774690822472E-6},{"$f":"$G83*Parâmetros!B$17","v":9.0557299786910832},{"$f":"$G83*Parâmetros!C$17","v":9.2891605452015984},{"$f":"$G83*Parâmetros!D$17","v":9.5275203608649406},{"$f":"$G83*Parâmetros!E$17","v":9.765880176528281},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",84,"Lig_Esg85AguaRESIDENCIAL84","RESIDENCIAL",8,{"$f":"$F84/Parâmetros!$D$5","v":1.4949145576134389E-6},{"$f":"$G84*Parâmetros!B$17","v":8.6074265143994459},{"$f":"$G84*Parâmetros!C$17","v":8.8293011122708283},{"$f":"$G84*Parâmetros!D$17","v":9.0558609370597463},{"$f":"$G84*Parâmetros!E$17","v":9.2824207618486643},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",85,"Lig_Esg85AguaRESIDENCIAL85","RESIDENCIAL",8.1666666666666661,{"$f":"$F85/Parâmetros!$D$5","v":1.526058610897052E-6},{"$f":"$G85*Parâmetros!B$17","v":8.7867479001161009},{"$f":"$G85*Parâmetros!C$17","v":9.013244885443136},{"$f":"$G85*Parâmetros!D$17","v":9.2445247065818226},{"$f":"$G85*Parâmetros!E$17","v":9.475804527720511},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",86,"Lig_Esg85AguaRESIDENCIAL86","RESIDENCIAL",8.3333333333333339,{"$f":"$F86/Parâmetros!$D$5","v":1.5572026641806656E-6},{"$f":"$G86*Parâmetros!B$17","v":8.9660692858327575},{"$f":"$G86*Parâmetros!C$17","v":9.1971886586154454},{"$f":"$G86*Parâmetros!D$17","v":9.4331884761039024},{"$f":"$G86*Parâmetros!E$17","v":9.6691882935923594},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",88,"Lig_Esg85AguaRESIDENCIAL88","RESIDENCIAL",9.3333333333333339,{"$f":"$F87/Parâmetros!$D$5","v":1.7440669838823455E-6},{"$f":"$G87*Parâmetros!B$17","v":10.041997600132689},{"$f":"$G87*Parâmetros!C$17","v":10.300851297649299},{"$f":"$G87*Parâmetros!D$17","v":10.565171093236371},{"$f":"$G87*Parâmetros!E$17","v":10.829490888823443},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",89,"Lig_Esg85AguaRESIDENCIAL89","RESIDENCIAL",5.083333333333333,{"$f":"$F88/Parâmetros!$D$5","v":9.498936251502059E-7},{"$f":"$G88*Parâmetros!B$17","v":5.4693022643579816},{"$f":"$G88*Parâmetros!C$17","v":5.6102850817554213},{"$f":"$G88*Parâmetros!D$17","v":5.7542449704233798},{"$f":"$G88*Parâmetros!E$17","v":5.8982048590913383},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",90,"Lig_Esg85AguaRESIDENCIAL90","RESIDENCIAL",6.166666666666667,{"$f":"$F89/Parâmetros!$D$5","v":1.1523299714936925E-6},{"$f":"$G89*Parâmetros!B$17","v":6.6348912715162403},{"$f":"$G89*Parâmetros!C$17","v":6.8059196073754293},{"$f":"$G89*Parâmetros!D$17","v":6.9805594723168873},{"$f":"$G89*Parâmetros!E$17","v":7.1551993372583453},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",91,"Lig_Esg85AguaRESIDENCIAL91","RESIDENCIAL",7.333333333333333,{"$f":"$F90/Parâmetros!$D$5","v":1.3703383444789855E-6},{"$f":"$G90*Parâmetros!B$17","v":7.8901409715328255},{"$f":"$G90*Parâmetros!C$17","v":8.0935260195815903},{"$f":"$G90*Parâmetros!D$17","v":8.3012058589714321},{"$f":"$G90*Parâmetros!E$17","v":8.5088856983612757},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",93,"Lig_Esg85AguaRESIDENCIAL93","RESIDENCIAL",6.833333333333333,{"$f":"$F91/Parâmetros!$D$5","v":1.2769061846281456E-6},{"$f":"$G91*Parâmetros!B$17","v":7.3521768143828599},{"$f":"$G91*Parâmetros!C$17","v":7.5416947000646646},{"$f":"$G91*Parâmetros!D$17","v":7.7352145504051997},{"$f":"$G91*Parâmetros!E$17","v":7.9287344007457339},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",94,"Lig_Esg85AguaRESIDENCIAL94","RESIDENCIAL",5.416666666666667,{"$f":"$F92/Parâmetros!$D$5","v":1.0121817317174326E-6},{"$f":"$G92*Parâmetros!B$17","v":5.8279450357912923},{"$f":"$G92*Parâmetros!C$17","v":5.9781726281000394},{"$f":"$G92*Parâmetros!D$17","v":6.1315725094675368},{"$f":"$G92*Parâmetros!E$17","v":6.2849723908350335},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",95,"Lig_Esg85AguaRESIDENCIAL95","RESIDENCIAL",5.75,{"$f":"$F93/Parâmetros!$D$5","v":1.0744698382846591E-6},{"$f":"$G93*Parâmetros!B$17","v":6.1865878072246012},{"$f":"$G93*Parâmetros!C$17","v":6.3460601744446565},{"$f":"$G93*Parâmetros!D$17","v":6.5089000485116921},{"$f":"$G93*Parâmetros!E$17","v":6.6717399225787268},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",96,"Lig_Esg85AguaRESIDENCIAL96","RESIDENCIAL",5.75,{"$f":"$F94/Parâmetros!$D$5","v":1.0744698382846591E-6},{"$f":"$G94*Parâmetros!B$17","v":6.1865878072246012},{"$f":"$G94*Parâmetros!C$17","v":6.3460601744446565},{"$f":"$G94*Parâmetros!D$17","v":6.5089000485116921},{"$f":"$G94*Parâmetros!E$17","v":6.6717399225787268},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",97,"Lig_Esg85AguaRESIDENCIAL97","RESIDENCIAL",6.5,{"$f":"$F95/Parâmetros!$D$5","v":1.2146180780609192E-6},{"$f":"$G95*Parâmetros!B$17","v":6.9935340429495509},{"$f":"$G95*Parâmetros!C$17","v":7.1738071537200474},{"$f":"$G95*Parâmetros!D$17","v":7.3578870113610444},{"$f":"$G95*Parâmetros!E$17","v":7.5419668690020405},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",99,"Lig_Esg85AguaRESIDENCIAL99","RESIDENCIAL",4.083333333333333,{"$f":"$F96/Parâmetros!$D$5","v":7.6302930544852601E-7},{"$f":"$G96*Parâmetros!B$17","v":4.3933739500580504},{"$f":"$G96*Parâmetros!C$17","v":4.506622442721568},{"$f":"$G96*Parâmetros!D$17","v":4.6222623532909113},{"$f":"$G96*Parâmetros!E$17","v":4.7379022638602555},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",100,"Lig_Esg85AguaRESIDENCIAL100","RESIDENCIAL",4.25,{"$f":"$F97/Parâmetros!$D$5","v":7.9417335873213936E-7},{"$f":"$G97*Parâmetros!B$17","v":4.5726953357747053},{"$f":"$G97*Parâmetros!C$17","v":4.6905662158938766},{"$f":"$G97*Parâmetros!D$17","v":4.8109261228129894},{"$f":"$G97*Parâmetros!E$17","v":4.9312860297321031},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",102,"Lig_Esg85AguaRESIDENCIAL102","RESIDENCIAL",3.9166666666666665,{"$f":"$F98/Parâmetros!$D$5","v":7.3188525216491277E-7},{"$f":"$G98*Parâmetros!B$17","v":4.2140525643413955},{"$f":"$G98*Parâmetros!C$17","v":4.3226786695492594},{"$f":"$G98*Parâmetros!D$17","v":4.4335985837688341},{"$f":"$G98*Parâmetros!E$17","v":4.5445184979884088},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",103,"Lig_Esg85AguaRESIDENCIAL103","RESIDENCIAL",4.333333333333333,{"$f":"$F99/Parâmetros!$D$5","v":8.0974538537394604E-7},{"$f":"$G99*Parâmetros!B$17","v":4.6623560286330337},{"$f":"$G99*Parâmetros!C$17","v":4.7825381024800313},{"$f":"$G99*Parâmetros!D$17","v":4.9052580075740293},{"$f":"$G99*Parâmetros!E$17","v":5.0279779126680264},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",106,"Lig_Esg85AguaRESIDENCIAL106","RESIDENCIAL",3.6666666666666665,{"$f":"$F100/Parâmetros!$D$5","v":6.8516917223949274E-7},{"$f":"$G100*Parâmetros!B$17","v":3.9450704857664127},{"$f":"$G100*Parâmetros!C$17","v":4.0467630097907952},{"$f":"$G100*Parâmetros!D$17","v":4.1506029294857161},{"$f":"$G100*Parâmetros!E$17","v":4.2544428491806379},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",109,"Lig_Esg85AguaRESIDENCIAL109","RESIDENCIAL",4.75,{"$f":"$F101/Parâmetros!$D$5","v":8.8760551858297931E-7},{"$f":"$G101*Parâmetros!B$17","v":5.1106594929246709},{"$f":"$G101*Parâmetros!C$17","v":5.2423975354108032},{"$f":"$G101*Parâmetros!D$17","v":5.3769174313792236},{"$f":"$G101*Parâmetros!E$17","v":5.511437327347644},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",110,"Lig_Esg85AguaRESIDENCIAL110","RESIDENCIAL",4.5,{"$f":"$F102/Parâmetros!$D$5","v":8.4088943865755939E-7},{"$f":"$G102*Parâmetros!B$17","v":4.8416774143496886},{"$f":"$G102*Parâmetros!C$17","v":4.9664818756523408},{"$f":"$G102*Parâmetros!D$17","v":5.0939217770961074},{"$f":"$G102*Parâmetros!E$17","v":5.221361678539874},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",112,"Lig_Esg85AguaRESIDENCIAL112","RESIDENCIAL",4.083333333333333,{"$f":"$F103/Parâmetros!$D$5","v":7.6302930544852601E-7},{"$f":"$G103*Parâmetros!B$17","v":4.3933739500580504},{"$f":"$G103*Parâmetros!C$17","v":4.506622442721568},{"$f":"$G103*Parâmetros!D$17","v":4.6222623532909113},{"$f":"$G103*Parâmetros!E$17","v":4.7379022638602555},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",113,"Lig_Esg85AguaRESIDENCIAL113","RESIDENCIAL",2.6666666666666665,{"$f":"$F104/Parâmetros!$D$5","v":4.9830485253781296E-7},{"$f":"$G104*Parâmetros!B$17","v":2.869142171466482},{"$f":"$G104*Parâmetros!C$17","v":2.9431003707569423},{"$f":"$G104*Parâmetros!D$17","v":3.0186203123532485},{"$f":"$G104*Parâmetros!E$17","v":3.0941402539495551},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",114,"Lig_Esg85AguaRESIDENCIAL114","RESIDENCIAL",3.0833333333333335,{"$f":"$F105/Parâmetros!$D$5","v":5.7616498574684623E-7},{"$f":"$G105*Parâmetros!B$17","v":3.3174456357581201},{"$f":"$G105*Parâmetros!C$17","v":3.4029598036877147},{"$f":"$G105*Parâmetros!D$17","v":3.4902797361584437},{"$f":"$G105*Parâmetros!E$17","v":3.5775996686291727},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",116,"Lig_Esg85AguaRESIDENCIAL116","RESIDENCIAL",3.75,{"$f":"$F106/Parâmetros!$D$5","v":7.0074119888129942E-7},{"$f":"$G106*Parâmetros!B$17","v":4.0347311786247406},{"$f":"$G106*Parâmetros!C$17","v":4.1387348963769499},{"$f":"$G106*Parâmetros!D$17","v":4.244934814246756},{"$f":"$G106*Parâmetros!E$17","v":4.3511347321165612},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",117,"Lig_Esg85AguaRESIDENCIAL117","RESIDENCIAL",2.0833333333333335,{"$f":"$F107/Parâmetros!$D$5","v":3.893006660451664E-7},{"$f":"$G107*Parâmetros!B$17","v":2.2415173214581894},{"$f":"$G107*Parâmetros!C$17","v":2.2992971646538614},{"$f":"$G107*Parâmetros!D$17","v":2.3582971190259756},{"$f":"$G107*Parâmetros!E$17","v":2.4172970733980899},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",121,"Lig_Esg85AguaRESIDENCIAL121","RESIDENCIAL",2.9166666666666665,{"$f":"$F108/Parâmetros!$D$5","v":5.4502093246323288E-7},{"$f":"$G108*Parâmetros!B$17","v":3.1381242500414648},{"$f":"$G108*Parâmetros!C$17","v":3.2190160305154056},{"$f":"$G108*Parâmetros!D$17","v":3.3016159666363656},{"$f":"$G108*Parâmetros!E$17","v":3.3842159027573255},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",122,"Lig_Esg85AguaRESIDENCIAL122","RESIDENCIAL",1.9166666666666667,{"$f":"$F109/Parâmetros!$D$5","v":3.5815661276155305E-7},{"$f":"$G109*Parâmetros!B$17","v":2.062195935741534},{"$f":"$G109*Parâmetros!C$17","v":2.1153533914815523},{"$f":"$G109*Parâmetros!D$17","v":2.1696333495038975},{"$f":"$G109*Parâmetros!E$17","v":2.2239133075262423},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",124,"Lig_Esg85AguaRESIDENCIAL124","RESIDENCIAL",2.0833333333333335,{"$f":"$F110/Parâmetros!$D$5","v":3.893006660451664E-7},{"$f":"$G110*Parâmetros!B$17","v":2.2415173214581894},{"$f":"$G110*Parâmetros!C$17","v":2.2992971646538614},{"$f":"$G110*Parâmetros!D$17","v":2.3582971190259756},{"$f":"$G110*Parâmetros!E$17","v":2.4172970733980899},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",126,"Lig_Esg85AguaRESIDENCIAL126","RESIDENCIAL",2.6666666666666665,{"$f":"$F111/Parâmetros!$D$5","v":4.9830485253781296E-7},{"$f":"$G111*Parâmetros!B$17","v":2.869142171466482},{"$f":"$G111*Parâmetros!C$17","v":2.9431003707569423},{"$f":"$G111*Parâmetros!D$17","v":3.0186203123532485},{"$f":"$G111*Parâmetros!E$17","v":3.0941402539495551},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",129,"Lig_Esg85AguaRESIDENCIAL129","RESIDENCIAL",2,{"$f":"$F112/Parâmetros!$D$5","v":3.7372863940335972E-7},{"$f":"$G112*Parâmetros!B$17","v":2.1518566285998615},{"$f":"$G112*Parâmetros!C$17","v":2.2073252780677071},{"$f":"$G112*Parâmetros!D$17","v":2.2639652342649366},{"$f":"$G112*Parâmetros!E$17","v":2.3206051904621661},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",131,"Lig_Esg85AguaRESIDENCIAL131","RESIDENCIAL",2,{"$f":"$F113/Parâmetros!$D$5","v":3.7372863940335972E-7},{"$f":"$G113*Parâmetros!B$17","v":2.1518566285998615},{"$f":"$G113*Parâmetros!C$17","v":2.2073252780677071},{"$f":"$G113*Parâmetros!D$17","v":2.2639652342649366},{"$f":"$G113*Parâmetros!E$17","v":2.3206051904621661},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",135,"Lig_Esg85AguaRESIDENCIAL135","RESIDENCIAL",2.5833333333333335,{"$f":"$F114/Parâmetros!$D$5","v":4.8273282589600629E-7},{"$f":"$G114*Parâmetros!B$17","v":2.7794814786081545},{"$f":"$G114*Parâmetros!C$17","v":2.851128484170788},{"$f":"$G114*Parâmetros!D$17","v":2.9242884275922094},{"$f":"$G114*Parâmetros!E$17","v":2.9974483710136313},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",138,"Lig_Esg85AguaRESIDENCIAL138","RESIDENCIAL",1.5833333333333333,{"$f":"$F115/Parâmetros!$D$5","v":2.958685061943264E-7},{"$f":"$G115*Parâmetros!B$17","v":1.7035531643082236},{"$f":"$G115*Parâmetros!C$17","v":1.7474658451369343},{"$f":"$G115*Parâmetros!D$17","v":1.7923058104597411},{"$f":"$G115*Parâmetros!E$17","v":1.837145775782548},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",140,"Lig_Esg85AguaRESIDENCIAL140","RESIDENCIAL",1,{"$f":"$F116/Parâmetros!$D$5","v":1.8686431970167986E-7},{"$f":"$G116*Parâmetros!B$17","v":1.0759283142999307},{"$f":"$G116*Parâmetros!C$17","v":1.1036626390338535},{"$f":"$G116*Parâmetros!D$17","v":1.1319826171324683},{"$f":"$G116*Parâmetros!E$17","v":1.160302595231083},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",142,"Lig_Esg85AguaRESIDENCIAL142","RESIDENCIAL",1.3333333333333333,{"$f":"$F117/Parâmetros!$D$5","v":2.4915242626890648E-7},{"$f":"$G117*Parâmetros!B$17","v":1.434571085733241},{"$f":"$G117*Parâmetros!C$17","v":1.4715501853784712},{"$f":"$G117*Parâmetros!D$17","v":1.5093101561766242},{"$f":"$G117*Parâmetros!E$17","v":1.5470701269747775},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",143,"Lig_Esg85AguaRESIDENCIAL143","RESIDENCIAL",1.0833333333333333,{"$f":"$F118/Parâmetros!$D$5","v":2.0243634634348651E-7},{"$f":"$G118*Parâmetros!B$17","v":1.1655890071582584},{"$f":"$G118*Parâmetros!C$17","v":1.1956345256200078},{"$f":"$G118*Parâmetros!D$17","v":1.2263145018935073},{"$f":"$G118*Parâmetros!E$17","v":1.2569944781670066},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",153,"Lig_Esg85AguaRESIDENCIAL153","RESIDENCIAL",1.1666666666666667,{"$f":"$F119/Parâmetros!$D$5","v":2.1800837298529318E-7},{"$f":"$G119*Parâmetros!B$17","v":1.2552497000165861},{"$f":"$G119*Parâmetros!C$17","v":1.2876064122061623},{"$f":"$G119*Parâmetros!D$17","v":1.3206463866545464},{"$f":"$G119*Parâmetros!E$17","v":1.3536863611029304},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",154,"Lig_Esg85AguaRESIDENCIAL154","RESIDENCIAL",1.0833333333333333,{"$f":"$F120/Parâmetros!$D$5","v":2.0243634634348651E-7},{"$f":"$G120*Parâmetros!B$17","v":1.1655890071582584},{"$f":"$G120*Parâmetros!C$17","v":1.1956345256200078},{"$f":"$G120*Parâmetros!D$17","v":1.2263145018935073},{"$f":"$G120*Parâmetros!E$17","v":1.2569944781670066},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",157,"Lig_Esg85AguaRESIDENCIAL157","RESIDENCIAL",1.5833333333333333,{"$f":"$F121/Parâmetros!$D$5","v":2.958685061943264E-7},{"$f":"$G121*Parâmetros!B$17","v":1.7035531643082236},{"$f":"$G121*Parâmetros!C$17","v":1.7474658451369343},{"$f":"$G121*Parâmetros!D$17","v":1.7923058104597411},{"$f":"$G121*Parâmetros!E$17","v":1.837145775782548},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",168,"Lig_Esg85AguaRESIDENCIAL168","RESIDENCIAL",0.83333333333333337,{"$f":"$F122/Parâmetros!$D$5","v":1.5572026641806656E-7},{"$f":"$G122*Parâmetros!B$17","v":0.89660692858327573},{"$f":"$G122*Parâmetros!C$17","v":0.91971886586154461},{"$f":"$G122*Parâmetros!D$17","v":0.94331884761039031},{"$f":"$G122*Parâmetros!E$17","v":0.96691882935923601},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",169,"Lig_Esg85AguaRESIDENCIAL169","RESIDENCIAL",1.0833333333333333,{"$f":"$F123/Parâmetros!$D$5","v":2.0243634634348651E-7},{"$f":"$G123*Parâmetros!B$17","v":1.1655890071582584},{"$f":"$G123*Parâmetros!C$17","v":1.1956345256200078},{"$f":"$G123*Parâmetros!D$17","v":1.2263145018935073},{"$f":"$G123*Parâmetros!E$17","v":1.2569944781670066},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",173,"Lig_Esg85AguaRESIDENCIAL173","RESIDENCIAL",0.91666666666666663,{"$f":"$F124/Parâmetros!$D$5","v":1.7129229305987319E-7},{"$f":"$G124*Parâmetros!B$17","v":0.98626762144160318},{"$f":"$G124*Parâmetros!C$17","v":1.0116907524476988},{"$f":"$G124*Parâmetros!D$17","v":1.037650732371429},{"$f":"$G124*Parâmetros!E$17","v":1.0636107122951595},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",177,"Lig_Esg85AguaRESIDENCIAL177","RESIDENCIAL",0.66666666666666663,{"$f":"$F125/Parâmetros!$D$5","v":1.2457621313445324E-7},{"$f":"$G125*Parâmetros!B$17","v":0.7172855428666205},{"$f":"$G125*Parâmetros!C$17","v":0.73577509268923558},{"$f":"$G125*Parâmetros!D$17","v":0.75465507808831211},{"$f":"$G125*Parâmetros!E$17","v":0.77353506348738876},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",28,"Lig_Esg85AguaTARIFA SOCIAL28","TARIFA SOCIAL",15.916666666666666,{"$f":"$F171/Parâmetros!$D$5","v":2.9742570885850709E-6},{"$f":"$G171*Parâmetros!B$17","v":17.125192335940564},{"$f":"$G171*Parâmetros!C$17","v":17.566630337955498},{"$f":"$G171*Parâmetros!D$17","v":18.017389989358453},{"$f":"$G171*Parâmetros!E$17","v":18.468149640761403},{"$f":"IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C171<=VLOOKUP(E171,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",47,"Lig_Esg85AguaCOMERCIAL47","COMERCIAL",86.083333333333329,{"$f":"$F248/Parâmetros!$D$5","v":1.6085903520986272E-5},{"$f":"$G248*Parâmetros!B$17","v":92.61949572265236},{"$f":"$G248*Parâmetros!C$17","v":95.006958843497529},{"$f":"$G248*Parâmetros!D$17","v":97.444836958153289},{"$f":"$G248*Parâmetros!E$17","v":99.882715072809049},{"$f":"IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C248<=VLOOKUP(E248,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","SANEPAR",6,"Lig_Esg85AguaSANEPAR6","INATIVO + SANEPAR",4.916666666666667,{"$f":"$F310/Parâmetros!$D$5","v":9.1874957186659266E-7},{"$f":"$G310*Parâmetros!B$17","v":5.2899808786413267},{"$f":"$G310*Parâmetros!C$17","v":5.4263413085831127},{"$f":"$G310*Parâmetros!D$17","v":5.5655812009013026},{"$f":"$G310*Parâmetros!E$17","v":5.7048210932194916},{"$f":"IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C310<=VLOOKUP(E310,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",63,"Lig_Esg85AguaTARIFA SOCIAL63","TARIFA SOCIAL",0.33333333333333331,{"$f":"$F377/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G377*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G377*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G377*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G377*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C377<=VLOOKUP(E377,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","RESIDENCIAL",38,"Lig_Esg85EsgotoRESIDENCIAL38","RESIDENCIAL",278.5,{"$f":"$F528/Parâmetros!$D$5","v":5.2041713036917839E-5},{"$f":"$G528*Parâmetros!B$17","v":299.64603553253073},{"$f":"$G528*Parâmetros!C$17","v":307.37004497092818},{"$f":"$G528*Parâmetros!D$17","v":315.25715887139239},{"$f":"$G528*Parâmetros!E$17","v":323.14427277185661},{"$f":"IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",154,"Lig_Esg85EsgotoRESIDENCIAL154","RESIDENCIAL",0.75,{"$f":"$F603/Parâmetros!$D$5","v":1.4014823977625989E-7},{"$f":"$G603*Parâmetros!B$17","v":0.80694623572494806},{"$f":"$G603*Parâmetros!C$17","v":0.82774697927539009},{"$f":"$G603*Parâmetros!D$17","v":0.84898696284935116},{"$f":"$G603*Parâmetros!E$17","v":0.87022694642331222},{"$f":"IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C603<=VLOOKUP(E603,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",41,"Lig_Esg85EsgotoTARIFA SOCIAL41","TARIFA SOCIAL",2.0833333333333335,{"$f":"$F657/Parâmetros!$D$5","v":3.893006660451664E-7},{"$f":"$G657*Parâmetros!B$17","v":2.2415173214581894},{"$f":"$G657*Parâmetros!C$17","v":2.2992971646538614},{"$f":"$G657*Parâmetros!D$17","v":2.3582971190259756},{"$f":"$G657*Parâmetros!E$17","v":2.4172970733980899},{"$f":"IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C657<=VLOOKUP(E657,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","INDUSTRIAL",5,"Lig_Esg85EsgotoINDUSTRIAL5","INDUSTRIAL",49.5,{"$f":"$F742/Parâmetros!$D$5","v":9.2497838252331526E-6},{"$f":"$G742*Parâmetros!B$17","v":53.25845155784657},{"$f":"$G742*Parâmetros!C$17","v":54.631300632175744},{"$f":"$G742*Parâmetros!D$17","v":56.033139548057179},{"$f":"$G742*Parâmetros!E$17","v":57.434978463938606},{"$f":"IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C742<=VLOOKUP(E742,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",64,"Lig_Esg85EsgotoCOMERCIAL64","COMERCIAL",40.25,{"$f":"$F786/Parâmetros!$D$5","v":7.521288867992614E-6},{"$f":"$G786*Parâmetros!B$17","v":43.306114650572212},{"$f":"$G786*Parâmetros!C$17","v":44.4224212211126},{"$f":"$G786*Parâmetros!D$17","v":45.562300339581846},{"$f":"$G786*Parâmetros!E$17","v":46.702179458051091},{"$f":"IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C786<=VLOOKUP(E786,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",232,"Lig_Esg85AguaCOMERCIAL232","COMERCIAL",2.5833333333333335,{"$f":"$F937/Parâmetros!$D$5","v":4.8273282589600629E-7},{"$f":"$G937*Parâmetros!B$17","v":2.7794814786081545},{"$f":"$G937*Parâmetros!C$17","v":2.851128484170788},{"$f":"$G937*Parâmetros!D$17","v":2.9242884275922094},{"$f":"$G937*Parâmetros!E$17","v":2.9974483710136313},{"$f":"IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",90,"Lig_Esg85AguaCOMERCIAL90","COMERCIAL",20.666666666666668,{"$f":"$F953/Parâmetros!$D$5","v":3.8618626071680503E-6},{"$f":"$G953*Parâmetros!B$17","v":22.235851828865236},{"$f":"$G953*Parâmetros!C$17","v":22.809027873366304},{"$f":"$G953*Parâmetros!D$17","v":23.394307420737675},{"$f":"$G953*Parâmetros!E$17","v":23.97958696810905},{"$f":"IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C953<=VLOOKUP(E953,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",148,"Lig_Esg85AguaCOMERCIAL148","COMERCIAL",5.416666666666667,{"$f":"$F1066/Parâmetros!$D$5","v":1.0121817317174326E-6},{"$f":"$G1066*Parâmetros!B$17","v":5.8279450357912923},{"$f":"$G1066*Parâmetros!C$17","v":5.9781726281000394},{"$f":"$G1066*Parâmetros!D$17","v":6.1315725094675368},{"$f":"$G1066*Parâmetros!E$17","v":6.2849723908350335},{"$f":"IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1066<=VLOOKUP(E1066,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",388,"Lig_Esg85AguaCOMERCIAL388","COMERCIAL",0.83333333333333337,{"$f":"$F1134/Parâmetros!$D$5","v":1.5572026641806656E-7},{"$f":"$G1134*Parâmetros!B$17","v":0.89660692858327573},{"$f":"$G1134*Parâmetros!C$17","v":0.91971886586154461},{"$f":"$G1134*Parâmetros!D$17","v":0.94331884761039031},{"$f":"$G1134*Parâmetros!E$17","v":0.96691882935923601},{"$f":"IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1134<=VLOOKUP(E1134,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",807,"Lig_Esg85AguaCOMERCIAL807","COMERCIAL",0.25,{"$f":"$F1246/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G1246*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G1246*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G1246*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G1246*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",1184,"Lig_Esg85AguaCOMERCIAL1184","COMERCIAL",0.16666666666666666,{"$f":"$F1346/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G1346*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G1346*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G1346*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G1346*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1346<=VLOOKUP(E1346,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",981,"Lig_Esg85AguaCOMERCIAL981","COMERCIAL",8.3333333333333329E-2,{"$f":"$F1385/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G1385*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G1385*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G1385*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G1385*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1385<=VLOOKUP(E1385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",111,{"$f":"\"Lig_Esg85\"&A1475&B1475&C1475","v":"Lig_Esg85EsgotoCOMERCIAL111"},{"$f":"IF(OR($B1475=\"SANEPAR\", $B1475=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1475)","v":"COMERCIAL"},13.166666666666666,{"$f":"$F1475/Parâmetros!$D$5","v":2.4603802094054512E-6},{"$f":"$G1475*Parâmetros!B$17","v":14.166389471615755},{"$f":"$G1475*Parâmetros!C$17","v":14.531558080612403},{"$f":"$G1475*Parâmetros!D$17","v":14.904437792244163},{"$f":"$G1475*Parâmetros!E$17","v":15.277317503875926},{"$f":"IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1475<=VLOOKUP(E1475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",201,"Lig_Esg85EsgotoCOMERCIAL201","COMERCIAL",3.8333333333333335,{"$f":"$F1543/Parâmetros!$D$5","v":7.1631322552310609E-7},{"$f":"$G1543*Parâmetros!B$17","v":4.1243918714830681},{"$f":"$G1543*Parâmetros!C$17","v":4.2307067829631047},{"$f":"$G1543*Parâmetros!D$17","v":4.339266699007795},{"$f":"$G1543*Parâmetros!E$17","v":4.4478266150524846},{"$f":"IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",297,"Lig_Esg85EsgotoCOMERCIAL297","COMERCIAL",1.3333333333333333,{"$f":"$F1678/Parâmetros!$D$5","v":2.4915242626890648E-7},{"$f":"$G1678*Parâmetros!B$17","v":1.434571085733241},{"$f":"$G1678*Parâmetros!C$17","v":1.4715501853784712},{"$f":"$G1678*Parâmetros!D$17","v":1.5093101561766242},{"$f":"$G1678*Parâmetros!E$17","v":1.5470701269747775},{"$f":"IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1678<=VLOOKUP(E1678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",577,"Lig_Esg85EsgotoCOMERCIAL577","COMERCIAL",0.41666666666666669,{"$f":"$F1755/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G1755*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G1755*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G1755*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G1755*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1755<=VLOOKUP(E1755,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",442,"Lig_Esg85EsgotoCOMERCIAL442","COMERCIAL",0.5,{"$f":"$F1823/Parâmetros!$D$5","v":9.343215985083993E-8},{"$f":"$G1823*Parâmetros!B$17","v":0.53796415714996537},{"$f":"$G1823*Parâmetros!C$17","v":0.55183131951692677},{"$f":"$G1823*Parâmetros!D$17","v":0.56599130856623414},{"$f":"$G1823*Parâmetros!E$17","v":0.58015129761554152},{"$f":"IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1823<=VLOOKUP(E1823,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",407,"Lig_Esg85EsgotoCOMERCIAL407","COMERCIAL",0.66666666666666663,{"$f":"$F1885/Parâmetros!$D$5","v":1.2457621313445324E-7},{"$f":"$G1885*Parâmetros!B$17","v":0.7172855428666205},{"$f":"$G1885*Parâmetros!C$17","v":0.73577509268923558},{"$f":"$G1885*Parâmetros!D$17","v":0.75465507808831211},{"$f":"$G1885*Parâmetros!E$17","v":0.77353506348738876},{"$f":"IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1885<=VLOOKUP(E1885,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",45,"Lig_Esg85AguaINDUSTRIAL45","INDUSTRIAL",3.6666666666666665,{"$f":"$F1952/Parâmetros!$D$5","v":6.8516917223949274E-7},{"$f":"$G1952*Parâmetros!B$17","v":3.9450704857664127},{"$f":"$G1952*Parâmetros!C$17","v":4.0467630097907952},{"$f":"$G1952*Parâmetros!D$17","v":4.1506029294857161},{"$f":"$G1952*Parâmetros!E$17","v":4.2544428491806379},{"$f":"IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1952<=VLOOKUP(E1952,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","INDUSTRIAL",59,"Lig_Esg85AguaINDUSTRIAL59","INDUSTRIAL",2.4166666666666665,{"$f":"$F2028/Parâmetros!$D$5","v":4.5158877261239294E-7},{"$f":"$G2028*Parâmetros!B$17","v":2.6001600928914992},{"$f":"$G2028*Parâmetros!C$17","v":2.667184710998479},{"$f":"$G2028*Parâmetros!D$17","v":2.7356246580701313},{"$f":"$G2028*Parâmetros!E$17","v":2.8040646051417837},{"$f":"IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2028<=VLOOKUP(E2028,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",93,"Lig_Esg85EsgotoINDUSTRIAL93","INDUSTRIAL",0.5,{"$f":"$F2164/Parâmetros!$D$5","v":9.343215985083993E-8},{"$f":"$G2164*Parâmetros!B$17","v":0.53796415714996537},{"$f":"$G2164*Parâmetros!C$17","v":0.55183131951692677},{"$f":"$G2164*Parâmetros!D$17","v":0.56599130856623414},{"$f":"$G2164*Parâmetros!E$17","v":0.58015129761554152},{"$f":"IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2164<=VLOOKUP(E2164,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",254,"Lig_Esg85EsgotoINDUSTRIAL254","INDUSTRIAL",0.25,{"$f":"$F2232/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G2232*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G2232*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G2232*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G2232*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2232<=VLOOKUP(E2232,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",93,"Lig_Esg85AguaPODER PUBLICO93","PODER PUBLICO",7.083333333333333,{"$f":"$F2321/Parâmetros!$D$5","v":1.3236222645535657E-6},{"$f":"$G2321*Parâmetros!B$17","v":7.6211588929578431},{"$f":"$G2321*Parâmetros!C$17","v":7.8176103598231288},{"$f":"$G2321*Parâmetros!D$17","v":8.0182102046883159},{"$f":"$G2321*Parâmetros!E$17","v":8.2188100495535057},{"$f":"IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",38,"Lig_Esg85AguaPODER PUBLICO38","PODER PUBLICO",12.583333333333334,{"$f":"$F2361/Parâmetros!$D$5","v":2.3513760229128052E-6},{"$f":"$G2361*Parâmetros!B$17","v":13.538764621607465},{"$f":"$G2361*Parâmetros!C$17","v":13.887754874509325},{"$f":"$G2361*Parâmetros!D$17","v":14.244114598916894},{"$f":"$G2361*Parâmetros!E$17","v":14.600474323324464},{"$f":"IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2361<=VLOOKUP(E2361,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",227,"Lig_Esg85AguaPODER PUBLICO227","PODER PUBLICO",1,{"$f":"$F2512/Parâmetros!$D$5","v":1.8686431970167986E-7},{"$f":"$G2512*Parâmetros!B$17","v":1.0759283142999307},{"$f":"$G2512*Parâmetros!C$17","v":1.1036626390338535},{"$f":"$G2512*Parâmetros!D$17","v":1.1319826171324683},{"$f":"$G2512*Parâmetros!E$17","v":1.160302595231083},{"$f":"IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2512<=VLOOKUP(E2512,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",254,"Lig_Esg85AguaPODER PUBLICO254","PODER PUBLICO",1.5,{"$f":"$F2528/Parâmetros!$D$5","v":2.8029647955251978E-7},{"$f":"$G2528*Parâmetros!B$17","v":1.6138924714498961},{"$f":"$G2528*Parâmetros!C$17","v":1.6554939585507802},{"$f":"$G2528*Parâmetros!D$17","v":1.6979739256987023},{"$f":"$G2528*Parâmetros!E$17","v":1.7404538928466244},{"$f":"IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2528<=VLOOKUP(E2528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",795,"Lig_Esg85AguaPODER PUBLICO795","PODER PUBLICO",0.16666666666666666,{"$f":"$F2641/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G2641*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G2641*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G2641*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G2641*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2641<=VLOOKUP(E2641,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",114,"Lig_Esg85EsgotoPODER PUBLICO114","PODER PUBLICO",2.75,{"$f":"$F2753/Parâmetros!$D$5","v":5.1387687917961964E-7},{"$f":"$G2753*Parâmetros!B$17","v":2.9588028643248099},{"$f":"$G2753*Parâmetros!C$17","v":3.035072257343097},{"$f":"$G2753*Parâmetros!D$17","v":3.1129521971142879},{"$f":"$G2753*Parâmetros!E$17","v":3.1908321368854784},{"$f":"IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2753<=VLOOKUP(E2753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",397,"Lig_Esg85EsgotoPODER PUBLICO397","PODER PUBLICO",0.66666666666666663,{"$f":"$F2770/Parâmetros!$D$5","v":1.2457621313445324E-7},{"$f":"$G2770*Parâmetros!B$17","v":0.7172855428666205},{"$f":"$G2770*Parâmetros!C$17","v":0.73577509268923558},{"$f":"$G2770*Parâmetros!D$17","v":0.75465507808831211},{"$f":"$G2770*Parâmetros!E$17","v":0.77353506348738876},{"$f":"IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2770<=VLOOKUP(E2770,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",247,"Lig_Esg85EsgotoPODER PUBLICO247","PODER PUBLICO",1.25,{"$f":"$F2921/Parâmetros!$D$5","v":2.3358039962709983E-7},{"$f":"$G2921*Parâmetros!B$17","v":1.3449103928749135},{"$f":"$G2921*Parâmetros!C$17","v":1.3795782987923169},{"$f":"$G2921*Parâmetros!D$17","v":1.4149782714155854},{"$f":"$G2921*Parâmetros!E$17","v":1.450378244038854},{"$f":"IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2921<=VLOOKUP(E2921,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",334,"Lig_Esg85EsgotoPODER PUBLICO334","PODER PUBLICO",0.25,{"$f":"$F2964/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G2964*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G2964*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G2964*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G2964*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2964<=VLOOKUP(E2964,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",876,"Lig_Esg85EsgotoPODER PUBLICO876","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F3050/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G3050*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G3050*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G3050*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G3050*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3050<=VLOOKUP(E3050,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",95,"Lig_Esg85AguaUTILIDADE PUBLICA95","UTILIDADE PUBLICA",1.1666666666666667,{"$f":"$F3118/Parâmetros!$D$5","v":2.1800837298529318E-7},{"$f":"$G3118*Parâmetros!B$17","v":1.2552497000165861},{"$f":"$G3118*Parâmetros!C$17","v":1.2876064122061623},{"$f":"$G3118*Parâmetros!D$17","v":1.3206463866545464},{"$f":"$G3118*Parâmetros!E$17","v":1.3536863611029304},{"$f":"IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3118<=VLOOKUP(E3118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",132,"Lig_Esg85AguaUTILIDADE PUBLICA132","UTILIDADE PUBLICA",1.1666666666666667,{"$f":"$F3253/Parâmetros!$D$5","v":2.1800837298529318E-7},{"$f":"$G3253*Parâmetros!B$17","v":1.2552497000165861},{"$f":"$G3253*Parâmetros!C$17","v":1.2876064122061623},{"$f":"$G3253*Parâmetros!D$17","v":1.3206463866545464},{"$f":"$G3253*Parâmetros!E$17","v":1.3536863611029304},{"$f":"IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3253<=VLOOKUP(E3253,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",256,"Lig_Esg85AguaUTILIDADE PUBLICA256","UTILIDADE PUBLICA",0.25,{"$f":"$F3330/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G3330*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G3330*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G3330*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G3330*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3330<=VLOOKUP(E3330,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",21,"Lig_Esg85EsgotoENTIDADE FILANTROPICA21","ENTIDADE FILANTROPICA",1.4166666666666667,{"$f":"$F3396/Parâmetros!$D$5","v":2.6472445291071316E-7},{"$f":"$G3396*Parâmetros!B$17","v":1.5242317785915687},{"$f":"$G3396*Parâmetros!C$17","v":1.5635220719646259},{"$f":"$G3396*Parâmetros!D$17","v":1.6036420409376635},{"$f":"$G3396*Parâmetros!E$17","v":1.6437620099107011},{"$f":"IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3396<=VLOOKUP(E3396,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","ENTIDADE FILANTROPICA",45,{"$f":"\"Lig_Esg85\"&A3459&B3459&C3459","v":"Lig_Esg85EsgotoENTIDADE FILANTROPICA45"},{"$f":"IF(OR($B3459=\"SANEPAR\", $B3459=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3459)","v":"ENTIDADE FILANTROPICA"},0.58333333333333337,{"$f":"$F3459/Parâmetros!$D$5","v":1.0900418649264659E-7},{"$f":"$G3459*Parâmetros!B$17","v":0.62762485000829304},{"$f":"$G3459*Parâmetros!C$17","v":0.64380320610308117},{"$f":"$G3459*Parâmetros!D$17","v":0.66032319332727318},{"$f":"$G3459*Parâmetros!E$17","v":0.6768431805514652},{"$f":"IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3459<=VLOOKUP(E3459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",103,"Lig_Esg85EsgotoUTILIDADE PUBLICA103","UTILIDADE PUBLICA",1.3333333333333333,{"$f":"$F3527/Parâmetros!$D$5","v":2.4915242626890648E-7},{"$f":"$G3527*Parâmetros!B$17","v":1.434571085733241},{"$f":"$G3527*Parâmetros!C$17","v":1.4715501853784712},{"$f":"$G3527*Parâmetros!D$17","v":1.5093101561766242},{"$f":"$G3527*Parâmetros!E$17","v":1.5470701269747775},{"$f":"IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3527<=VLOOKUP(E3527,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",2193,"Lig_Esg85EsgotoENTIDADE FILANTROPICA2193","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F3603/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G3603*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G3603*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G3603*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G3603*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3603<=VLOOKUP(E3603,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","TARIFA SOCIAL",520,"Lig_Esg85EsgotoTARIFA SOCIAL520","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F3739/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G3739*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G3739*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G3739*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G3739*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3739<=VLOOKUP(E3739,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","MPC",81,"Lig_Esg85AguaMPC81","MPC",8.3333333333333329E-2,{"$f":"$F3807/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G3807*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G3807*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G3807*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G3807*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3807<=VLOOKUP(E3807,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",833,"Lig_Esg85AguaCOMERCIAL833","COMERCIAL",0.25,{"$f":"$F3896/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G3896*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G3896*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G3896*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G3896*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3896<=VLOOKUP(E3896,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",1259,"Lig_Esg85AguaCOMERCIAL1259","COMERCIAL",0.16666666666666666,{"$f":"$F3936/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G3936*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G3936*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G3936*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G3936*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3936<=VLOOKUP(E3936,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",501,"Lig_Esg85EsgotoCOMERCIAL501","COMERCIAL",0.75,{"$f":"$F4039/Parâmetros!$D$5","v":1.4014823977625989E-7},{"$f":"$G4039*Parâmetros!B$17","v":0.80694623572494806},{"$f":"$G4039*Parâmetros!C$17","v":0.82774697927539009},{"$f":"$G4039*Parâmetros!D$17","v":0.84898696284935116},{"$f":"$G4039*Parâmetros!E$17","v":0.87022694642331222},{"$f":"IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4039<=VLOOKUP(E4039,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1145,"Lig_Esg85EsgotoCOMERCIAL1145","COMERCIAL",0.16666666666666666,{"$f":"$F4148/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G4148*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G4148*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G4148*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G4148*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4148<=VLOOKUP(E4148,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",246,"Lig_Esg85AguaINDUSTRIAL246","INDUSTRIAL",0.25,{"$f":"$F4216/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G4216*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G4216*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G4216*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G4216*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4216<=VLOOKUP(E4216,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1024,"Lig_Esg85EsgotoINDUSTRIAL1024","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F4328/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4328*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4328*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4328*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4328*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4328<=VLOOKUP(E4328,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",846,"Lig_Esg85EsgotoINDUSTRIAL846","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F4345/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4345*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4345*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4345*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4345*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4345<=VLOOKUP(E4345,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",234,"Lig_Esg85EsgotoPODER PUBLICO234","PODER PUBLICO",0.58333333333333337,{"$f":"$F4496/Parâmetros!$D$5","v":1.0900418649264659E-7},{"$f":"$G4496*Parâmetros!B$17","v":0.62762485000829304},{"$f":"$G4496*Parâmetros!C$17","v":0.64380320610308117},{"$f":"$G4496*Parâmetros!D$17","v":0.66032319332727318},{"$f":"$G4496*Parâmetros!E$17","v":0.6768431805514652},{"$f":"IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4496<=VLOOKUP(E4496,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",390,"Lig_Esg85EsgotoPODER PUBLICO390","PODER PUBLICO",0.5,{"$f":"$F4539/Parâmetros!$D$5","v":9.343215985083993E-8},{"$f":"$G4539*Parâmetros!B$17","v":0.53796415714996537},{"$f":"$G4539*Parâmetros!C$17","v":0.55183131951692677},{"$f":"$G4539*Parâmetros!D$17","v":0.56599130856623414},{"$f":"$G4539*Parâmetros!E$17","v":0.58015129761554152},{"$f":"IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4539<=VLOOKUP(E4539,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",6000,"Lig_Esg85EsgotoPODER PUBLICO6000","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F4625/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4625*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4625*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4625*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4625*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4625<=VLOOKUP(E4625,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","UTILIDADE PUBLICA",163,"Lig_Esg85AguaUTILIDADE PUBLICA163","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F4678/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G4678*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G4678*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G4678*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G4678*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4678<=VLOOKUP(E4678,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",96,"Lig_Esg85EsgotoUTILIDADE PUBLICA96","UTILIDADE PUBLICA",1.5,{"$f":"$F4754/Parâmetros!$D$5","v":2.8029647955251978E-7},{"$f":"$G4754*Parâmetros!B$17","v":1.6138924714498961},{"$f":"$G4754*Parâmetros!C$17","v":1.6554939585507802},{"$f":"$G4754*Parâmetros!D$17","v":1.6979739256987023},{"$f":"$G4754*Parâmetros!E$17","v":1.7404538928466244},{"$f":"IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4754<=VLOOKUP(E4754,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",441,"Lig_Esg85AguaRESIDENCIAL441","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F4905/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G4905*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G4905*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G4905*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G4905*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4905<=VLOOKUP(E4905,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",220,"Lig_Esg85EsgotoRESIDENCIAL220","RESIDENCIAL",0.41666666666666669,{"$f":"$F4971/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G4971*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G4971*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G4971*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G4971*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4971<=VLOOKUP(E4971,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",1413,"Lig_Esg85AguaCOMERCIAL1413","COMERCIAL",8.3333333333333329E-2,{"$f":"$F5034/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5034*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5034*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5034*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5034*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5034<=VLOOKUP(E5034,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",2250,"Lig_Esg85AguaCOMERCIAL2250","COMERCIAL",8.3333333333333329E-2,{"$f":"$F5102/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5102*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5102*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5102*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5102*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5102<=VLOOKUP(E5102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",760,"Lig_Esg85EsgotoCOMERCIAL760","COMERCIAL",0.16666666666666666,{"$f":"$F5182/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G5182*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G5182*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G5182*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G5182*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5182<=VLOOKUP(E5182,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",493,"Lig_Esg85AguaINDUSTRIAL493","INDUSTRIAL",0.16666666666666666,{"$f":"$F5314/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G5314*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G5314*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G5314*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G5314*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5314<=VLOOKUP(E5314,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1177,"Lig_Esg85EsgotoINDUSTRIAL1177","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F5403/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5403*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5403*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5403*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5403*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5403<=VLOOKUP(E5403,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",356,{"$f":"\"Lig_Esg85\"&A5443&B5443&C5443","v":"Lig_Esg85AguaPODER PUBLICO356"},{"$f":"IF(OR($B5443=\"SANEPAR\", $B5443=\"INATIVO\",),\"INATIVO + SANEPAR\",$B5443)","v":"PODER PUBLICO"},0.41666666666666669,{"$f":"$F5443/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G5443*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G5443*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G5443*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G5443*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5443<=VLOOKUP(E5443,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",2243,"Lig_Esg85AguaPODER PUBLICO2243","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5511/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5511*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5511*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5511*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5511*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5511<=VLOOKUP(E5511,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","PODER PUBLICO",7472,"Lig_Esg85EsgotoPODER PUBLICO7472","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F5614/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5614*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5614*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5614*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5614*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5614<=VLOOKUP(E5614,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","SANEPAR",64,"Lig_Esg85EsgotoSANEPAR64","INATIVO + SANEPAR",0.33333333333333331,{"$f":"$F5723/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G5723*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G5723*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G5723*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G5723*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5723<=VLOOKUP(E5723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",4367,"Lig_Esg85EsgotoUTILIDADE PUBLICA4367","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F5791/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G5791*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G5791*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G5791*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G5791*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5791<=VLOOKUP(E5791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","MPC",29,"Lig_Esg85AguaMPC29","MPC",0.33333333333333331,{"$f":"$F5907/Parâmetros!$D$5","v":6.228810656722662E-8},{"$f":"$G5907*Parâmetros!B$17","v":0.35864277143331025},{"$f":"$G5907*Parâmetros!C$17","v":0.36788754634461779},{"$f":"$G5907*Parâmetros!D$17","v":0.37732753904415606},{"$f":"$G5907*Parâmetros!E$17","v":0.38676753174369438},{"$f":"IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5907<=VLOOKUP(E5907,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",586,"Lig_Esg85AguaCOMERCIAL586","COMERCIAL",0.25,{"$f":"$F5920/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G5920*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G5920*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G5920*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G5920*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5920<=VLOOKUP(E5920,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",713,"Lig_Esg85EsgotoCOMERCIAL713","COMERCIAL",0.41666666666666669,{"$f":"$F6046/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G6046*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G6046*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G6046*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G6046*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6046<=VLOOKUP(E6046,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1728,"Lig_Esg85EsgotoCOMERCIAL1728","COMERCIAL",0.16666666666666666,{"$f":"$F6132/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G6132*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G6132*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G6132*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G6132*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6132<=VLOOKUP(E6132,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",885,"Lig_Esg85AguaINDUSTRIAL885","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6200/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6200*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6200*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6200*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6200*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6200<=VLOOKUP(E6200,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1223,"Lig_Esg85EsgotoINDUSTRIAL1223","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6257/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6257*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6257*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6257*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6257*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6257<=VLOOKUP(E6257,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",965,"Lig_Esg85AguaPODER PUBLICO965","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F6329/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6329*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6329*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6329*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6329*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6329<=VLOOKUP(E6329,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",264,"Lig_Esg85AguaUTILIDADE PUBLICA264","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F6474/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6474*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6474*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6474*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6474*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6474<=VLOOKUP(E6474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",175,"Lig_Esg85EsgotoSANEPAR175","INATIVO + SANEPAR",0.16666666666666666,{"$f":"$F6550/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G6550*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G6550*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G6550*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G6550*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6550<=VLOOKUP(E6550,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",259,"Lig_Esg85AguaRESIDENCIAL259","RESIDENCIAL",0.25,{"$f":"$F6609/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G6609*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G6609*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G6609*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G6609*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6609<=VLOOKUP(E6609,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",196,"Lig_Esg85AguaUTILIDADE PUBLICA196","UTILIDADE PUBLICA",0.25,{"$f":"$F6689/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G6689*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G6689*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G6689*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G6689*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6689<=VLOOKUP(E6689,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",1155,"Lig_Esg85AguaCOMERCIAL1155","COMERCIAL",8.3333333333333329E-2,{"$f":"$F6738/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6738*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6738*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6738*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6738*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6738<=VLOOKUP(E6738,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",843,"Lig_Esg85AguaINDUSTRIAL843","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6889/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6889*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6889*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6889*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6889*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6889<=VLOOKUP(E6889,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",1124,"Lig_Esg85EsgotoINDUSTRIAL1124","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F6982/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G6982*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G6982*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G6982*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G6982*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6982<=VLOOKUP(E6982,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",535,"Lig_Esg85AguaPODER PUBLICO535","PODER PUBLICO",0.16666666666666666,{"$f":"$F7018/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G7018*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G7018*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G7018*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G7018*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7018<=VLOOKUP(E7018,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",341,"Lig_Esg85EsgotoPODER PUBLICO341","PODER PUBLICO",0.41666666666666669,{"$f":"$F7080/Parâmetros!$D$5","v":7.7860133209033282E-8},{"$f":"$G7080*Parâmetros!B$17","v":0.44830346429163787},{"$f":"$G7080*Parâmetros!C$17","v":0.4598594329307723},{"$f":"$G7080*Parâmetros!D$17","v":0.47165942380519515},{"$f":"$G7080*Parâmetros!E$17","v":0.483459414679618},{"$f":"IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7080<=VLOOKUP(E7080,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",68,"Lig_Esg85AguaENTIDADE FILANTROPICA68","ENTIDADE FILANTROPICA",0.25,{"$f":"$F7193/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G7193*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G7193*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G7193*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G7193*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7193<=VLOOKUP(E7193,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",597,"Lig_Esg85AguaRESIDENCIAL597","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F7298/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7298*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7298*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7298*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7298*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7298<=VLOOKUP(E7298,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",489,"Lig_Esg85EsgotoRESIDENCIAL489","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F7332/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7332*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7332*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7332*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7332*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7332<=VLOOKUP(E7332,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",1823,{"$f":"\"Lig_Esg85\"&A7427&B7427&C7427","v":"Lig_Esg85EsgotoCOMERCIAL1823"},{"$f":"IF(OR($B7427=\"SANEPAR\", $B7427=\"INATIVO\",),\"INATIVO + SANEPAR\",$B7427)","v":"COMERCIAL"},8.3333333333333329E-2,{"$f":"$F7427/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7427*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7427*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7427*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7427*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7427<=VLOOKUP(E7427,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",304,"Lig_Esg85AguaINDUSTRIAL304","INDUSTRIAL",0.25,{"$f":"$F7495/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G7495*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G7495*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G7495*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G7495*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7495<=VLOOKUP(E7495,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",613,"Lig_Esg85AguaPODER PUBLICO613","PODER PUBLICO",0.16666666666666666,{"$f":"$F7625/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G7625*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G7625*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G7625*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G7625*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7625<=VLOOKUP(E7625,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",909,"Lig_Esg85EsgotoPODER PUBLICO909","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F7707/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7707*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7707*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7707*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7707*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7707<=VLOOKUP(E7707,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",424,"Lig_Esg85AguaUTILIDADE PUBLICA424","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F7769/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7769*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7769*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7769*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7769*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7769<=VLOOKUP(E7769,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",1064,"Lig_Esg85EsgotoUTILIDADE PUBLICA1064","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F7836/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7836*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7836*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7836*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7836*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7836<=VLOOKUP(E7836,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",591,"Lig_Esg85AguaCOMERCIAL591","COMERCIAL",0.25,{"$f":"$F7904/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G7904*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G7904*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G7904*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G7904*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7904<=VLOOKUP(E7904,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",2279,"Lig_Esg85AguaCOMERCIAL2279","COMERCIAL",8.3333333333333329E-2,{"$f":"$F7975/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G7975*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G7975*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G7975*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G7975*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7975<=VLOOKUP(E7975,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1967,"Lig_Esg85AguaINDUSTRIAL1967","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F8116/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8116*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8116*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8116*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8116*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8116<=VLOOKUP(E8116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",391,"Lig_Esg85AguaPODER PUBLICO391","PODER PUBLICO",0.16666666666666666,{"$f":"$F8178/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G8178*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G8178*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G8178*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G8178*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8178<=VLOOKUP(E8178,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",855,"Lig_Esg85EsgotoPODER PUBLICO855","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F8268/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8268*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8268*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8268*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8268*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8268<=VLOOKUP(E8268,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",258,"Lig_Esg85AguaENTIDADE FILANTROPICA258","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F8313/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8313*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8313*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8313*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8313*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8313<=VLOOKUP(E8313,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",2689,"Lig_Esg85EsgotoRESIDENCIAL2689","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F8458/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8458*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8458*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8458*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8458*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8458<=VLOOKUP(E8458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",961,"Lig_Esg85AguaCOMERCIAL961","COMERCIAL",8.3333333333333329E-2,{"$f":"$F8479/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8479*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8479*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8479*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8479*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8479<=VLOOKUP(E8479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",454,"Lig_Esg85AguaINDUSTRIAL454","INDUSTRIAL",0.25,{"$f":"$F8593/Parâmetros!$D$5","v":4.6716079925419965E-8},{"$f":"$G8593*Parâmetros!B$17","v":0.26898207857498269},{"$f":"$G8593*Parâmetros!C$17","v":0.27591565975846338},{"$f":"$G8593*Parâmetros!D$17","v":0.28299565428311707},{"$f":"$G8593*Parâmetros!E$17","v":0.29007564880777076},{"$f":"IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8593<=VLOOKUP(E8593,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",782,"Lig_Esg85AguaPODER PUBLICO782","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F8700/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8700*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8700*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8700*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8700*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8700<=VLOOKUP(E8700,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",6455,"Lig_Esg85AguaPODER PUBLICO6455","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F8722/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8722*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8722*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8722*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8722*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8722<=VLOOKUP(E8722,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","TARIFA SOCIAL",200,"Lig_Esg85AguaTARIFA SOCIAL200","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F8867/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8867*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8867*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8867*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8867*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8867<=VLOOKUP(E8867,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",10272,"Lig_Esg85AguaCOMERCIAL10272","COMERCIAL",8.3333333333333329E-2,{"$f":"$F8911/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G8911*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G8911*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G8911*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G8911*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8911<=VLOOKUP(E8911,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1136,"Lig_Esg85EsgotoCOMERCIAL1136","COMERCIAL",0.16666666666666666,{"$f":"$F9002/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G9002*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G9002*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G9002*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G9002*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9002<=VLOOKUP(E9002,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",745,"Lig_Esg85AguaINDUSTRIAL745","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F9064/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9064*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9064*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9064*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9064*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9064<=VLOOKUP(E9064,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",139,"Lig_Esg85AguaSANEPAR139","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F9204/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9204*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9204*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9204*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9204*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9204<=VLOOKUP(E9204,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","TARIFA SOCIAL",147,"Lig_Esg85AguaTARIFA SOCIAL147","TARIFA SOCIAL",8.3333333333333329E-2,{"$f":"$F9276/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9276*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9276*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9276*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9276*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9276<=VLOOKUP(E9276,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",1280,"Lig_Esg85AguaCOMERCIAL1280","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9343/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9343*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9343*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9343*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9343*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9343<=VLOOKUP(E9343,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1282,{"$f":"\"Lig_Esg85\"&A9411&B9411&C9411","v":"Lig_Esg85EsgotoCOMERCIAL1282"},{"$f":"IF(OR($B9411=\"SANEPAR\", $B9411=\"INATIVO\",),\"INATIVO + SANEPAR\",$B9411)","v":"COMERCIAL"},0.16666666666666666,{"$f":"$F9411/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G9411*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G9411*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G9411*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G9411*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9411<=VLOOKUP(E9411,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",1371,"Lig_Esg85AguaINDUSTRIAL1371","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F9473/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9473*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9473*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9473*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9473*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9473<=VLOOKUP(E9473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",836,"Lig_Esg85AguaPODER PUBLICO836","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F9554/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9554*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9554*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9554*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9554*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9554<=VLOOKUP(E9554,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",176,"Lig_Esg85EsgotoENTIDADE FILANTROPICA176","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F9691/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9691*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9691*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9691*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9691*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9691<=VLOOKUP(E9691,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",409,"Lig_Esg85EsgotoRESIDENCIAL409","RESIDENCIAL",8.3333333333333329E-2,{"$f":"$F9753/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9753*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9753*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9753*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9753*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9753<=VLOOKUP(E9753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",1613,"Lig_Esg85EsgotoCOMERCIAL1613","COMERCIAL",8.3333333333333329E-2,{"$f":"$F9847/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9847*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9847*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9847*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9847*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9847<=VLOOKUP(E9847,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",702,"Lig_Esg85AguaINDUSTRIAL702","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F9882/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9882*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9882*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9882*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9882*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9882<=VLOOKUP(E9882,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",5116,"Lig_Esg85AguaPODER PUBLICO5116","PODER PUBLICO",8.3333333333333329E-2,{"$f":"$F9986/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G9986*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G9986*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G9986*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G9986*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9986<=VLOOKUP(E9986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",304,"Lig_Esg85EsgotoENTIDADE FILANTROPICA304","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10100/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10100*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10100*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10100*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10100*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10100<=VLOOKUP(E10100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",794,"Lig_Esg85AguaCOMERCIAL794","COMERCIAL",8.3333333333333329E-2,{"$f":"$F10162/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10162*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10162*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10162*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10162*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10162<=VLOOKUP(E10162,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",722,"Lig_Esg85AguaINDUSTRIAL722","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F10279/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10279*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10279*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10279*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10279*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10279<=VLOOKUP(E10279,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",61155,"Lig_Esg85AguaINDUSTRIAL61155","INDUSTRIAL",8.3333333333333329E-2,{"$f":"$F10297/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10297*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10297*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10297*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10297*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10297<=VLOOKUP(E10297,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","SANEPAR",646,"Lig_Esg85AguaSANEPAR646","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10442/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10442*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10442*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10442*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10442*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10442<=VLOOKUP(E10442,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",92,"Lig_Esg85EsgotoSANEPAR92","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10454/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10454*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10454*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10454*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10454*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10454<=VLOOKUP(E10454,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",329,"Lig_Esg85EsgotoUTILIDADE PUBLICA329","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10455/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10455*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10455*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10455*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10455*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10455<=VLOOKUP(E10455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",436,"Lig_Esg85EsgotoUTILIDADE PUBLICA436","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10456/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10456*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10456*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10456*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10456*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10456<=VLOOKUP(E10456,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",256,"Lig_Esg85EsgotoENTIDADE FILANTROPICA256","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10457/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10457*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10457*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10457*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10457*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10457<=VLOOKUP(E10457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",301,"Lig_Esg85EsgotoUTILIDADE PUBLICA301","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10458/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10458*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10458*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10458*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10458*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10458<=VLOOKUP(E10458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",330,"Lig_Esg85EsgotoUTILIDADE PUBLICA330","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10459/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10459*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10459*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10459*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10459*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10459<=VLOOKUP(E10459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",513,"Lig_Esg85EsgotoUTILIDADE PUBLICA513","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10460/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10460*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10460*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10460*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10460*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10460<=VLOOKUP(E10460,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",793,"Lig_Esg85EsgotoUTILIDADE PUBLICA793","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10461/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10461*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10461*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10461*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10461*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10461<=VLOOKUP(E10461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",469,"Lig_Esg85EsgotoUTILIDADE PUBLICA469","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10462/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10462*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10462*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10462*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10462*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10462<=VLOOKUP(E10462,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",558,"Lig_Esg85EsgotoUTILIDADE PUBLICA558","UTILIDADE PUBLICA",0.16666666666666666,{"$f":"$F10463/Parâmetros!$D$5","v":3.114405328361331E-8},{"$f":"$G10463*Parâmetros!B$17","v":0.17932138571665512},{"$f":"$G10463*Parâmetros!C$17","v":0.18394377317230889},{"$f":"$G10463*Parâmetros!D$17","v":0.18866376952207803},{"$f":"$G10463*Parâmetros!E$17","v":0.19338376587184719},{"$f":"IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10463<=VLOOKUP(E10463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",732,"Lig_Esg85EsgotoUTILIDADE PUBLICA732","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10464/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10464*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10464*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10464*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10464*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10464<=VLOOKUP(E10464,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1114,"Lig_Esg85EsgotoUTILIDADE PUBLICA1114","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10465/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10465*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10465*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10465*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10465*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10465<=VLOOKUP(E10465,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",1121,"Lig_Esg85EsgotoUTILIDADE PUBLICA1121","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10466/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10466*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10466*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10466*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10466*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10466<=VLOOKUP(E10466,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",2528,"Lig_Esg85EsgotoUTILIDADE PUBLICA2528","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10467/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10467*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10467*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10467*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10467*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10467<=VLOOKUP(E10467,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",5006,"Lig_Esg85EsgotoUTILIDADE PUBLICA5006","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10468/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10468*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10468*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10468*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10468*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10468<=VLOOKUP(E10468,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",159,"Lig_Esg85EsgotoENTIDADE FILANTROPICA159","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10469/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10469*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10469*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10469*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10469*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10469<=VLOOKUP(E10469,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",361,"Lig_Esg85EsgotoENTIDADE FILANTROPICA361","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10470/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10470*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10470*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10470*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10470*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10470<=VLOOKUP(E10470,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",598,"Lig_Esg85EsgotoENTIDADE FILANTROPICA598","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10471/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10471*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10471*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10471*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10471*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10471<=VLOOKUP(E10471,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",755,"Lig_Esg85EsgotoENTIDADE FILANTROPICA755","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10472/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10472*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10472*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10472*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10472*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10472<=VLOOKUP(E10472,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",1007,"Lig_Esg85EsgotoENTIDADE FILANTROPICA1007","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10473/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10473*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10473*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10473*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10473*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10473<=VLOOKUP(E10473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",1123,"Lig_Esg85EsgotoENTIDADE FILANTROPICA1123","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10474/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10474*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10474*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10474*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10474*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10474<=VLOOKUP(E10474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2323,"Lig_Esg85EsgotoENTIDADE FILANTROPICA2323","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10475/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10475*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10475*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10475*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10475*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10475<=VLOOKUP(E10475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2591,"Lig_Esg85EsgotoENTIDADE FILANTROPICA2591","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10476/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10476*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10476*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10476*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10476*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10476<=VLOOKUP(E10476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",2782,"Lig_Esg85EsgotoENTIDADE FILANTROPICA2782","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10477/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10477*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10477*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10477*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10477*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10477<=VLOOKUP(E10477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",3000,"Lig_Esg85EsgotoENTIDADE FILANTROPICA3000","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10478/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10478*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10478*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10478*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10478*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10478<=VLOOKUP(E10478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",4051,"Lig_Esg85EsgotoENTIDADE FILANTROPICA4051","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10479/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10479*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10479*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10479*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10479*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10479<=VLOOKUP(E10479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","ENTIDADE FILANTROPICA",4119,"Lig_Esg85EsgotoENTIDADE FILANTROPICA4119","ENTIDADE FILANTROPICA",8.3333333333333329E-2,{"$f":"$F10480/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10480*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10480*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10480*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10480*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10480<=VLOOKUP(E10480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","UTILIDADE PUBLICA",462,"Lig_Esg85EsgotoUTILIDADE PUBLICA462","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10481/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10481*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10481*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10481*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10481*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10481<=VLOOKUP(E10481,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",5259,"Lig_Esg85EsgotoUTILIDADE PUBLICA5259","UTILIDADE PUBLICA",8.3333333333333329E-2,{"$f":"$F10482/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10482*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10482*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10482*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10482*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10482<=VLOOKUP(E10482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","SANEPAR",654,"Lig_Esg85EsgotoSANEPAR654","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10483/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10483*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10483*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10483*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10483*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10483<=VLOOKUP(E10483,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",806,"Lig_Esg85EsgotoSANEPAR806","INATIVO + SANEPAR",8.3333333333333329E-2,{"$f":"$F10484/Parâmetros!$D$5","v":1.5572026641806655E-8},{"$f":"$G10484*Parâmetros!B$17","v":8.9660692858327562E-2},{"$f":"$G10484*Parâmetros!C$17","v":9.1971886586154447E-2},{"$f":"$G10484*Parâmetros!D$17","v":9.4331884761039014E-2},{"$f":"$G10484*Parâmetros!E$17","v":9.6691882935923595E-2},{"$f":"IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10484<=VLOOKUP(E10484,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]

{"sheet":"Tarifa Litoral A - Volume","index":12,"n_rows":2394,"n_cols":13,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Volume Faturado","Peso",2021,2022,2023,2024,"Condicional","VF Original"]
["Agua","RESIDENCIAL",0,{"$f":"\"Vol_LitA\"&A2&B2&C2","v":"Vol_LitAAguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C2<=5),VLOOKUP(\"LITORAL A\"&A2&E2&C2,'Volume Medido 1'!$G$3:$I$449,3,0),M2)","v":876},{"$f":"$F2/Parâmetros!$B$5","v":9.6063720197316453E-7},{"$f":"$G2*Parâmetros!B$15","v":885.51987528542872},{"$f":"$G2*Parâmetros!C$15","v":905.72857266307142},{"$f":"$G2*Parâmetros!D$15","v":927.04258631129824},{"$f":"$G2*Parâmetros!E$15","v":947.57288520235363},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},751514]
["Agua","RESIDENCIAL",1,{"$f":"\"Vol_LitA\"&A3&B3&C3","v":"Vol_LitAAguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C3<=5),VLOOKUP(\"LITORAL A\"&A3&E3&C3,'Volume Medido 1'!$G$3:$I$449,3,0),M3)","v":75290},{"$f":"$F3/Parâmetros!$B$5","v":8.2564354950410458E-5},{"$f":"$G3*Parâmetros!B$15","v":76108.209372420009},{"$f":"$G3*Parâmetros!C$15","v":77845.096159592067},{"$f":"$G3*Parâmetros!D$15","v":79676.982104312381},{"$f":"$G3*Parâmetros!E$15","v":81441.509733887229},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},381320]
["Agua","RESIDENCIAL",2,"Vol_LitAAguaRESIDENCIAL2","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4<=5),VLOOKUP(\"LITORAL A\"&A4&E4&C4,'Volume Medido 1'!$G$3:$I$449,3,0),M4)","v":118681},{"$f":"$F4/Parâmetros!$B$5","v":1.3014769836458578E-4},{"$f":"$G4*Parâmetros!B$15","v":119970.75835473741},{"$f":"$G4*Parâmetros!C$15","v":122708.64467149085},{"$f":"$G4*Parâmetros!D$15","v":125596.27989270684},{"$f":"$G4*Parâmetros!E$15","v":128377.73697340243},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},298667]
["Agua","RESIDENCIAL",3,"Vol_LitAAguaRESIDENCIAL3","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5<=5),VLOOKUP(\"LITORAL A\"&A5&E5&C5,'Volume Medido 1'!$G$3:$I$449,3,0),M5)","v":147763},{"$f":"$F5/Parâmetros!$B$5","v":1.620395375287223E-4},{"$f":"$G5*Parâmetros!B$15","v":149368.80517328862},{"$f":"$G5*Parâmetros!C$15","v":152777.5925598327},{"$f":"$G5*Parâmetros!D$15","v":156372.82383689086},{"$f":"$G5*Parâmetros!E$15","v":159835.85871707238},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},248918]
["Agua","RESIDENCIAL",4,"Vol_LitAAguaRESIDENCIAL4","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6<=5),VLOOKUP(\"LITORAL A\"&A6&E6&C6,'Volume Medido 1'!$G$3:$I$449,3,0),M6)","v":162903},{"$f":"$F6/Parâmetros!$B$5","v":1.7864233117926307E-4},{"$f":"$G6*Parâmetros!B$15","v":164673.33817765093},{"$f":"$G6*Parâmetros!C$15","v":168431.39460334743},{"$f":"$G6*Parâmetros!D$15","v":172394.99821674594},{"$f":"$G6*Parâmetros!E$15","v":176212.86040881168},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},205381]
["Agua","RESIDENCIAL",5,"Vol_LitAAguaRESIDENCIAL5","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7<=5),VLOOKUP(\"LITORAL A\"&A7&E7&C7,'Volume Medido 1'!$G$3:$I$449,3,0),M7)","v":189390},{"$f":"$F7/Parâmetros!$B$5","v":2.0768844712522563E-4},{"$f":"$G7*Parâmetros!B$15","v":191448.18399578467},{"$f":"$G7*Parâmetros!C$15","v":195817.27668568393},{"$f":"$G7*Parâmetros!D$15","v":200425.33723915159},{"$f":"$G7*Parâmetros!E$15","v":204863.95973570066},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},191234]
["Agua","RESIDENCIAL",6,"Vol_LitAAguaRESIDENCIAL6","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8<=5),VLOOKUP(\"LITORAL A\"&A8&E8&C8,'Volume Medido 1'!$G$3:$I$449,3,0),M8)","v":184576},{"$f":"$F8/Parâmetros!$B$5","v":2.0240932898561511E-4},{"$f":"$G8*Parâmetros!B$15","v":186581.86815146497},{"$f":"$G8*Parâmetros!C$15","v":190839.90528294418},{"$f":"$G8*Parâmetros!D$15","v":195330.83608560983},{"$f":"$G8*Parâmetros!E$15","v":199656.63568391511},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},184576]
["Agua","RESIDENCIAL",7,"Vol_LitAAguaRESIDENCIAL7","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9<=5),VLOOKUP(\"LITORAL A\"&A9&E9&C9,'Volume Medido 1'!$G$3:$I$449,3,0),M9)","v":196028},{"$f":"$F9/Parâmetros!$B$5","v":2.1496779615113644E-4},{"$f":"$G9*Parâmetros!B$15","v":198158.32204617813},{"$f":"$G9*Parâmetros!C$15","v":202680.54867807831},{"$f":"$G9*Parâmetros!D$15","v":207450.11884638265},{"$f":"$G9*Parâmetros!E$15","v":212044.31226078424},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},196028]
["Agua","RESIDENCIAL",8,"Vol_LitAAguaRESIDENCIAL8","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10<=5),VLOOKUP(\"LITORAL A\"&A10&E10&C10,'Volume Medido 1'!$G$3:$I$449,3,0),M10)","v":205678},{"$f":"$F10/Parâmetros!$B$5","v":2.2555015802218784E-4},{"$f":"$G10*Parâmetros!B$15","v":207913.19281844341},{"$f":"$G10*Parâmetros!C$15","v":212658.03809154706},{"$f":"$G10*Parâmetros!D$15","v":217662.40304490321},{"$f":"$G10*Parâmetros!E$15","v":222482.75785690604},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},205678]
["Agua","RESIDENCIAL",9,"Vol_LitAAguaRESIDENCIAL9","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11<=5),VLOOKUP(\"LITORAL A\"&A11&E11&C11,'Volume Medido 1'!$G$3:$I$449,3,0),M11)","v":209326},{"$f":"$F11/Parâmetros!$B$5","v":2.2955061979478841E-4},{"$f":"$G11*Parâmetros!B$15","v":211600.83723059093},{"$f":"$G11*Parâmetros!C$15","v":216429.83927085626},{"$f":"$G11*Parâmetros!D$15","v":221522.96395228177},{"$f":"$G11*Parâmetros!E$15","v":226428.81480350214},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},209326]
["Agua","RESIDENCIAL",10,"Vol_LitAAguaRESIDENCIAL10","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12<=5),VLOOKUP(\"LITORAL A\"&A12&E12&C12,'Volume Medido 1'!$G$3:$I$449,3,0),M12)","v":201557},{"$f":"$F12/Parâmetros!$B$5","v":2.2103099602523418E-4},{"$f":"$G12*Parâmetros!B$15","v":203747.40810833924},{"$f":"$G12*Parâmetros!C$15","v":208397.18484046884},{"$f":"$G12*Parâmetros!D$15","v":213301.28147162826},{"$f":"$G12*Parâmetros!E$15","v":218025.05482046894},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},201557]
["Agua","RESIDENCIAL",11,"Vol_LitAAguaRESIDENCIAL11","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13<=5),VLOOKUP(\"LITORAL A\"&A13&E13&C13,'Volume Medido 1'!$G$3:$I$449,3,0),M13)","v":186988},{"$f":"$F13/Parâmetros!$B$5","v":2.0505437114447272E-4},{"$f":"$G13*Parâmetros!B$15","v":189020.08041081252},{"$f":"$G13*Parâmetros!C$15","v":193333.76066794796},{"$f":"$G13*Parâmetros!D$15","v":197883.37800134366},{"$f":"$G13*Parâmetros!E$15","v":202265.70623084213},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},186988]
["Agua","RESIDENCIAL",12,"Vol_LitAAguaRESIDENCIAL12","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14<=5),VLOOKUP(\"LITORAL A\"&A14&E14&C14,'Volume Medido 1'!$G$3:$I$449,3,0),M14)","v":172739},{"$f":"$F14/Parâmetros!$B$5","v":1.8942866396306219E-4},{"$f":"$G14*Parâmetros!B$15","v":174616.23029329872},{"$f":"$G14*Parâmetros!C$15","v":178601.19624799807},{"$f":"$G14*Parâmetros!D$15","v":182804.12022468876},{"$f":"$G14*Parâmetros!E$15","v":186852.50298740796},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},172739]
["Agua","RESIDENCIAL",13,"Vol_LitAAguaRESIDENCIAL13","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15<=5),VLOOKUP(\"LITORAL A\"&A15&E15&C15,'Volume Medido 1'!$G$3:$I$449,3,0),M15)","v":158081},{"$f":"$F15/Parâmetros!$B$5","v":1.7335444009716877E-4},{"$f":"$G15*Parâmetros!B$15","v":159798.93539383091},{"$f":"$G15*Parâmetros!C$15","v":163445.75170679341},{"$f":"$G15*Parâmetros!D$15","v":167292.03092086344},{"$f":"$G15*Parâmetros!E$15","v":170996.88272337132},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},158081]
["Agua","RESIDENCIAL",14,"Vol_LitAAguaRESIDENCIAL14","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C16<=5),VLOOKUP(\"LITORAL A\"&A16&E16&C16,'Volume Medido 1'!$G$3:$I$449,3,0),M16)","v":138621},{"$f":"$F16/Parâmetros!$B$5","v":1.5201425750539048E-4},{"$f":"$G16*Parâmetros!B$15","v":140127.45505929386},{"$f":"$G16*Parâmetros!C$15","v":143325.34300357036},{"$f":"$G16*Parâmetros!D$15","v":146698.13967700742},{"$f":"$G16*Parâmetros!E$15","v":149946.91885803136},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},138621]
["Agua","RESIDENCIAL",15,"Vol_LitAAguaRESIDENCIAL15","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C17<=5),VLOOKUP(\"LITORAL A\"&A17&E17&C17,'Volume Medido 1'!$G$3:$I$449,3,0),M17)","v":124612},{"$f":"$F17/Parâmetros!$B$5","v":1.3665173859849313E-4},{"$f":"$G17*Parâmetros!B$15","v":125966.21312678978},{"$f":"$G17*Parâmetros!C$15","v":128840.9233980487},{"$f":"$G17*Parâmetros!D$15","v":131872.86617057477},{"$f":"$G17*Parâmetros!E$15","v":134793.32462424165},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},124612]
["Agua","RESIDENCIAL",16,"Vol_LitAAguaRESIDENCIAL16","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C18<=5),VLOOKUP(\"LITORAL A\"&A18&E18&C18,'Volume Medido 1'!$G$3:$I$449,3,0),M18)","v":108640},{"$f":"$F18/Parâmetros!$B$5","v":1.1913655892963996E-4},{"$f":"$G18*Parâmetros!B$15","v":109820.63841439382},{"$f":"$G18*Parâmetros!C$15","v":112326.88599784943},{"$f":"$G18*Parâmetros!D$15","v":114970.21298728249},{"$f":"$G18*Parâmetros!E$15","v":117516.3450324015},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},108640]
["Agua","RESIDENCIAL",17,"Vol_LitAAguaRESIDENCIAL17","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C19<=5),VLOOKUP(\"LITORAL A\"&A19&E19&C19,'Volume Medido 1'!$G$3:$I$449,3,0),M19)","v":95246},{"$f":"$F19/Parâmetros!$B$5","v":1.0444845997618269E-4},{"$f":"$G19*Parâmetros!B$15","v":96281.079955977111},{"$f":"$G19*Parâmetros!C$15","v":98478.337479300128},{"$f":"$G19*Parâmetros!D$15","v":100795.77417329443},{"$f":"$G19*Parâmetros!E$15","v":103027.99888582577},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},95246]
["Agua","RESIDENCIAL",18,"Vol_LitAAguaRESIDENCIAL18","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C20<=5),VLOOKUP(\"LITORAL A\"&A20&E20&C20,'Volume Medido 1'!$G$3:$I$449,3,0),M20)","v":82106},{"$f":"$F20/Parâmetros!$B$5","v":9.0038901946585216E-5},{"$f":"$G20*Parâmetros!B$15","v":82998.281826695675},{"$f":"$G20*Parâmetros!C$15","v":84892.408889354047},{"$f":"$G20*Parâmetros!D$15","v":86890.135378624953},{"$f":"$G20*Parâmetros!E$15","v":88814.405607790468},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},82106]
["Agua","RESIDENCIAL",19,"Vol_LitAAguaRESIDENCIAL19","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C21<=5),VLOOKUP(\"LITORAL A\"&A21&E21&C21,'Volume Medido 1'!$G$3:$I$449,3,0),M21)","v":71878},{"$f":"$F21/Parâmetros!$B$5","v":7.8822694981081187E-5},{"$f":"$G21*Parâmetros!B$15","v":72659.129675532007},{"$f":"$G21*Parâmetros!C$15","v":74317.304047803933},{"$f":"$G21*Parâmetros!D$15","v":76066.172395985734},{"$f":"$G21*Parâmetros!E$15","v":77750.734980108187},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},71878]
["Agua","RESIDENCIAL",20,"Vol_LitAAguaRESIDENCIAL20","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C22<=5),VLOOKUP(\"LITORAL A\"&A22&E22&C22,'Volume Medido 1'!$G$3:$I$449,3,0),M22)","v":62770},{"$f":"$F22/Parâmetros!$B$5","v":6.8834699963305415E-5},{"$f":"$G22*Parâmetros!B$15","v":63452.149054413661},{"$f":"$G22*Parâmetros!C$15","v":64900.208340252284},{"$f":"$G22*Parâmetros!D$15","v":66427.469341050455},{"$f":"$G22*Parâmetros!E$15","v":67898.573064100157},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},62770]
["Agua","RESIDENCIAL",21,"Vol_LitAAguaRESIDENCIAL21","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C23<=5),VLOOKUP(\"LITORAL A\"&A23&E23&C23,'Volume Medido 1'!$G$3:$I$449,3,0),M23)","v":54865},{"$f":"$F23/Parâmetros!$B$5","v":6.0165936171527029E-5},{"$f":"$G23*Parâmetros!B$15","v":55461.241960656451},{"$f":"$G23*Parâmetros!C$15","v":56726.938515022171},{"$f":"$G23*Parâmetros!D$15","v":58061.862440604324},{"$f":"$G23*Parâmetros!E$15","v":59347.701308935088},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},54865]
["Agua","RESIDENCIAL",22,"Vol_LitAAguaRESIDENCIAL22","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C24<=5),VLOOKUP(\"LITORAL A\"&A24&E24&C24,'Volume Medido 1'!$G$3:$I$449,3,0),M24)","v":48281},{"$f":"$F24/Parâmetros!$B$5","v":5.2945804507381688E-5},{"$f":"$G24*Parâmetros!B$15","v":48805.690751890164},{"$f":"$G24*Parâmetros!C$15","v":49919.499105874151},{"$f":"$G24*Parâmetros!D$15","v":51094.227294173281},{"$f":"$G24*Parâmetros!E$15","v":52225.760811021501},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},48281]
["Agua","RESIDENCIAL",23,"Vol_LitAAguaRESIDENCIAL23","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C25<=5),VLOOKUP(\"LITORAL A\"&A25&E25&C25,'Volume Medido 1'!$G$3:$I$449,3,0),M25)","v":42985},{"$f":"$F25/Parâmetros!$B$5","v":4.713811658312384E-5},{"$f":"$G25*Parâmetros!B$15","v":43452.136802675981},{"$f":"$G25*Parâmetros!C$15","v":44443.77020082435},{"$f":"$G25*Parâmetros!D$15","v":45489.641064601783},{"$f":"$G25*Parâmetros!E$15","v":46497.055331533309},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},42985]
["Agua","RESIDENCIAL",24,"Vol_LitAAguaRESIDENCIAL24","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C26<=5),VLOOKUP(\"LITORAL A\"&A26&E26&C26,'Volume Medido 1'!$G$3:$I$449,3,0),M26)","v":35280},{"$f":"$F26/Parâmetros!$B$5","v":3.868867635343978E-5},{"$f":"$G26*Parâmetros!B$15","v":35663.403196426858},{"$f":"$G26*Parâmetros!C$15","v":36477.287720951099},{"$f":"$G26*Parâmetros!D$15","v":37335.687722674207},{"$f":"$G26*Parâmetros!E$15","v":38162.524417738627},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},35280]
["Agua","RESIDENCIAL",25,"Vol_LitAAguaRESIDENCIAL25","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C27<=5),VLOOKUP(\"LITORAL A\"&A27&E27&C27,'Volume Medido 1'!$G$3:$I$449,3,0),M27)","v":31884},{"$f":"$F27/Parâmetros!$B$5","v":3.4964562269078057E-5},{"$f":"$G27*Parâmetros!B$15","v":32230.497378539509},{"$f":"$G27*Parâmetros!C$15","v":32966.038596791521},{"$f":"$G27*Parâmetros!D$15","v":33741.810299029035},{"$f":"$G27*Parâmetros!E$15","v":34489.056931269224},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},31884]
["Agua","RESIDENCIAL",26,"Vol_LitAAguaRESIDENCIAL26","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C28<=5),VLOOKUP(\"LITORAL A\"&A28&E28&C28,'Volume Medido 1'!$G$3:$I$449,3,0),M28)","v":27339},{"$f":"$F28/Parâmetros!$B$5","v":2.9980434320484414E-5},{"$f":"$G28*Parâmetros!B$15","v":27636.104874918194},{"$f":"$G28*Parâmetros!C$15","v":28266.796173556748},{"$f":"$G28*Parâmetros!D$15","v":28931.983181694734},{"$f":"$G28*Parâmetros!E$15","v":29572.711311126881},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27339]
["Agua","RESIDENCIAL",27,"Vol_LitAAguaRESIDENCIAL27","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C29<=5),VLOOKUP(\"LITORAL A\"&A29&E29&C29,'Volume Medido 1'!$G$3:$I$449,3,0),M29)","v":22719},{"$f":"$F29/Parâmetros!$B$5","v":2.4914060036105396E-5},{"$f":"$G29*Parâmetros!B$15","v":22965.897313481342},{"$f":"$G29*Parâmetros!C$15","v":23490.008495813152},{"$f":"$G29*Parâmetros!D$15","v":24042.785979915967},{"$f":"$G29*Parâmetros!E$15","v":24575.237875470633},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22719]
["Agua","RESIDENCIAL",28,"Vol_LitAAguaRESIDENCIAL28","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C30<=5),VLOOKUP(\"LITORAL A\"&A30&E30&C30,'Volume Medido 1'!$G$3:$I$449,3,0),M30)","v":21610},{"$f":"$F30/Parâmetros!$B$5","v":2.3697910884292337E-5},{"$f":"$G30*Parâmetros!B$15","v":21844.845325248993},{"$f":"$G30*Parâmetros!C$15","v":22343.372665809333},{"$f":"$G30*Parâmetros!D$15","v":22869.166997930544},{"$f":"$G30*Parâmetros!E$15","v":23375.627910071762},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21610]
["Agua","RESIDENCIAL",29,"Vol_LitAAguaRESIDENCIAL29","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C31<=5),VLOOKUP(\"LITORAL A\"&A31&E31&C31,'Volume Medido 1'!$G$3:$I$449,3,0),M31)","v":17711},{"$f":"$F31/Parâmetros!$B$5","v":1.9422198041263376E-5},{"$f":"$G31*Parâmetros!B$15","v":17903.473186278799},{"$f":"$G31*Parâmetros!C$15","v":18312.053368077235},{"$f":"$G31*Parâmetros!D$15","v":18742.980874611192},{"$f":"$G31*Parâmetros!E$15","v":19158.063207555806},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},17711]
["Agua","RESIDENCIAL",30,"Vol_LitAAguaRESIDENCIAL30","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C32<=5),VLOOKUP(\"LITORAL A\"&A32&E32&C32,'Volume Medido 1'!$G$3:$I$449,3,0),M32)","v":16521},{"$f":"$F32/Parâmetros!$B$5","v":1.8117222846802114E-5},{"$f":"$G32*Parâmetros!B$15","v":16700.54093560567},{"$f":"$G32*Parâmetros!C$15","v":17081.668663203887},{"$f":"$G32*Parâmetros!D$15","v":17483.642201425751},{"$f":"$G32*Parâmetros!E$15","v":17870.835201401922},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},16521]
["Agua","RESIDENCIAL",31,"Vol_LitAAguaRESIDENCIAL31","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C33<=5),VLOOKUP(\"LITORAL A\"&A33&E33&C33,'Volume Medido 1'!$G$3:$I$449,3,0),M33)","v":15775},{"$f":"$F33/Parâmetros!$B$5","v":1.7299145960190266E-5},{"$f":"$G33*Parâmetros!B$15","v":15946.433827200502},{"$f":"$G33*Parâmetros!C$15","v":16310.351865022778},{"$f":"$G33*Parâmetros!D$15","v":16694.17442815152},{"$f":"$G33*Parâmetros!E$15","v":17063.88386309033},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},15775]
["Agua","RESIDENCIAL",32,"Vol_LitAAguaRESIDENCIAL32","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C34<=5),VLOOKUP(\"LITORAL A\"&A34&E34&C34,'Volume Medido 1'!$G$3:$I$449,3,0),M34)","v":13374},{"$f":"$F34/Parâmetros!$B$5","v":1.4666166597247834E-5},{"$f":"$G34*Parâmetros!B$15","v":13519.341109665895},{"$f":"$G34*Parâmetros!C$15","v":13827.869784013605},{"$f":"$G34*Parâmetros!D$15","v":14153.273458136191},{"$f":"$G34*Parâmetros!E$15","v":14466.712062438673},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},13374]
["Agua","RESIDENCIAL",33,"Vol_LitAAguaRESIDENCIAL33","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C35<=5),VLOOKUP(\"LITORAL A\"&A35&E35&C35,'Volume Medido 1'!$G$3:$I$449,3,0),M35)","v":12701},{"$f":"$F35/Parâmetros!$B$5","v":1.3928142810800415E-5},{"$f":"$G35*Parâmetros!B$15","v":12839.027324201177},{"$f":"$G35*Parâmetros!C$15","v":13132.030366887751},{"$f":"$G35*Parâmetros!D$15","v":13441.059233721233},{"$f":"$G35*Parâmetros!E$15","v":13738.725131227277},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},12701]
["Agua","RESIDENCIAL",34,"Vol_LitAAguaRESIDENCIAL34","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C36<=5),VLOOKUP(\"LITORAL A\"&A36&E36&C36,'Volume Medido 1'!$G$3:$I$449,3,0),M36)","v":11421},{"$f":"$F36/Parâmetros!$B$5","v":1.2524472013396704E-5},{"$f":"$G36*Parâmetros!B$15","v":11545.117004149408},{"$f":"$G36*Parâmetros!C$15","v":11808.591356603813},{"$f":"$G36*Parâmetros!D$15","v":12086.47645920244},{"$f":"$G36*Parâmetros!E$15","v":12354.143746456713},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},11421]
["Agua","RESIDENCIAL",35,"Vol_LitAAguaRESIDENCIAL35","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C37<=5),VLOOKUP(\"LITORAL A\"&A37&E37&C37,'Volume Medido 1'!$G$3:$I$449,3,0),M37)","v":12663},{"$f":"$F37/Parâmetros!$B$5","v":1.3886471334002493E-5},{"$f":"$G37*Parâmetros!B$15","v":12800.61436157464},{"$f":"$G37*Parâmetros!C$15","v":13092.74077126995},{"$f":"$G37*Parâmetros!D$15","v":13400.845057602708},{"$f":"$G37*Parâmetros!E$15","v":13697.6203713669},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},12663]
["Agua","RESIDENCIAL",36,"Vol_LitAAguaRESIDENCIAL36","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C38<=5),VLOOKUP(\"LITORAL A\"&A38&E38&C38,'Volume Medido 1'!$G$3:$I$449,3,0),M38)","v":9970},{"$f":"$F38/Parâmetros!$B$5","v":1.0933279570402341E-5},{"$f":"$G38*Parâmetros!B$15","v":10078.348352278224},{"$f":"$G38*Parâmetros!C$15","v":10308.349166039752},{"$f":"$G38*Parâmetros!D$15","v":10550.929892150278},{"$f":"$G38*Parâmetros!E$15","v":10784.590942314459},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},9970]
["Agua","RESIDENCIAL",37,"Vol_LitAAguaRESIDENCIAL37","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C39<=5),VLOOKUP(\"LITORAL A\"&A39&E39&C39,'Volume Medido 1'!$G$3:$I$449,3,0),M39)","v":8619},{"$f":"$F39/Parâmetros!$B$5","v":9.4517489084551443E-6},{"$f":"$G39*Parâmetros!B$15","v":8712.6664441610865},{"$f":"$G39*Parâmetros!C$15","v":8911.5006481541259},{"$f":"$G39*Parâmetros!D$15","v":9121.2101043573984},{"$f":"$G39*Parâmetros!E$15","v":9323.2085588574046},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8619]
["Agua","RESIDENCIAL",38,"Vol_LitAAguaRESIDENCIAL38","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C40<=5),VLOOKUP(\"LITORAL A\"&A40&E40&C40,'Volume Medido 1'!$G$3:$I$449,3,0),M40)","v":8505},{"$f":"$F40/Parâmetros!$B$5","v":9.3267344780613751E-6},{"$f":"$G40*Parâmetros!B$15","v":8597.4275562814746},{"$f":"$G40*Parâmetros!C$15","v":8793.6318613007115},{"$f":"$G40*Parâmetros!D$15","v":9000.5675760018166},{"$f":"$G40*Parâmetros!E$15","v":9199.8942792762755},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8505]
["Agua","RESIDENCIAL",39,"Vol_LitAAguaRESIDENCIAL39","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C41<=5),VLOOKUP(\"LITORAL A\"&A41&E41&C41,'Volume Medido 1'!$G$3:$I$449,3,0),M41)","v":8344},{"$f":"$F41/Parâmetros!$B$5","v":9.1501790105754403E-6},{"$f":"$G41*Parâmetros!B$15","v":8434.6778988374626},{"$f":"$G41*Parâmetros!C$15","v":8627.1680482884349},{"$f":"$G41*Parâmetros!D$15","v":8830.1864613943762},{"$f":"$G41*Parâmetros!E$15","v":9025.7399019731038},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8344]
["Agua","RESIDENCIAL",40,"Vol_LitAAguaRESIDENCIAL40","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C42<=5),VLOOKUP(\"LITORAL A\"&A42&E42&C42,'Volume Medido 1'!$G$3:$I$449,3,0),M42)","v":6199},{"$f":"$F42/Parâmetros!$B$5","v":6.7979338071137524E-6},{"$f":"$G42*Parâmetros!B$15","v":6266.3672453132112},{"$f":"$G42*Parâmetros!C$15","v":6409.3737693360499},{"$f":"$G42*Parâmetros!D$15","v":6560.2020462828059},{"$f":"$G42*Parâmetros!E$15","v":6705.4843782755597},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6199]
["Agua","RESIDENCIAL",41,"Vol_LitAAguaRESIDENCIAL41","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C43<=5),VLOOKUP(\"LITORAL A\"&A43&E43&C43,'Volume Medido 1'!$G$3:$I$449,3,0),M43)","v":6027},{"$f":"$F43/Parâmetros!$B$5","v":6.6093155437126289E-6},{"$f":"$G43*Parâmetros!B$15","v":6092.4980460562547},{"$f":"$G43*Parâmetros!C$15","v":6231.5366523291459},{"$f":"$G43*Parâmetros!D$15","v":6378.1799859568437},{"$f":"$G43*Parâmetros!E$15","v":6519.431254697015},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6027]
["Agua","RESIDENCIAL",42,"Vol_LitAAguaRESIDENCIAL42","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C44<=5),VLOOKUP(\"LITORAL A\"&A44&E44&C44,'Volume Medido 1'!$G$3:$I$449,3,0),M44)","v":5838},{"$f":"$F44/Parâmetros!$B$5","v":6.4020547775334874E-6},{"$f":"$G44*Parâmetros!B$15","v":5901.4441003611109},{"$f":"$G44*Parâmetros!C$15","v":6036.1226109669078},{"$f":"$G44*Parâmetros!D$15","v":6178.1673731568035},{"$f":"$G44*Parâmetros!E$15","v":6314.989159601987},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5838]
["Agua","RESIDENCIAL",43,"Vol_LitAAguaRESIDENCIAL43","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C45<=5),VLOOKUP(\"LITORAL A\"&A45&E45&C45,'Volume Medido 1'!$G$3:$I$449,3,0),M45)","v":5072},{"$f":"$F45/Parâmetros!$B$5","v":5.5620455347122044E-6},{"$f":"$G45*Parâmetros!B$15","v":5127.1196432051311},{"$f":"$G45*Parâmetros!C$15","v":5244.1270782501133},{"$f":"$G45*Parâmetros!D$15","v":5367.534244030714},{"$f":"$G45*Parâmetros!E$15","v":5486.4037371533541},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5072]
["Agua","RESIDENCIAL",44,"Vol_LitAAguaRESIDENCIAL44","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C46<=5),VLOOKUP(\"LITORAL A\"&A46&E46&C46,'Volume Medido 1'!$G$3:$I$449,3,0),M46)","v":5365},{"$f":"$F46/Parâmetros!$B$5","v":5.8833545531803978E-6},{"$f":"$G46*Parâmetros!B$15","v":5423.3038024044818},{"$f":"$G46*Parâmetros!C$15","v":5547.0705391979209},{"$f":"$G46*Parâmetros!D$15","v":5677.6067072604064},{"$f":"$G46*Parâmetros!E$15","v":5803.3430697609911},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5365]
["Agua","RESIDENCIAL",45,"Vol_LitAAguaRESIDENCIAL45","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C47<=5),VLOOKUP(\"LITORAL A\"&A47&E47&C47,'Volume Medido 1'!$G$3:$I$449,3,0),M47)","v":5261},{"$f":"$F47/Parâmetros!$B$5","v":5.7693063008913459E-6},{"$f":"$G47*Parâmetros!B$15","v":5318.1735889002748},{"$f":"$G47*Parâmetros!C$15","v":5439.5411196123505},{"$f":"$G47*Parâmetros!D$15","v":5567.5468568307542},{"$f":"$G47*Parâmetros!E$15","v":5690.8458322483821},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5261]
["Agua","RESIDENCIAL",46,"Vol_LitAAguaRESIDENCIAL46","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C48<=5),VLOOKUP(\"LITORAL A\"&A48&E48&C48,'Volume Medido 1'!$G$3:$I$449,3,0),M48)","v":4184},{"$f":"$F48/Parâmetros!$B$5","v":4.5882489190133794E-6},{"$f":"$G48*Parâmetros!B$15","v":4229.4693586692165},{"$f":"$G48*Parâmetros!C$15","v":4325.9912648656291},{"$f":"$G48*Parâmetros!D$15","v":4427.7924442083013},{"$f":"$G48*Parâmetros!E$15","v":4525.850401468776},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4184]
["Agua","RESIDENCIAL",47,"Vol_LitAAguaRESIDENCIAL47","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C49<=5),VLOOKUP(\"LITORAL A\"&A49&E49&C49,'Volume Medido 1'!$G$3:$I$449,3,0),M49)","v":4979},{"$f":"$F49/Parâmetros!$B$5","v":5.4600600783383412E-6},{"$f":"$G49*Parâmetros!B$15","v":5033.1089715138705},{"$f":"$G49*Parâmetros!C$15","v":5147.9709626591703},{"$f":"$G49*Parâmetros!D$15","v":5269.1153393195827},{"$f":"$G49*Parâmetros!E$15","v":5385.8052459161181},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4979]
["Agua","RESIDENCIAL",48,"Vol_LitAAguaRESIDENCIAL48","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C50<=5),VLOOKUP(\"LITORAL A\"&A50&E50&C50,'Volume Medido 1'!$G$3:$I$449,3,0),M50)","v":4511},{"$f":"$F50/Parâmetros!$B$5","v":4.9468429430376094E-6},{"$f":"$G50*Parâmetros!B$15","v":4560.0230107449424},{"$f":"$G50*Parâmetros!C$15","v":4664.0885745241048},{"$f":"$G50*Parâmetros!D$15","v":4773.8460123861496},{"$f":"$G50*Parâmetros!E$15","v":4879.5676771093813},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4511]
["Agua","RESIDENCIAL",49,"Vol_LitAAguaRESIDENCIAL49","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C51<=5),VLOOKUP(\"LITORAL A\"&A51&E51&C51,'Volume Medido 1'!$G$3:$I$449,3,0),M51)","v":3771},{"$f":"$F51/Parâmetros!$B$5","v":4.1353457632885885E-6},{"$f":"$G51*Parâmetros!B$15","v":3811.9811069650136},{"$f":"$G51*Parâmetros!C$15","v":3898.9753967037013},{"$f":"$G51*Parâmetros!D$15","v":3990.7278458674723},{"$f":"$G51*Parâmetros!E$15","v":4079.1065640388988},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3771]
["Agua","RESIDENCIAL",50,"Vol_LitAAguaRESIDENCIAL50","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C52<=5),VLOOKUP(\"LITORAL A\"&A52&E52&C52,'Volume Medido 1'!$G$3:$I$449,3,0),M52)","v":3850},{"$f":"$F52/Parâmetros!$B$5","v":4.2219785703158488E-6},{"$f":"$G52*Parâmetros!B$15","v":3891.8396345307083},{"$f":"$G52*Parâmetros!C$15","v":3980.6563981196632},{"$f":"$G52*Parâmetros!D$15","v":4074.3310014823041},{"$f":"$G52*Parâmetros!E$15","v":4164.5611963802075},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3850]
["Agua","RESIDENCIAL",52,"Vol_LitAAguaRESIDENCIAL52","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C53<=5),VLOOKUP(\"LITORAL A\"&A53&E53&C53,'Volume Medido 1'!$G$3:$I$449,3,0),M53)","v":4420},{"$f":"$F53/Parâmetros!$B$5","v":4.8470507222846889E-6},{"$f":"$G53*Parâmetros!B$15","v":4468.0340739287612},{"$f":"$G53*Parâmetros!C$15","v":4570.0003323867304},{"$f":"$G53*Parâmetros!D$15","v":4677.5436432602037},{"$f":"$G53*Parâmetros!E$15","v":4781.1325942858484},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4420]
["Agua","RESIDENCIAL",54,"Vol_LitAAguaRESIDENCIAL54","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C54<=5),VLOOKUP(\"LITORAL A\"&A54&E54&C54,'Volume Medido 1'!$G$3:$I$449,3,0),M54)","v":4104},{"$f":"$F54/Parâmetros!$B$5","v":4.5005194941756477E-6},{"$f":"$G54*Parâmetros!B$15","v":4148.5999636659808},{"$f":"$G54*Parâmetros!C$15","v":4243.2763267228829},{"$f":"$G54*Parâmetros!D$15","v":4343.1310208008772},{"$f":"$G54*Parâmetros!E$15","v":4439.3140649206152},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4104]
["Agua","RESIDENCIAL",56,"Vol_LitAAguaRESIDENCIAL56","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C55<=5),VLOOKUP(\"LITORAL A\"&A55&E55&C55,'Volume Medido 1'!$G$3:$I$449,3,0),M55)","v":2518},{"$f":"$F55/Parâmetros!$B$5","v":2.7612836467676125E-6},{"$f":"$G55*Parâmetros!B$15","v":2545.3642077268378},{"$f":"$G55*Parâmetros!C$15","v":2603.4526780429387},{"$f":"$G55*Parâmetros!D$15","v":2664.7183017486864},{"$f":"$G55*Parâmetros!E$15","v":2723.7311928533409},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2518]
["Agua","RESIDENCIAL",57,"Vol_LitAAguaRESIDENCIAL57","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C56<=5),VLOOKUP(\"LITORAL A\"&A56&E56&C56,'Volume Medido 1'!$G$3:$I$449,3,0),M56)","v":2565},{"$f":"$F56/Parâmetros!$B$5","v":2.8128246838597798E-6},{"$f":"$G56*Parâmetros!B$15","v":2592.8749772912383},{"$f":"$G56*Parâmetros!C$15","v":2652.0477042018019},{"$f":"$G56*Parâmetros!D$15","v":2714.4568880005481},{"$f":"$G56*Parâmetros!E$15","v":2774.5712905753849},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2565]
["Agua","RESIDENCIAL",58,"Vol_LitAAguaRESIDENCIAL58","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C57<=5),VLOOKUP(\"LITORAL A\"&A57&E57&C57,'Volume Medido 1'!$G$3:$I$449,3,0),M57)","v":3131},{"$f":"$F57/Parâmetros!$B$5","v":3.4335103645867331E-6},{"$f":"$G57*Parâmetros!B$15","v":3165.0259469391294},{"$f":"$G57*Parâmetros!C$15","v":3237.2558915617315},{"$f":"$G57*Parâmetros!D$15","v":3313.4364586080765},{"$f":"$G57*Parâmetros!E$15","v":3386.8158716536177},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3131]
["Agua","RESIDENCIAL",59,"Vol_LitAAguaRESIDENCIAL59","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C58<=5),VLOOKUP(\"LITORAL A\"&A58&E58&C58,'Volume Medido 1'!$G$3:$I$449,3,0),M58)","v":2418},{"$f":"$F58/Parâmetros!$B$5","v":2.6516218657204474E-6},{"$f":"$G58*Parâmetros!B$15","v":2444.2774639727932},{"$f":"$G58*Parâmetros!C$15","v":2500.0590053645055},{"$f":"$G58*Parâmetros!D$15","v":2558.8915224894058},{"$f":"$G58*Parâmetros!E$15","v":2615.5607721681404},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2418]
["Agua","RESIDENCIAL",61,"Vol_LitAAguaRESIDENCIAL61","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C59<=5),VLOOKUP(\"LITORAL A\"&A59&E59&C59,'Volume Medido 1'!$G$3:$I$449,3,0),M59)","v":2501},{"$f":"$F59/Parâmetros!$B$5","v":2.7426411439895942E-6},{"$f":"$G59*Parâmetros!B$15","v":2528.1794612886497},{"$f":"$G59*Parâmetros!C$15","v":2585.8757536876046},{"$f":"$G59*Parâmetros!D$15","v":2646.7277492746084},{"$f":"$G59*Parâmetros!E$15","v":2705.3422213368567},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2501]
["Agua","RESIDENCIAL",62,"Vol_LitAAguaRESIDENCIAL62","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C60<=5),VLOOKUP(\"LITORAL A\"&A60&E60&C60,'Volume Medido 1'!$G$3:$I$449,3,0),M60)","v":3719},{"$f":"$F60/Parâmetros!$B$5","v":4.0783216371440634E-6},{"$f":"$G60*Parâmetros!B$15","v":3759.4160002129111},{"$f":"$G60*Parâmetros!C$15","v":3845.210686910917},{"$f":"$G60*Parâmetros!D$15","v":3935.6979206526471},{"$f":"$G60*Parâmetros!E$15","v":4022.8579452825957},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3719]
["Agua","RESIDENCIAL",63,"Vol_LitAAguaRESIDENCIAL63","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C61<=5),VLOOKUP(\"LITORAL A\"&A61&E61&C61,'Volume Medido 1'!$G$3:$I$449,3,0),M61)","v":2268},{"$f":"$F61/Parâmetros!$B$5","v":2.4871291941497E-6},{"$f":"$G61*Parâmetros!B$15","v":2292.6473483417267},{"$f":"$G61*Parâmetros!C$15","v":2344.9684963468562},{"$f":"$G61*Parâmetros!D$15","v":2400.1513536004845},{"$f":"$G61*Parâmetros!E$15","v":2453.3051411403403},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2268]
["Agua","RESIDENCIAL",64,"Vol_LitAAguaRESIDENCIAL64","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C62<=5),VLOOKUP(\"LITORAL A\"&A62&E62&C62,'Volume Medido 1'!$G$3:$I$449,3,0),M62)","v":2560},{"$f":"$F62/Parâmetros!$B$5","v":2.8073415948074216E-6},{"$f":"$G62*Parâmetros!B$15","v":2587.8206401035359},{"$f":"$G62*Parâmetros!C$15","v":2646.87802056788},{"$f":"$G62*Parâmetros!D$15","v":2709.1655490375842},{"$f":"$G62*Parâmetros!E$15","v":2769.1627695411248},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2560]
["Agua","RESIDENCIAL",65,"Vol_LitAAguaRESIDENCIAL65","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C63<=5),VLOOKUP(\"LITORAL A\"&A63&E63&C63,'Volume Medido 1'!$G$3:$I$449,3,0),M63)","v":2275},{"$f":"$F63/Parâmetros!$B$5","v":2.4948055188230015E-6},{"$f":"$G63*Parâmetros!B$15","v":2299.7234204045094},{"$f":"$G63*Parâmetros!C$15","v":2352.2060534343464},{"$f":"$G63*Parâmetros!D$15","v":2407.5592281486342},{"$f":"$G63*Parâmetros!E$15","v":2460.8770705883044},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2275]
["Agua","RESIDENCIAL",68,"Vol_LitAAguaRESIDENCIAL68","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C64<=5),VLOOKUP(\"LITORAL A\"&A64&E64&C64,'Volume Medido 1'!$G$3:$I$449,3,0),M64)","v":2514},{"$f":"$F64/Parâmetros!$B$5","v":2.7568971755257257E-6},{"$f":"$G64*Parâmetros!B$15","v":2541.3207379766754},{"$f":"$G64*Parâmetros!C$15","v":2599.316931135801},{"$f":"$G64*Parâmetros!D$15","v":2660.4852305783152},{"$f":"$G64*Parâmetros!E$15","v":2719.4043760259328},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2514]
["Agua","RESIDENCIAL",69,"Vol_LitAAguaRESIDENCIAL69","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C65<=5),VLOOKUP(\"LITORAL A\"&A65&E65&C65,'Volume Medido 1'!$G$3:$I$449,3,0),M65)","v":2622},{"$f":"$F65/Parâmetros!$B$5","v":2.875331899056664E-6},{"$f":"$G65*Parâmetros!B$15","v":2650.4944212310438},{"$f":"$G65*Parâmetros!C$15","v":2710.9820976285087},{"$f":"$G65*Parâmetros!D$15","v":2774.7781521783381},{"$f":"$G65*Parâmetros!E$15","v":2836.228430365949},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2622]
["Agua","RESIDENCIAL",75,"Vol_LitAAguaRESIDENCIAL75","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C66<=5),VLOOKUP(\"LITORAL A\"&A66&E66&C66,'Volume Medido 1'!$G$3:$I$449,3,0),M66)","v":1575},{"$f":"$F66/Parâmetros!$B$5","v":1.7271730514928473E-6},{"$f":"$G66*Parâmetros!B$15","v":1592.1162141261991},{"$f":"$G66*Parâmetros!C$15","v":1628.4503446853168},{"$f":"$G66*Parâmetros!D$15","v":1666.7717733336699},{"$f":"$G66*Parâmetros!E$15","v":1703.6841257919029},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1575]
["Agua","RESIDENCIAL",76,{"$f":"\"Vol_LitA\"&A67&B67&C67","v":"Vol_LitAAguaRESIDENCIAL76"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C67<=5),VLOOKUP(\"LITORAL A\"&A67&E67&C67,'Volume Medido 1'!$G$3:$I$449,3,0),M67)","v":1900},{"$f":"$F67/Parâmetros!$B$5","v":2.0835738398961332E-6},{"$f":"$G67*Parâmetros!B$15","v":1920.6481313268432},{"$f":"$G67*Parâmetros!C$15","v":1964.4797808902235},{"$f":"$G67*Parâmetros!D$15","v":2010.7088059263319},{"$f":"$G67*Parâmetros!E$15","v":2055.2379930188035},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1900]
["Agua","RESIDENCIAL",84,"Vol_LitAAguaRESIDENCIAL84","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C68<=5),VLOOKUP(\"LITORAL A\"&A68&E68&C68,'Volume Medido 1'!$G$3:$I$449,3,0),M68)","v":1428},{"$f":"$F68/Parâmetros!$B$5","v":1.565970233353515E-6},{"$f":"$G68*Parâmetros!B$15","v":1443.5187008077537},{"$f":"$G68*Parâmetros!C$15","v":1476.4616458480207},{"$f":"$G68*Parâmetros!D$15","v":1511.2064078225276},{"$f":"$G68*Parâmetros!E$15","v":1544.6736073846587},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1428]
["Agua","RESIDENCIAL",90,"Vol_LitAAguaRESIDENCIAL90","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C69<=5),VLOOKUP(\"LITORAL A\"&A69&E69&C69,'Volume Medido 1'!$G$3:$I$449,3,0),M69)","v":990},{"$f":"$F69/Parâmetros!$B$5","v":1.0856516323669327E-6},{"$f":"$G69*Parâmetros!B$15","v":1000.7587631650395},{"$f":"$G69*Parâmetros!C$15","v":1023.597359516485},{"$f":"$G69*Parâmetros!D$15","v":1047.6851146668785},{"$f":"$G69*Parâmetros!E$15","v":1070.8871647834819},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},990]
["Agua","RESIDENCIAL",103,"Vol_LitAAguaRESIDENCIAL103","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C70<=5),VLOOKUP(\"LITORAL A\"&A70&E70&C70,'Volume Medido 1'!$G$3:$I$449,3,0),M70)","v":1854},{"$f":"$F70/Parâmetros!$B$5","v":2.0331294206144373E-6},{"$f":"$G70*Parâmetros!B$15","v":1874.1482291999828},{"$f":"$G70*Parâmetros!C$15","v":1916.9186914581444},{"$f":"$G70*Parâmetros!D$15","v":1962.0284874670629},{"$f":"$G70*Parâmetros!E$15","v":2005.4795995036116},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1854]
["Agua","RESIDENCIAL",111,"Vol_LitAAguaRESIDENCIAL111","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C71<=5),VLOOKUP(\"LITORAL A\"&A71&E71&C71,'Volume Medido 1'!$G$3:$I$449,3,0),M71)","v":999},{"$f":"$F71/Parâmetros!$B$5","v":1.0955211926611773E-6},{"$f":"$G71*Parâmetros!B$15","v":1009.8565701029032},{"$f":"$G71*Parâmetros!C$15","v":1032.9027900575438},{"$f":"$G71*Parâmetros!D$15","v":1057.2095248002133},{"$f":"$G71*Parâmetros!E$15","v":1080.6225026451498},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},999]
["Agua","RESIDENCIAL",112,"Vol_LitAAguaRESIDENCIAL112","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C72<=5),VLOOKUP(\"LITORAL A\"&A72&E72&C72,'Volume Medido 1'!$G$3:$I$449,3,0),M72)","v":1007},{"$f":"$F72/Parâmetros!$B$5","v":1.1042941351449506E-6},{"$f":"$G72*Parâmetros!B$15","v":1017.9435096032269},{"$f":"$G72*Parâmetros!C$15","v":1041.1742838718185},{"$f":"$G72*Parâmetros!D$15","v":1065.675667140956},{"$f":"$G72*Parâmetros!E$15","v":1089.2761362999659},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1007]
["Agua","RESIDENCIAL",132,"Vol_LitAAguaRESIDENCIAL132","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C73<=5),VLOOKUP(\"LITORAL A\"&A73&E73&C73,'Volume Medido 1'!$G$3:$I$449,3,0),M73)","v":792},{"$f":"$F73/Parâmetros!$B$5","v":8.6852130589354609E-7},{"$f":"$G73*Parâmetros!B$15","v":800.6070105320315},{"$f":"$G73*Parâmetros!C$15","v":818.87788761318791},{"$f":"$G73*Parâmetros!D$15","v":838.14809173350261},{"$f":"$G73*Parâmetros!E$15","v":856.70973182678551},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},792]
["Agua","RESIDENCIAL",149,"Vol_LitAAguaRESIDENCIAL149","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C74<=5),VLOOKUP(\"LITORAL A\"&A74&E74&C74,'Volume Medido 1'!$G$3:$I$449,3,0),M74)","v":596},{"$f":"$F74/Parâmetros!$B$5","v":6.5358421504110291E-7},{"$f":"$G74*Parâmetros!B$15","v":602.47699277410459},{"$f":"$G74*Parâmetros!C$15","v":616.22628916345968},{"$f":"$G74*Parâmetros!D$15","v":630.72760438531259},{"$f":"$G74*Parâmetros!E$15","v":644.69570728379324},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},596]
["Agua","RESIDENCIAL",194,"Vol_LitAAguaRESIDENCIAL194","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C75<=5),VLOOKUP(\"LITORAL A\"&A75&E75&C75,'Volume Medido 1'!$G$3:$I$449,3,0),M75)","v":194},{"$f":"$F75/Parâmetros!$B$5","v":2.1274385523149992E-7},{"$f":"$G75*Parâmetros!B$15","v":196.10828288284608},{"$f":"$G75*Parâmetros!C$15","v":200.58372499615967},{"$f":"$G75*Parâmetros!D$15","v":205.30395176300442},{"$f":"$G75*Parâmetros!E$15","v":209.85061612928837},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},194]
["Agua","RESIDENCIAL",235,"Vol_LitAAguaRESIDENCIAL235","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C76<=5),VLOOKUP(\"LITORAL A\"&A76&E76&C76,'Volume Medido 1'!$G$3:$I$449,3,0),M76)","v":470},{"$f":"$F76/Parâmetros!$B$5","v":5.1541037092167508E-7},{"$f":"$G76*Parâmetros!B$15","v":475.10769564400857},{"$f":"$G76*Parâmetros!C$15","v":485.95026158863425},{"$f":"$G76*Parâmetros!D$15","v":497.38586251861898},{"$f":"$G76*Parâmetros!E$15","v":508.40097722044089},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},470]
["Agua","RESIDENCIAL",236,"Vol_LitAAguaRESIDENCIAL236","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C77<=5),VLOOKUP(\"LITORAL A\"&A77&E77&C77,'Volume Medido 1'!$G$3:$I$449,3,0),M77)","v":236},{"$f":"$F77/Parâmetros!$B$5","v":2.588018032713092E-7},{"$f":"$G77*Parâmetros!B$15","v":238.56471525954476},{"$f":"$G77*Parâmetros!C$15","v":244.00906752110146},{"$f":"$G77*Parâmetros!D$15","v":249.75119905190229},{"$f":"$G77*Parâmetros!E$15","v":255.28219281707246},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},236]
["Agua","RESIDENCIAL",292,"Vol_LitAAguaRESIDENCIAL292","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C78<=5),VLOOKUP(\"LITORAL A\"&A78&E78&C78,'Volume Medido 1'!$G$3:$I$449,3,0),M78)","v":292},{"$f":"$F78/Parâmetros!$B$5","v":3.2021240065772151E-7},{"$f":"$G78*Parâmetros!B$15","v":295.17329176180959},{"$f":"$G78*Parâmetros!C$15","v":301.90952422102379},{"$f":"$G78*Parâmetros!D$15","v":309.01419543709943},{"$f":"$G78*Parâmetros!E$15","v":315.85762840078456},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},292]
["Agua","RESIDENCIAL",455,"Vol_LitAAguaRESIDENCIAL455","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C79<=5),VLOOKUP(\"LITORAL A\"&A79&E79&C79,'Volume Medido 1'!$G$3:$I$449,3,0),M79)","v":455},{"$f":"$F79/Parâmetros!$B$5","v":4.9896110376460038E-7},{"$f":"$G79*Parâmetros!B$15","v":459.94468408090199},{"$f":"$G79*Parâmetros!C$15","v":470.4412106868694},{"$f":"$G79*Parâmetros!D$15","v":481.51184562972691},{"$f":"$G79*Parâmetros!E$15","v":492.17541411766092},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},455]
["Agua","RESIDENCIAL",512,"Vol_LitAAguaRESIDENCIAL512","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C80<=5),VLOOKUP(\"LITORAL A\"&A80&E80&C80,'Volume Medido 1'!$G$3:$I$449,3,0),M80)","v":512},{"$f":"$F80/Parâmetros!$B$5","v":5.6146831896148435E-7},{"$f":"$G80*Parâmetros!B$15","v":517.56412802070724},{"$f":"$G80*Parâmetros!C$15","v":529.37560411357606},{"$f":"$G80*Parâmetros!D$15","v":541.83310980751685},{"$f":"$G80*Parâmetros!E$15","v":553.83255390822501},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},512]
["Agua","RESIDENCIAL",521,"Vol_LitAAguaRESIDENCIAL521","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C81<=5),VLOOKUP(\"LITORAL A\"&A81&E81&C81,'Volume Medido 1'!$G$3:$I$449,3,0),M81)","v":521},{"$f":"$F81/Parâmetros!$B$5","v":5.7133787925572921E-7},{"$f":"$G81*Parâmetros!B$15","v":526.66193495857124},{"$f":"$G81*Parâmetros!C$15","v":538.68103465463503},{"$f":"$G81*Parâmetros!D$15","v":551.35751994085217},{"$f":"$G81*Parâmetros!E$15","v":563.56789176989298},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},521]
["Agua","RESIDENCIAL",870,"Vol_LitAAguaRESIDENCIAL870","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C82<=5),VLOOKUP(\"LITORAL A\"&A82&E82&C82,'Volume Medido 1'!$G$3:$I$449,3,0),M82)","v":870},{"$f":"$F82/Parâmetros!$B$5","v":9.540574951103347E-7},{"$f":"$G82*Parâmetros!B$15","v":879.45467066018614},{"$f":"$G82*Parâmetros!C$15","v":899.52495230236548},{"$f":"$G82*Parâmetros!D$15","v":920.69297955574154},{"$f":"$G82*Parâmetros!E$15","v":941.08265996124169},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},870]
["Agua","RESIDENCIAL",78,"Vol_LitAAguaRESIDENCIAL78","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C83<=5),VLOOKUP(\"LITORAL A\"&A83&E83&C83,'Volume Medido 1'!$G$3:$I$449,3,0),M83)","v":1169},{"$f":"$F83/Parâmetros!$B$5","v":1.2819462204413579E-6},{"$f":"$G83*Parâmetros!B$15","v":1181.704034484779},{"$f":"$G83*Parâmetros!C$15","v":1208.6720336108797},{"$f":"$G83*Parâmetros!D$15","v":1237.1150495409906},{"$f":"$G83*Parâmetros!E$15","v":1264.5122178099903},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1169]
["Agua","TARIFA SOCIAL",0,"Vol_LitAAguaTARIFA SOCIAL0","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C84<=5),VLOOKUP(\"LITORAL A\"&A84&E84&C84,'Volume Medido 1'!$G$3:$I$449,3,0),M84)","v":0},{"$f":"$F84/Parâmetros!$B$5","v":0},{"$f":"$G84*Parâmetros!B$15","v":0},{"$f":"$G84*Parâmetros!C$15","v":0},{"$f":"$G84*Parâmetros!D$15","v":0},{"$f":"$G84*Parâmetros!E$15","v":0},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2451]
["Agua","TARIFA SOCIAL",1,"Vol_LitAAguaTARIFA SOCIAL1","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C85<=5),VLOOKUP(\"LITORAL A\"&A85&E85&C85,'Volume Medido 1'!$G$3:$I$449,3,0),M85)","v":555},{"$f":"$F85/Parâmetros!$B$5","v":6.0862288481176523E-7},{"$f":"$G85*Parâmetros!B$15","v":561.03142783494627},{"$f":"$G85*Parâmetros!C$15","v":573.83488336530218},{"$f":"$G85*Parâmetros!D$15","v":587.33862488900752},{"$f":"$G85*Parâmetros!E$15","v":600.34583480286108},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2805]
["Agua","TARIFA SOCIAL",2,"Vol_LitAAguaTARIFA SOCIAL2","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C86<=5),VLOOKUP(\"LITORAL A\"&A86&E86&C86,'Volume Medido 1'!$G$3:$I$449,3,0),M86)","v":1809},{"$f":"$F86/Parâmetros!$B$5","v":1.9837816191432133E-6},{"$f":"$G86*Parâmetros!B$15","v":1828.6591945106629},{"$f":"$G86*Parâmetros!C$15","v":1870.3915387528498},{"$f":"$G86*Parâmetros!D$15","v":1914.4064368003867},{"$f":"$G86*Parâmetros!E$15","v":1956.8029101952716},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4555]
["Agua","TARIFA SOCIAL",3,"Vol_LitAAguaTARIFA SOCIAL3","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C87<=5),VLOOKUP(\"LITORAL A\"&A87&E87&C87,'Volume Medido 1'!$G$3:$I$449,3,0),M87)","v":3120},{"$f":"$F87/Parâmetros!$B$5","v":3.4214475686715452E-6},{"$f":"$G87*Parâmetros!B$15","v":3153.9064051261848},{"$f":"$G87*Parâmetros!C$15","v":3225.8825875671041},{"$f":"$G87*Parâmetros!D$15","v":3301.795512889556},{"$f":"$G87*Parâmetros!E$15","v":3374.9171253782461},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5220]
["Agua","TARIFA SOCIAL",4,"Vol_LitAAguaTARIFA SOCIAL4","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C88<=5),VLOOKUP(\"LITORAL A\"&A88&E88&C88,'Volume Medido 1'!$G$3:$I$449,3,0),M88)","v":4712},{"$f":"$F88/Parâmetros!$B$5","v":5.1672631229424109E-6},{"$f":"$G88*Parâmetros!B$15","v":4763.2073656905714},{"$f":"$G88*Parâmetros!C$15","v":4871.9098566077546},{"$f":"$G88*Parâmetros!D$15","v":4986.5578386973039},{"$f":"$G88*Parâmetros!E$15","v":5096.9902226866334},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5910]
["Agua","TARIFA SOCIAL",5,"Vol_LitAAguaTARIFA SOCIAL5","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C89<=5),VLOOKUP(\"LITORAL A\"&A89&E89&C89,'Volume Medido 1'!$G$3:$I$449,3,0),M89)","v":5311},{"$f":"$F89/Parâmetros!$B$5","v":5.8241371914149282E-6},{"$f":"$G89*Parâmetros!B$15","v":5368.7169607772967},{"$f":"$G89*Parâmetros!C$15","v":5491.2379559515666},{"$f":"$G89*Parâmetros!D$15","v":5620.460246460394},{"$f":"$G89*Parâmetros!E$15","v":5744.9310425909816},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5319]
["Agua","TARIFA SOCIAL",6,"Vol_LitAAguaTARIFA SOCIAL6","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C90<=5),VLOOKUP(\"LITORAL A\"&A90&E90&C90,'Volume Medido 1'!$G$3:$I$449,3,0),M90)","v":6035},{"$f":"$F90/Parâmetros!$B$5","v":6.6180884861964025E-6},{"$f":"$G90*Parâmetros!B$15","v":6100.5849855565784},{"$f":"$G90*Parâmetros!C$15","v":6239.8081461434213},{"$f":"$G90*Parâmetros!D$15","v":6386.6461282975861},{"$f":"$G90*Parâmetros!E$15","v":6528.084888351832},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6035]
["Agua","TARIFA SOCIAL",7,"Vol_LitAAguaTARIFA SOCIAL7","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C91<=5),VLOOKUP(\"LITORAL A\"&A91&E91&C91,'Volume Medido 1'!$G$3:$I$449,3,0),M91)","v":6680},{"$f":"$F91/Parâmetros!$B$5","v":7.3254069739506157E-6},{"$f":"$G91*Parâmetros!B$15","v":6752.5944827701642},{"$f":"$G91*Parâmetros!C$15","v":6906.6973349193122},{"$f":"$G91*Parâmetros!D$15","v":7069.2288545199463},{"$f":"$G91*Parâmetros!E$15","v":7225.7841017713727},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6680]
["Agua","TARIFA SOCIAL",8,"Vol_LitAAguaTARIFA SOCIAL8","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C92<=5),VLOOKUP(\"LITORAL A\"&A92&E92&C92,'Volume Medido 1'!$G$3:$I$449,3,0),M92)","v":7138},{"$f":"$F92/Parâmetros!$B$5","v":7.8276579311466311E-6},{"$f":"$G92*Parâmetros!B$15","v":7215.5717691636883},{"$f":"$G92*Parâmetros!C$15","v":7380.2403557865346},{"$f":"$G92*Parâmetros!D$15","v":7553.9155035274516},{"$f":"$G92*Parâmetros!E$15","v":7721.2046285095894},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7138]
["Agua","TARIFA SOCIAL",9,"Vol_LitAAguaTARIFA SOCIAL9","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C93<=5),VLOOKUP(\"LITORAL A\"&A93&E93&C93,'Volume Medido 1'!$G$3:$I$449,3,0),M93)","v":6268},{"$f":"$F93/Parâmetros!$B$5","v":6.8736004360362962E-6},{"$f":"$G93*Parâmetros!B$15","v":6336.1170985035014},{"$f":"$G93*Parâmetros!C$15","v":6480.7154034841687},{"$f":"$G93*Parâmetros!D$15","v":6633.22252397171},{"$f":"$G93*Parâmetros!E$15","v":6780.1219685483475},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6268]
["Agua","TARIFA SOCIAL",10,"Vol_LitAAguaTARIFA SOCIAL10","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C94<=5),VLOOKUP(\"LITORAL A\"&A94&E94&C94,'Volume Medido 1'!$G$3:$I$449,3,0),M94)","v":5501},{"$f":"$F94/Parâmetros!$B$5","v":6.0324945754045418E-6},{"$f":"$G94*Parâmetros!B$15","v":5560.7817739099819},{"$f":"$G94*Parâmetros!C$15","v":5687.6859340405899},{"$f":"$G94*Parâmetros!D$15","v":5821.5311270530274},{"$f":"$G94*Parâmetros!E$15","v":5950.4548418928625},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},5501]
["Agua","TARIFA SOCIAL",11,"Vol_LitAAguaTARIFA SOCIAL11","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C95<=5),VLOOKUP(\"LITORAL A\"&A95&E95&C95,'Volume Medido 1'!$G$3:$I$449,3,0),M95)","v":4466},{"$f":"$F95/Parâmetros!$B$5","v":4.8974951415663848E-6},{"$f":"$G95*Parâmetros!B$15","v":4514.5339760556217},{"$f":"$G95*Parâmetros!C$15","v":4617.5614218188102},{"$f":"$G95*Parâmetros!D$15","v":4726.2239617194728},{"$f":"$G95*Parâmetros!E$15","v":4830.8909878010409},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},4466]
["Agua","TARIFA SOCIAL",12,"Vol_LitAAguaTARIFA SOCIAL12","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C96<=5),VLOOKUP(\"LITORAL A\"&A96&E96&C96,'Volume Medido 1'!$G$3:$I$449,3,0),M96)","v":3823},{"$f":"$F96/Parâmetros!$B$5","v":4.1923698894331144E-6},{"$f":"$G96*Parâmetros!B$15","v":3864.5462137171166},{"$f":"$G96*Parâmetros!C$15","v":3952.7401064964865},{"$f":"$G96*Parâmetros!D$15","v":4045.7577710822984},{"$f":"$G96*Parâmetros!E$15","v":4135.3551827952033},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},3823]
["Agua","TARIFA SOCIAL",13,"Vol_LitAAguaTARIFA SOCIAL13","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C97<=5),VLOOKUP(\"LITORAL A\"&A97&E97&C97,'Volume Medido 1'!$G$3:$I$449,3,0),M97)","v":2963},{"$f":"$F97/Parâmetros!$B$5","v":3.2492785724274964E-6},{"$f":"$G97*Parâmetros!B$15","v":2995.2002174323352},{"$f":"$G97*Parâmetros!C$15","v":3063.5545214619647},{"$f":"$G97*Parâmetros!D$15","v":3135.6474694524854},{"$f":"$G97*Parâmetros!E$15","v":3205.0895649024819},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2963]
["Agua","TARIFA SOCIAL",14,"Vol_LitAAguaTARIFA SOCIAL14","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C98<=5),VLOOKUP(\"LITORAL A\"&A98&E98&C98,'Volume Medido 1'!$G$3:$I$449,3,0),M98)","v":2421},{"$f":"$F98/Parâmetros!$B$5","v":2.6549117191518625E-6},{"$f":"$G98*Parâmetros!B$15","v":2447.3100662854145},{"$f":"$G98*Parâmetros!C$15","v":2503.1608155448585},{"$f":"$G98*Parâmetros!D$15","v":2562.0663258671843},{"$f":"$G98*Parâmetros!E$15","v":2618.8058847886969},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2421]
["Agua","TARIFA SOCIAL",15,"Vol_LitAAguaTARIFA SOCIAL15","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C99<=5),VLOOKUP(\"LITORAL A\"&A99&E99&C99,'Volume Medido 1'!$G$3:$I$449,3,0),M99)","v":2068},{"$f":"$F99/Parâmetros!$B$5","v":2.2678056320553703E-6},{"$f":"$G99*Parâmetros!B$15","v":2090.4738608336379},{"$f":"$G99*Parâmetros!C$15","v":2138.1811509899908},{"$f":"$G99*Parâmetros!D$15","v":2188.4977950819234},{"$f":"$G99*Parâmetros!E$15","v":2236.9642997699398},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2068]
["Agua","TARIFA SOCIAL",16,"Vol_LitAAguaTARIFA SOCIAL16","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C100<=5),VLOOKUP(\"LITORAL A\"&A100&E100&C100,'Volume Medido 1'!$G$3:$I$449,3,0),M100)","v":1487},{"$f":"$F100/Parâmetros!$B$5","v":1.6306706841713421E-6},{"$f":"$G100*Parâmetros!B$15","v":1503.1598796226399},{"$f":"$G100*Parâmetros!C$15","v":1537.463912728296},{"$f":"$G100*Parâmetros!D$15","v":1573.644207585503},{"$f":"$G100*Parâmetros!E$15","v":1608.4941555889268},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1487]
["Agua","TARIFA SOCIAL",17,"Vol_LitAAguaTARIFA SOCIAL17","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C101<=5),VLOOKUP(\"LITORAL A\"&A101&E101&C101,'Volume Medido 1'!$G$3:$I$449,3,0),M101)","v":1422},{"$f":"$F101/Parâmetros!$B$5","v":1.5593905264906849E-6},{"$f":"$G101*Parâmetros!B$15","v":1437.4534961825111},{"$f":"$G101*Parâmetros!C$15","v":1470.2580254873146},{"$f":"$G101*Parâmetros!D$15","v":1504.8568010669705},{"$f":"$G101*Parâmetros!E$15","v":1538.1833821435466},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1422]
["Agua","TARIFA SOCIAL",18,"Vol_LitAAguaTARIFA SOCIAL18","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C102<=5),VLOOKUP(\"LITORAL A\"&A102&E102&C102,'Volume Medido 1'!$G$3:$I$449,3,0),M102)","v":1294},{"$f":"$F102/Parâmetros!$B$5","v":1.4190234467503139E-6},{"$f":"$G102*Parâmetros!B$15","v":1308.0624641773343},{"$f":"$G102*Parâmetros!C$15","v":1337.9141244589207},{"$f":"$G102*Parâmetros!D$15","v":1369.3985236150913},{"$f":"$G102*Parâmetros!E$15","v":1399.7252436664905},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1294]
["Agua","TARIFA SOCIAL",19,"Vol_LitAAguaTARIFA SOCIAL19","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C103<=5),VLOOKUP(\"LITORAL A\"&A103&E103&C103,'Volume Medido 1'!$G$3:$I$449,3,0),M103)","v":1140},{"$f":"$F103/Parâmetros!$B$5","v":1.2501443039376799E-6},{"$f":"$G103*Parâmetros!B$15","v":1152.3888787961059},{"$f":"$G103*Parâmetros!C$15","v":1178.6878685341342},{"$f":"$G103*Parâmetros!D$15","v":1206.4252835557991},{"$f":"$G103*Parâmetros!E$15","v":1233.142795811282},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1140]
["Agua","TARIFA SOCIAL",21,"Vol_LitAAguaTARIFA SOCIAL21","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C104<=5),VLOOKUP(\"LITORAL A\"&A104&E104&C104,'Volume Medido 1'!$G$3:$I$449,3,0),M104)","v":504},{"$f":"$F104/Parâmetros!$B$5","v":5.526953764777111E-7},{"$f":"$G104*Parâmetros!B$15","v":509.47718852038366},{"$f":"$G104*Parâmetros!C$15","v":521.1041102993014},{"$f":"$G104*Parâmetros!D$15","v":533.36696746677433},{"$f":"$G104*Parâmetros!E$15","v":545.17892025340893},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},504]
["Agua","TARIFA SOCIAL",23,"Vol_LitAAguaTARIFA SOCIAL23","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C105<=5),VLOOKUP(\"LITORAL A\"&A105&E105&C105,'Volume Medido 1'!$G$3:$I$449,3,0),M105)","v":597},{"$f":"$F105/Parâmetros!$B$5","v":6.5468083285157451E-7},{"$f":"$G105*Parâmetros!B$15","v":603.48786021164494},{"$f":"$G105*Parâmetros!C$15","v":617.26022589024399},{"$f":"$G105*Parâmetros!D$15","v":631.78587217790539},{"$f":"$G105*Parâmetros!E$15","v":645.77741149064514},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},597]
["Agua","TARIFA SOCIAL",25,"Vol_LitAAguaTARIFA SOCIAL25","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C106<=5),VLOOKUP(\"LITORAL A\"&A106&E106&C106,'Volume Medido 1'!$G$3:$I$449,3,0),M106)","v":250},{"$f":"$F106/Parâmetros!$B$5","v":2.7415445261791229E-7},{"$f":"$G106*Parâmetros!B$15","v":252.71685938511098},{"$f":"$G106*Parâmetros!C$15","v":258.48418169608209},{"$f":"$G106*Parâmetros!D$15","v":264.56694814820162},{"$f":"$G106*Parâmetros!E$15","v":270.4260517130005},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},250]
["Agua","TARIFA SOCIAL",33,"Vol_LitAAguaTARIFA SOCIAL33","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C107<=5),VLOOKUP(\"LITORAL A\"&A107&E107&C107,'Volume Medido 1'!$G$3:$I$449,3,0),M107)","v":99},{"$f":"$F107/Parâmetros!$B$5","v":1.0856516323669326E-7},{"$f":"$G107*Parâmetros!B$15","v":100.07587631650394},{"$f":"$G107*Parâmetros!C$15","v":102.35973595164849},{"$f":"$G107*Parâmetros!D$15","v":104.76851146668783},{"$f":"$G107*Parâmetros!E$15","v":107.08871647834819},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},99]
["Agua","TARIFA SOCIAL",89,"Vol_LitAAguaTARIFA SOCIAL89","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C108<=5),VLOOKUP(\"LITORAL A\"&A108&E108&C108,'Volume Medido 1'!$G$3:$I$449,3,0),M108)","v":89},{"$f":"$F108/Parâmetros!$B$5","v":9.759898513197677E-8},{"$f":"$G108*Parâmetros!B$15","v":89.967201941099503},{"$f":"$G108*Parâmetros!C$15","v":92.020368683805216},{"$f":"$G108*Parâmetros!D$15","v":94.185833540759759},{"$f":"$G108*Parâmetros!E$15","v":96.271674409828165},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},89]
["Agua","RESIDENCIAL",67,"Vol_LitAAguaRESIDENCIAL67","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C109<=5),VLOOKUP(\"LITORAL A\"&A109&E109&C109,'Volume Medido 1'!$G$3:$I$449,3,0),M109)","v":2546},{"$f":"$F109/Parâmetros!$B$5","v":2.7919889454608187E-6},{"$f":"$G109*Parâmetros!B$15","v":2573.66849597797},{"$f":"$G109*Parâmetros!C$15","v":2632.4029063928997},{"$f":"$G109*Parâmetros!D$15","v":2694.3497999412848},{"$f":"$G109*Parâmetros!E$15","v":2754.0189106451971},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2546]
["Agua","RESIDENCIAL",70,"Vol_LitAAguaRESIDENCIAL70","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C110<=5),VLOOKUP(\"LITORAL A\"&A110&E110&C110,'Volume Medido 1'!$G$3:$I$449,3,0),M110)","v":2449},{"$f":"$F110/Parâmetros!$B$5","v":2.6856170178450686E-6},{"$f":"$G110*Parâmetros!B$15","v":2475.6143545365471},{"$f":"$G110*Parâmetros!C$15","v":2532.1110438948199},{"$f":"$G110*Parâmetros!D$15","v":2591.6978240597828},{"$f":"$G110*Parâmetros!E$15","v":2649.0936025805527},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2449]
["Agua","RESIDENCIAL",72,"Vol_LitAAguaRESIDENCIAL72","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C111<=5),VLOOKUP(\"LITORAL A\"&A111&E111&C111,'Volume Medido 1'!$G$3:$I$449,3,0),M111)","v":1944},{"$f":"$F111/Parâmetros!$B$5","v":2.1318250235568859E-6},{"$f":"$G111*Parâmetros!B$15","v":1965.1262985786229},{"$f":"$G111*Parâmetros!C$15","v":2009.9729968687341},{"$f":"$G111*Parâmetros!D$15","v":2057.2725888004156},{"$f":"$G111*Parâmetros!E$15","v":2102.832978120292},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1944]
["Agua","RESIDENCIAL",82,"Vol_LitAAguaRESIDENCIAL82","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C112<=5),VLOOKUP(\"LITORAL A\"&A112&E112&C112,'Volume Medido 1'!$G$3:$I$449,3,0),M112)","v":2296},{"$f":"$F112/Parâmetros!$B$5","v":2.5178344928429062E-6},{"$f":"$G112*Parâmetros!B$15","v":2320.9516365928589},{"$f":"$G112*Parâmetros!C$15","v":2373.9187246968177},{"$f":"$G112*Parâmetros!D$15","v":2429.7828517930834},{"$f":"$G112*Parâmetros!E$15","v":2483.5928589321961},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2296]
["Agua","RESIDENCIAL",471,"Vol_LitAAguaRESIDENCIAL471","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C113<=5),VLOOKUP(\"LITORAL A\"&A113&E113&C113,'Volume Medido 1'!$G$3:$I$449,3,0),M113)","v":471},{"$f":"$F113/Parâmetros!$B$5","v":5.1650698873214668E-7},{"$f":"$G113*Parâmetros!B$15","v":476.11856308154898},{"$f":"$G113*Parâmetros!C$15","v":486.98419831541855},{"$f":"$G113*Parâmetros!D$15","v":498.44413031121172},{"$f":"$G113*Parâmetros!E$15","v":509.48268142729285},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},471]
["Agua","RESIDENCIAL",83,"Vol_LitAAguaRESIDENCIAL83","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C114<=5),VLOOKUP(\"LITORAL A\"&A114&E114&C114,'Volume Medido 1'!$G$3:$I$449,3,0),M114)","v":1909},{"$f":"$F114/Parâmetros!$B$5","v":2.0934434001903783E-6},{"$f":"$G114*Parâmetros!B$15","v":1929.7459382647073},{"$f":"$G114*Parâmetros!C$15","v":1973.7852114312827},{"$f":"$G114*Parâmetros!D$15","v":2020.2332160596675},{"$f":"$G114*Parâmetros!E$15","v":2064.9733308804721},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1909]
["Agua","RESIDENCIAL",300,"Vol_LitAAguaRESIDENCIAL300","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C115<=5),VLOOKUP(\"LITORAL A\"&A115&E115&C115,'Volume Medido 1'!$G$3:$I$449,3,0),M115)","v":900},{"$f":"$F115/Parâmetros!$B$5","v":9.8695602942448409E-7},{"$f":"$G115*Parâmetros!B$15","v":909.7806937863993},{"$f":"$G115*Parâmetros!C$15","v":930.54305410589529},{"$f":"$G115*Parâmetros!D$15","v":952.44101333352558},{"$f":"$G115*Parâmetros!E$15","v":973.53378616680163},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},900]
["Agua","COMERCIAL",0,"Vol_LitAAguaCOMERCIAL0","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C116<=5),VLOOKUP(\"LITORAL A\"&A116&E116&C116,'Volume Medido 1'!$G$3:$I$449,3,0),M116)","v":20},{"$f":"$F116/Parâmetros!$B$5","v":2.1932356209432981E-8},{"$f":"$G116*Parâmetros!B$15","v":20.217348750808874},{"$f":"$G116*Parâmetros!C$15","v":20.678734535686562},{"$f":"$G116*Parâmetros!D$15","v":21.165355851856127},{"$f":"$G116*Parâmetros!E$15","v":21.634084137040038},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},12883]
["Agua","COMERCIAL",1,"Vol_LitAAguaCOMERCIAL1","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C117<=5),VLOOKUP(\"LITORAL A\"&A117&E117&C117,'Volume Medido 1'!$G$3:$I$449,3,0),M117)","v":2600},{"$f":"$F117/Parâmetros!$B$5","v":2.8512063072262878E-6},{"$f":"$G117*Parâmetros!B$15","v":2628.2553376051542},{"$f":"$G117*Parâmetros!C$15","v":2688.2354896392535},{"$f":"$G117*Parâmetros!D$15","v":2751.4962607412967},{"$f":"$G117*Parâmetros!E$15","v":2812.4309378152052},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},10913]
["Agua","COMERCIAL",2,"Vol_LitAAguaCOMERCIAL2","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C118<=5),VLOOKUP(\"LITORAL A\"&A118&E118&C118,'Volume Medido 1'!$G$3:$I$449,3,0),M118)","v":4509},{"$f":"$F118/Parâmetros!$B$5","v":4.9446497074166657E-6},{"$f":"$G118*Parâmetros!B$15","v":4558.0012758698613},{"$f":"$G118*Parâmetros!C$15","v":4662.0207010705362},{"$f":"$G118*Parâmetros!D$15","v":4771.7294768009633},{"$f":"$G118*Parâmetros!E$15","v":4877.4042686956764},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},10071]
["Agua","COMERCIAL",3,"Vol_LitAAguaCOMERCIAL3","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C119<=5),VLOOKUP(\"LITORAL A\"&A119&E119&C119,'Volume Medido 1'!$G$3:$I$449,3,0),M119)","v":6772},{"$f":"$F119/Parâmetros!$B$5","v":7.4262958125140075E-6},{"$f":"$G119*Parâmetros!B$15","v":6845.594287023885},{"$f":"$G119*Parâmetros!C$15","v":7001.8195137834709},{"$f":"$G119*Parâmetros!D$15","v":7166.5894914384844},{"$f":"$G119*Parâmetros!E$15","v":7325.3008888017566},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},10371]
["Agua","COMERCIAL",4,"Vol_LitAAguaCOMERCIAL4","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C120<=5),VLOOKUP(\"LITORAL A\"&A120&E120&C120,'Volume Medido 1'!$G$3:$I$449,3,0),M120)","v":8641},{"$f":"$F120/Parâmetros!$B$5","v":9.47587450028552E-6},{"$f":"$G120*Parâmetros!B$15","v":8734.9055277869757},{"$f":"$G120*Parâmetros!C$15","v":8934.2472561433806},{"$f":"$G120*Parâmetros!D$15","v":9144.4919957944403},{"$f":"$G120*Parâmetros!E$15","v":9347.0060514081488},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},10388]
["Agua","COMERCIAL",5,"Vol_LitAAguaCOMERCIAL5","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C121<=5),VLOOKUP(\"LITORAL A\"&A121&E121&C121,'Volume Medido 1'!$G$3:$I$449,3,0),M121)","v":10787},{"$f":"$F121/Parâmetros!$B$5","v":1.1829216321557678E-5},{"$f":"$G121*Parâmetros!B$15","v":10904.227048748768},{"$f":"$G121*Parâmetros!C$15","v":11153.075471822549},{"$f":"$G121*Parâmetros!D$15","v":11415.534678698601},{"$f":"$G121*Parâmetros!E$15","v":11668.343279312545},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},10806]
["Agua","COMERCIAL",6,"Vol_LitAAguaCOMERCIAL6","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C122<=5),VLOOKUP(\"LITORAL A\"&A122&E122&C122,'Volume Medido 1'!$G$3:$I$449,3,0),M122)","v":10848},{"$f":"$F122/Parâmetros!$B$5","v":1.1896110007996449E-5},{"$f":"$G122*Parâmetros!B$15","v":10965.889962438734},{"$f":"$G122*Parâmetros!C$15","v":11216.145612156392},{"$f":"$G122*Parâmetros!D$15","v":11480.089014046762},{"$f":"$G122*Parâmetros!E$15","v":11734.327235930516},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10848]
["Agua","COMERCIAL",7,"Vol_LitAAguaCOMERCIAL7","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C123<=5),VLOOKUP(\"LITORAL A\"&A123&E123&C123,'Volume Medido 1'!$G$3:$I$449,3,0),M123)","v":12318},{"$f":"$F123/Parâmetros!$B$5","v":1.3508138189389773E-5},{"$f":"$G123*Parâmetros!B$15","v":12451.865095623187},{"$f":"$G123*Parâmetros!C$15","v":12736.032600529354},{"$f":"$G123*Parâmetros!D$15","v":13035.742669158188},{"$f":"$G123*Parâmetros!E$15","v":13324.432420002959},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},12318]
["Agua","COMERCIAL",8,"Vol_LitAAguaCOMERCIAL8","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C124<=5),VLOOKUP(\"LITORAL A\"&A124&E124&C124,'Volume Medido 1'!$G$3:$I$449,3,0),M124)","v":12733},{"$f":"$F124/Parâmetros!$B$5","v":1.3963234580735508E-5},{"$f":"$G124*Parâmetros!B$15","v":12871.37508220247},{"$f":"$G124*Parâmetros!C$15","v":13165.116342144851},{"$f":"$G124*Parâmetros!D$15","v":13474.923803084203},{"$f":"$G124*Parâmetros!E$15","v":13773.339665846541},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},12733]
["Agua","COMERCIAL",9,"Vol_LitAAguaCOMERCIAL9","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C125<=5),VLOOKUP(\"LITORAL A\"&A125&E125&C125,'Volume Medido 1'!$G$3:$I$449,3,0),M125)","v":13155},{"$f":"$F125/Parâmetros!$B$5","v":1.4426007296754544E-5},{"$f":"$G125*Parâmetros!B$15","v":13297.961140844538},{"$f":"$G125*Parâmetros!C$15","v":13601.437640847837},{"$f":"$G125*Parâmetros!D$15","v":13921.512811558367},{"$f":"$G125*Parâmetros!E$15","v":14229.818841138085},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},13155]
["Agua","COMERCIAL",13,"Vol_LitAAguaCOMERCIAL13","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C129<=5),VLOOKUP(\"LITORAL A\"&A129&E129&C129,'Volume Medido 1'!$G$3:$I$449,3,0),M129)","v":10513},{"$f":"$F129/Parâmetros!$B$5","v":1.1528743041488447E-5},{"$f":"$G129*Parâmetros!B$15","v":10627.249370862686},{"$f":"$G129*Parâmetros!C$15","v":10869.776808683642},{"$f":"$G129*Parâmetros!D$15","v":11125.569303528173},{"$f":"$G129*Parâmetros!E$15","v":11371.956326635096},{"$f":"IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},10513]
["Agua","COMERCIAL",97,"Vol_LitAAguaCOMERCIAL97","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C147<=5),VLOOKUP(\"LITORAL A\"&A147&E147&C147,'Volume Medido 1'!$G$3:$I$449,3,0),M147)","v":582},{"$f":"$F147/Parâmetros!$B$5","v":6.3823156569449981E-7},{"$f":"$G147*Parâmetros!B$15","v":588.32484864853836},{"$f":"$G147*Parâmetros!C$15","v":601.75117498847908},{"$f":"$G147*Parâmetros!D$15","v":615.91185528901337},{"$f":"$G147*Parâmetros!E$15","v":629.55184838786511},{"$f":"IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},582]
["Agua","RESIDENCIAL",79,"Vol_LitAAguaRESIDENCIAL79","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C168<=5),VLOOKUP(\"LITORAL A\"&A168&E168&C168,'Volume Medido 1'!$G$3:$I$449,3,0),M168)","v":1737},{"$f":"$F168/Parâmetros!$B$5","v":1.9048251367892544E-6},{"$f":"$G168*Parâmetros!B$15","v":1755.8767390077508},{"$f":"$G168*Parâmetros!C$15","v":1795.948094424378},{"$f":"$G168*Parâmetros!D$15","v":1838.2111557337046},{"$f":"$G168*Parâmetros!E$15","v":1878.9202073019271},{"$f":"IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1737]
["Agua","RESIDENCIAL",124,"Vol_LitAAguaRESIDENCIAL124","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C193<=5),VLOOKUP(\"LITORAL A\"&A193&E193&C193,'Volume Medido 1'!$G$3:$I$449,3,0),M193)","v":992},{"$f":"$F193/Parâmetros!$B$5","v":1.0878448679878759E-6},{"$f":"$G193*Parâmetros!B$15","v":1002.7804980401203},{"$f":"$G193*Parâmetros!C$15","v":1025.6652329700537},{"$f":"$G193*Parâmetros!D$15","v":1049.8016502520638},{"$f":"$G193*Parâmetros!E$15","v":1073.0505731971859},{"$f":"IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},992]
["Agua","RESIDENCIAL",133,"Vol_LitAAguaRESIDENCIAL133","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C214<=5),VLOOKUP(\"LITORAL A\"&A214&E214&C214,'Volume Medido 1'!$G$3:$I$449,3,0),M214)","v":798},{"$f":"$F214/Parâmetros!$B$5","v":8.7510101275637592E-7},{"$f":"$G214*Parâmetros!B$15","v":806.67221515727408},{"$f":"$G214*Parâmetros!C$15","v":825.08150797389385},{"$f":"$G214*Parâmetros!D$15","v":844.49769848905942},{"$f":"$G214*Parâmetros!E$15","v":863.19995706789746},{"$f":"IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},798]
["Agua","RESIDENCIAL",175,"Vol_LitAAguaRESIDENCIAL175","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C217<=5),VLOOKUP(\"LITORAL A\"&A217&E217&C217,'Volume Medido 1'!$G$3:$I$449,3,0),M217)","v":700},{"$f":"$F217/Parâmetros!$B$5","v":7.6763246733015439E-7},{"$f":"$G217*Parâmetros!B$15","v":707.60720627831074},{"$f":"$G217*Parâmetros!C$15","v":723.75570874902974},{"$f":"$G217*Parâmetros!D$15","v":740.78745481496446},{"$f":"$G217*Parâmetros!E$15","v":757.19294479640132},{"$f":"IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},700]
["Agua","MPC",6,"Vol_LitAAguaMPC6","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C242<=5),VLOOKUP(\"LITORAL A\"&A242&E242&C242,'Volume Medido 1'!$G$3:$I$449,3,0),M242)","v":328},{"$f":"$F242/Parâmetros!$B$5","v":3.596906418347009E-7},{"$f":"$G242*Parâmetros!B$15","v":331.56451951326557},{"$f":"$G242*Parâmetros!C$15","v":339.13124638525966},{"$f":"$G242*Parâmetros!D$15","v":347.1118359704405},{"$f":"$G242*Parâmetros!E$15","v":354.79897984745662},{"$f":"IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},328]
["Agua","RESIDENCIAL",268,"Vol_LitAAguaRESIDENCIAL268","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C263<=5),VLOOKUP(\"LITORAL A\"&A263&E263&C263,'Volume Medido 1'!$G$3:$I$449,3,0),M263)","v":536},{"$f":"$F263/Parâmetros!$B$5","v":5.8778714641280391E-7},{"$f":"$G263*Parâmetros!B$15","v":541.82494652167793},{"$f":"$G263*Parâmetros!C$15","v":554.19008555639994},{"$f":"$G263*Parâmetros!D$15","v":567.23153682974419},{"$f":"$G263*Parâmetros!E$15","v":579.79345487267301},{"$f":"IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},536]
["Agua","COMERCIAL",36,"Vol_LitAAguaCOMERCIAL36","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C270<=5),VLOOKUP(\"LITORAL A\"&A270&E270&C270,'Volume Medido 1'!$G$3:$I$449,3,0),M270)","v":3457},{"$f":"$F270/Parâmetros!$B$5","v":3.7910077708004908E-6},{"$f":"$G270*Parâmetros!B$15","v":3494.5687315773143},{"$f":"$G270*Parâmetros!C$15","v":3574.3192644934225},{"$f":"$G270*Parâmetros!D$15","v":3658.4317589933312},{"$f":"$G270*Parâmetros!E$15","v":3739.4514430873705},{"$f":"IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},3457]
["Esgoto","RESIDENCIAL",8,"Vol_LitAEsgotoRESIDENCIAL8","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C291<=5),VLOOKUP(\"LITORAL A\"&A291&E291&C291,'Volume Medido 1'!$G$3:$I$449,3,0),M291)","v":152182},{"$f":"$F291/Parâmetros!$B$5","v":1.668854916331965E-4},{"$f":"$G291*Parâmetros!B$15","v":153835.82837977982},{"$f":"$G291*Parâmetros!C$15","v":157346.55895549263},{"$f":"$G291*Parâmetros!D$15","v":161049.30921235846},{"$f":"$G291*Parâmetros!E$15","v":164615.90960715135},{"$f":"IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},152182]
["Esgoto","RESIDENCIAL",29,"Vol_LitAEsgotoRESIDENCIAL29","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C312<=5),VLOOKUP(\"LITORAL A\"&A312&E312&C312,'Volume Medido 1'!$G$3:$I$449,3,0),M312)","v":12984},{"$f":"$F312/Parâmetros!$B$5","v":1.4238485651163891E-5},{"$f":"$G312*Parâmetros!B$15","v":13125.102809025122},{"$f":"$G312*Parâmetros!C$15","v":13424.634460567717},{"$f":"$G312*Parâmetros!D$15","v":13740.549019024997},{"$f":"$G312*Parâmetros!E$15","v":14044.847421766393},{"$f":"IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},12984]
["Esgoto","RESIDENCIAL",56,"Vol_LitAEsgotoRESIDENCIAL56","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C336<=5),VLOOKUP(\"LITORAL A\"&A336&E336&C336,'Volume Medido 1'!$G$3:$I$449,3,0),M336)","v":2182},{"$f":"$F336/Parâmetros!$B$5","v":2.3928200624491383E-6},{"$f":"$G336*Parâmetros!B$15","v":2205.7127487132484},{"$f":"$G336*Parâmetros!C$15","v":2256.0499378434042},{"$f":"$G336*Parâmetros!D$15","v":2309.1403234375034},{"$f":"$G336*Parâmetros!E$15","v":2360.2785793510679},{"$f":"IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2182]
["Esgoto","TARIFA SOCIAL",1,"Vol_LitAEsgotoTARIFA SOCIAL1","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C357<=5),VLOOKUP(\"LITORAL A\"&A357&E357&C357,'Volume Medido 1'!$G$3:$I$449,3,0),M357)","v":376},{"$f":"$F357/Parâmetros!$B$5","v":4.1232829673734006E-7},{"$f":"$G357*Parâmetros!B$15","v":380.08615651520688},{"$f":"$G357*Parâmetros!C$15","v":388.76020927090741},{"$f":"$G357*Parâmetros!D$15","v":397.90869001489517},{"$f":"$G357*Parâmetros!E$15","v":406.72078177635274},{"$f":"IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1900]
["Esgoto","TARIFA SOCIAL",4,"Vol_LitAEsgotoTARIFA SOCIAL4","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C360<=5),VLOOKUP(\"LITORAL A\"&A360&E360&C360,'Volume Medido 1'!$G$3:$I$449,3,0),M360)","v":3257},{"$f":"$F360/Parâmetros!$B$5","v":3.5716842087061611E-6},{"$f":"$G360*Parâmetros!B$15","v":3292.3952440692256},{"$f":"$G360*Parâmetros!C$15","v":3367.531919136557},{"$f":"$G360*Parâmetros!D$15","v":3446.7782004747701},{"$f":"$G360*Parâmetros!E$15","v":3523.1106017169705},{"$f":"IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4080]
["Esgoto","COMERCIAL",1,"Vol_LitAEsgotoCOMERCIAL1","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C385<=5),VLOOKUP(\"LITORAL A\"&A385&E385&C385,'Volume Medido 1'!$G$3:$I$449,3,0),M385)","v":2140},{"$f":"$F385/Parâmetros!$B$5","v":2.3467621144093292E-6},{"$f":"$G385*Parâmetros!B$15","v":2163.2563163365498},{"$f":"$G385*Parâmetros!C$15","v":2212.6245953184625},{"$f":"$G385*Parâmetros!D$15","v":2264.6930761486055},{"$f":"$G385*Parâmetros!E$15","v":2314.8470026632845},{"$f":"IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},8863]
["Esgoto","COMERCIAL",26,"Vol_LitAEsgotoCOMERCIAL26","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C406<=5),VLOOKUP(\"LITORAL A\"&A406&E406&C406,'Volume Medido 1'!$G$3:$I$449,3,0),M406)","v":3636},{"$f":"$F406/Parâmetros!$B$5","v":3.9873023588749158E-6},{"$f":"$G406*Parâmetros!B$15","v":3675.5140028970536},{"$f":"$G406*Parâmetros!C$15","v":3759.393938587817},{"$f":"$G406*Parâmetros!D$15","v":3847.8616938674436},{"$f":"$G406*Parâmetros!E$15","v":3933.0764961138789},{"$f":"IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},3636]
["Esgoto","COMERCIAL",97,"Vol_LitAEsgotoCOMERCIAL97","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C413<=5),VLOOKUP(\"LITORAL A\"&A413&E413&C413,'Volume Medido 1'!$G$3:$I$449,3,0),M413)","v":582},{"$f":"$F413/Parâmetros!$B$5","v":6.3823156569449981E-7},{"$f":"$G413*Parâmetros!B$15","v":588.32484864853836},{"$f":"$G413*Parâmetros!C$15","v":601.75117498847908},{"$f":"$G413*Parâmetros!D$15","v":615.91185528901337},{"$f":"$G413*Parâmetros!E$15","v":629.55184838786511},{"$f":"IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},582]
["Esgoto","RESIDENCIAL",96,"Vol_LitAEsgotoRESIDENCIAL96","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C434<=5),VLOOKUP(\"LITORAL A\"&A434&E434&C434,'Volume Medido 1'!$G$3:$I$449,3,0),M434)","v":864},{"$f":"$F434/Parâmetros!$B$5","v":9.4747778824750486E-7},{"$f":"$G434*Parâmetros!B$15","v":873.38946603494355},{"$f":"$G434*Parâmetros!C$15","v":893.32133194165965},{"$f":"$G434*Parâmetros!D$15","v":914.34337280018474},{"$f":"$G434*Parâmetros!E$15","v":934.59243472012975},{"$f":"IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},864]
["Esgoto","RESIDENCIAL",188,"Vol_LitAEsgotoRESIDENCIAL188","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C455<=5),VLOOKUP(\"LITORAL A\"&A455&E455&C455,'Volume Medido 1'!$G$3:$I$449,3,0),M455)","v":564},{"$f":"$F455/Parâmetros!$B$5","v":6.1849244510601009E-7},{"$f":"$G455*Parâmetros!B$15","v":570.12923477281026},{"$f":"$G455*Parâmetros!C$15","v":583.14031390636114},{"$f":"$G455*Parâmetros!D$15","v":596.86303502234273},{"$f":"$G455*Parâmetros!E$15","v":610.08117266452905},{"$f":"IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},564]
["Esgoto","RESIDENCIAL",175,"Vol_LitAEsgotoRESIDENCIAL175","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C480<=5),VLOOKUP(\"LITORAL A\"&A480&E480&C480,'Volume Medido 1'!$G$3:$I$449,3,0),M480)","v":700},{"$f":"$F480/Parâmetros!$B$5","v":7.6763246733015439E-7},{"$f":"$G480*Parâmetros!B$15","v":707.60720627831074},{"$f":"$G480*Parâmetros!C$15","v":723.75570874902974},{"$f":"$G480*Parâmetros!D$15","v":740.78745481496446},{"$f":"$G480*Parâmetros!E$15","v":757.19294479640132},{"$f":"IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},700]
["Esgoto","COMERCIAL",27,"Vol_LitAEsgotoCOMERCIAL27","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C495<=5),VLOOKUP(\"LITORAL A\"&A495&E495&C495,'Volume Medido 1'!$G$3:$I$449,3,0),M495)","v":3238},{"$f":"$F495/Parâmetros!$B$5","v":3.5508484703071996E-6},{"$f":"$G495*Parâmetros!B$15","v":3273.1887627559568},{"$f":"$G495*Parâmetros!C$15","v":3347.8871213276548},{"$f":"$G495*Parâmetros!D$15","v":3426.6711124155067},{"$f":"$G495*Parâmetros!E$15","v":3502.5582217867823},{"$f":"IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},3238]
["Esgoto","RESIDENCIAL",114,"Vol_LitAEsgotoRESIDENCIAL114","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C507<=5),VLOOKUP(\"LITORAL A\"&A507&E507&C507,'Volume Medido 1'!$G$3:$I$449,3,0),M507)","v":570},{"$f":"$F507/Parâmetros!$B$5","v":6.2507215196883993E-7},{"$f":"$G507*Parâmetros!B$15","v":576.19443939805296},{"$f":"$G507*Parâmetros!C$15","v":589.34393426706708},{"$f":"$G507*Parâmetros!D$15","v":603.21264177789953},{"$f":"$G507*Parâmetros!E$15","v":616.57139790564099},{"$f":"IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},570]
["Agua","COMERCIAL",55,"Vol_LitAAguaCOMERCIAL55","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C528<=5),VLOOKUP(\"LITORAL A\"&A528&E528&C528,'Volume Medido 1'!$G$3:$I$449,3,0),M528)","v":1760},{"$f":"$F528/Parâmetros!$B$5","v":1.9300473464301023E-6},{"$f":"$G528*Parâmetros!B$15","v":1779.126690071181},{"$f":"$G528*Parâmetros!C$15","v":1819.7286391404175},{"$f":"$G528*Parâmetros!D$15","v":1862.5513149633391},{"$f":"$G528*Parâmetros!E$15","v":1903.7994040595233},{"$f":"IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1760]
["Agua","COMERCIAL",152,"Vol_LitAAguaCOMERCIAL152","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C549<=5),VLOOKUP(\"LITORAL A\"&A549&E549&C549,'Volume Medido 1'!$G$3:$I$449,3,0),M549)","v":608},{"$f":"$F549/Parâmetros!$B$5","v":6.6674362876676268E-7},{"$f":"$G549*Parâmetros!B$15","v":614.60740202458987},{"$f":"$G549*Parâmetros!C$15","v":628.63352988487156},{"$f":"$G549*Parâmetros!D$15","v":643.42681789642631},{"$f":"$G549*Parâmetros!E$15","v":657.67615776601724},{"$f":"IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},608]
["Agua","COMERCIAL",99,"Vol_LitAAguaCOMERCIAL99","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C556<=5),VLOOKUP(\"LITORAL A\"&A556&E556&C556,'Volume Medido 1'!$G$3:$I$449,3,0),M556)","v":990},{"$f":"$F556/Parâmetros!$B$5","v":1.0856516323669327E-6},{"$f":"$G556*Parâmetros!B$15","v":1000.7587631650395},{"$f":"$G556*Parâmetros!C$15","v":1023.597359516485},{"$f":"$G556*Parâmetros!D$15","v":1047.6851146668785},{"$f":"$G556*Parâmetros!E$15","v":1070.8871647834819},{"$f":"IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},990]
["Agua","COMERCIAL",160,"Vol_LitAAguaCOMERCIAL160","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C577<=5),VLOOKUP(\"LITORAL A\"&A577&E577&C577,'Volume Medido 1'!$G$3:$I$449,3,0),M577)","v":640},{"$f":"$F577/Parâmetros!$B$5","v":7.0183539870185539E-7},{"$f":"$G577*Parâmetros!B$15","v":646.95516002588397},{"$f":"$G577*Parâmetros!C$15","v":661.71950514196999},{"$f":"$G577*Parâmetros!D$15","v":677.29138725939606},{"$f":"$G577*Parâmetros!E$15","v":692.2906923852812},{"$f":"IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},640]
["Agua","MPC",10,"Vol_LitAAguaMPC10","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C598<=5),VLOOKUP(\"LITORAL A\"&A598&E598&C598,'Volume Medido 1'!$G$3:$I$449,3,0),M598)","v":141},{"$f":"$F598/Parâmetros!$B$5","v":1.5462311127650252E-7},{"$f":"$G598*Parâmetros!B$15","v":142.53230869320257},{"$f":"$G598*Parâmetros!C$15","v":145.78507847659029},{"$f":"$G598*Parâmetros!D$15","v":149.21575875558568},{"$f":"$G598*Parâmetros!E$15","v":152.52029316613226},{"$f":"IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},141]
["Agua","COMERCIAL",100,"Vol_LitAAguaCOMERCIAL100","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C623<=5),VLOOKUP(\"LITORAL A\"&A623&E623&C623,'Volume Medido 1'!$G$3:$I$449,3,0),M623)","v":1099},{"$f":"$F623/Parâmetros!$B$5","v":1.2051829737083424E-6},{"$f":"$G623*Parâmetros!B$15","v":1110.9433138569477},{"$f":"$G623*Parâmetros!C$15","v":1136.2964627359768},{"$f":"$G623*Parâmetros!D$15","v":1163.0363040594941},{"$f":"$G623*Parâmetros!E$15","v":1188.79292333035},{"$f":"IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1099]
["Esgoto","COMERCIAL",60,"Vol_LitAEsgotoCOMERCIAL60","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C644<=5),VLOOKUP(\"LITORAL A\"&A644&E644&C644,'Volume Medido 1'!$G$3:$I$449,3,0),M644)","v":1380},{"$f":"$F644/Parâmetros!$B$5","v":1.5133325784508758E-6},{"$f":"$G644*Parâmetros!B$15","v":1394.9970638058126},{"$f":"$G644*Parâmetros!C$15","v":1426.8326829623729},{"$f":"$G644*Parâmetros!D$15","v":1460.4095537780729},{"$f":"$G644*Parâmetros!E$15","v":1492.7518054557627},{"$f":"IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1380]
["Esgoto","COMERCIAL",98,"Vol_LitAEsgotoCOMERCIAL98","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C651<=5),VLOOKUP(\"LITORAL A\"&A651&E651&C651,'Volume Medido 1'!$G$3:$I$449,3,0),M651)","v":294},{"$f":"$F651/Parâmetros!$B$5","v":3.2240563627866483E-7},{"$f":"$G651*Parâmetros!B$15","v":297.19502663689047},{"$f":"$G651*Parâmetros!C$15","v":303.97739767459251},{"$f":"$G651*Parâmetros!D$15","v":311.13073102228503},{"$f":"$G651*Parâmetros!E$15","v":318.02103681448858},{"$f":"IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},294]
["Esgoto","COMERCIAL",38,"Vol_LitAEsgotoCOMERCIAL38","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C672<=5),VLOOKUP(\"LITORAL A\"&A672&E672&C672,'Volume Medido 1'!$G$3:$I$449,3,0),M672)","v":1747},{"$f":"$F672/Parâmetros!$B$5","v":1.9157913148939708E-6},{"$f":"$G672*Parâmetros!B$15","v":1765.9854133831552},{"$f":"$G672*Parâmetros!C$15","v":1806.2874616922213},{"$f":"$G672*Parâmetros!D$15","v":1848.7938336596326},{"$f":"$G672*Parâmetros!E$15","v":1889.7372493704472},{"$f":"IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1747]
["Esgoto","COMERCIAL",125,"Vol_LitAEsgotoCOMERCIAL125","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C696<=5),VLOOKUP(\"LITORAL A\"&A696&E696&C696,'Volume Medido 1'!$G$3:$I$449,3,0),M696)","v":375},{"$f":"$F696/Parâmetros!$B$5","v":4.1123167892686841E-7},{"$f":"$G696*Parâmetros!B$15","v":379.07528907766641},{"$f":"$G696*Parâmetros!C$15","v":387.72627254412305},{"$f":"$G696*Parâmetros!D$15","v":396.85042222230237},{"$f":"$G696*Parâmetros!E$15","v":405.63907756950073},{"$f":"IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},375]
["Esgoto","MPC",8,"Vol_LitAEsgotoMPC8","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C699<=5),VLOOKUP(\"LITORAL A\"&A699&E699&C699,'Volume Medido 1'!$G$3:$I$449,3,0),M699)","v":101},{"$f":"$F699/Parâmetros!$B$5","v":1.1075839885763656E-7},{"$f":"$G699*Parâmetros!B$15","v":102.09761119158483},{"$f":"$G699*Parâmetros!C$15","v":104.42760940521715},{"$f":"$G699*Parâmetros!D$15","v":106.88504705187344},{"$f":"$G699*Parâmetros!E$15","v":109.25212489205219},{"$f":"IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},101]
["Esgoto","COMERCIAL",249,"Vol_LitAEsgotoCOMERCIAL249","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C720<=5),VLOOKUP(\"LITORAL A\"&A720&E720&C720,'Volume Medido 1'!$G$3:$I$449,3,0),M720)","v":249},{"$f":"$F720/Parâmetros!$B$5","v":2.7305783480744063E-7},{"$f":"$G720*Parâmetros!B$15","v":251.70599194757051},{"$f":"$G720*Parâmetros!C$15","v":257.45024496929773},{"$f":"$G720*Parâmetros!D$15","v":263.50868035560876},{"$f":"$G720*Parâmetros!E$15","v":269.34434750614849},{"$f":"IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},249]
["Agua","INDUSTRIAL",45,"Vol_LitAAguaINDUSTRIAL45","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C741<=5),VLOOKUP(\"LITORAL A\"&A741&E741&C741,'Volume Medido 1'!$G$3:$I$449,3,0),M741)","v":45},{"$f":"$F741/Parâmetros!$B$5","v":4.9347801471224207E-8},{"$f":"$G741*Parâmetros!B$15","v":45.489034689319972},{"$f":"$G741*Parâmetros!C$15","v":46.527152705294768},{"$f":"$G741*Parâmetros!D$15","v":47.62205066667628},{"$f":"$G741*Parâmetros!E$15","v":48.676689308340087},{"$f":"IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45]
["Esgoto","INDUSTRIAL",18,"Vol_LitAEsgotoINDUSTRIAL18","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C766<=5),VLOOKUP(\"LITORAL A\"&A766&E766&C766,'Volume Medido 1'!$G$3:$I$449,3,0),M766)","v":36},{"$f":"$F766/Parâmetros!$B$5","v":3.9478241176979367E-8},{"$f":"$G766*Parâmetros!B$15","v":36.391227751455979},{"$f":"$G766*Parâmetros!C$15","v":37.221722164235814},{"$f":"$G766*Parâmetros!D$15","v":38.097640533341028},{"$f":"$G766*Parâmetros!E$15","v":38.941351446672066},{"$f":"IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},36]
["Agua","PODER PUBLICO",25,"Vol_LitAAguaPODER PUBLICO25","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C787<=5),VLOOKUP(\"LITORAL A\"&A787&E787&C787,'Volume Medido 1'!$G$3:$I$449,3,0),M787)","v":400},{"$f":"$F787/Parâmetros!$B$5","v":4.3864712418865962E-7},{"$f":"$G787*Parâmetros!B$15","v":404.34697501617751},{"$f":"$G787*Parâmetros!C$15","v":413.57469071373129},{"$f":"$G787*Parâmetros!D$15","v":423.30711703712251},{"$f":"$G787*Parâmetros!E$15","v":432.68168274080074},{"$f":"IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},400]
["Agua","PODER PUBLICO",51,"Vol_LitAAguaPODER PUBLICO51","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C794<=5),VLOOKUP(\"LITORAL A\"&A794&E794&C794,'Volume Medido 1'!$G$3:$I$449,3,0),M794)","v":1173},{"$f":"$F794/Parâmetros!$B$5","v":1.2863326916832445E-6},{"$f":"$G794*Parâmetros!B$15","v":1185.7475042349406},{"$f":"$G794*Parâmetros!C$15","v":1212.8077805180171},{"$f":"$G794*Parâmetros!D$15","v":1241.3481207113618},{"$f":"$G794*Parâmetros!E$15","v":1268.8390346373983},{"$f":"IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1173]
["Agua","PODER PUBLICO",141,"Vol_LitAAguaPODER PUBLICO141","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C815<=5),VLOOKUP(\"LITORAL A\"&A815&E815&C815,'Volume Medido 1'!$G$3:$I$449,3,0),M815)","v":141},{"$f":"$F815/Parâmetros!$B$5","v":1.5462311127650252E-7},{"$f":"$G815*Parâmetros!B$15","v":142.53230869320257},{"$f":"$G815*Parâmetros!C$15","v":145.78507847659029},{"$f":"$G815*Parâmetros!D$15","v":149.21575875558568},{"$f":"$G815*Parâmetros!E$15","v":152.52029316613226},{"$f":"IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},141]
["Agua","PODER PUBLICO",31,"Vol_LitAAguaPODER PUBLICO31","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C836<=5),VLOOKUP(\"LITORAL A\"&A836&E836&C836,'Volume Medido 1'!$G$3:$I$449,3,0),M836)","v":496},{"$f":"$F836/Parâmetros!$B$5","v":5.4392243399393795E-7},{"$f":"$G836*Parâmetros!B$15","v":501.39024902006014},{"$f":"$G836*Parâmetros!C$15","v":512.83261648502685},{"$f":"$G836*Parâmetros!D$15","v":524.90082512603192},{"$f":"$G836*Parâmetros!E$15","v":536.52528659859297},{"$f":"IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},496]
["Agua","PODER PUBLICO",110,"Vol_LitAAguaPODER PUBLICO110","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C843<=5),VLOOKUP(\"LITORAL A\"&A843&E843&C843,'Volume Medido 1'!$G$3:$I$449,3,0),M843)","v":330},{"$f":"$F843/Parâmetros!$B$5","v":3.6188387745564421E-7},{"$f":"$G843*Parâmetros!B$15","v":333.58625438834645},{"$f":"$G843*Parâmetros!C$15","v":341.19911983882832},{"$f":"$G843*Parâmetros!D$15","v":349.2283715556261},{"$f":"$G843*Parâmetros!E$15","v":356.96238826116064},{"$f":"IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},330]
["Agua","PODER PUBLICO",100,"Vol_LitAAguaPODER PUBLICO100","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C862<=5),VLOOKUP(\"LITORAL A\"&A862&E862&C862,'Volume Medido 1'!$G$3:$I$449,3,0),M862)","v":500},{"$f":"$F862/Parâmetros!$B$5","v":5.4830890523582458E-7},{"$f":"$G862*Parâmetros!B$15","v":505.43371877022196},{"$f":"$G862*Parâmetros!C$15","v":516.96836339216418},{"$f":"$G862*Parâmetros!D$15","v":529.13389629640324},{"$f":"$G862*Parâmetros!E$15","v":540.85210342600101},{"$f":"IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},500]
["Agua","PODER PUBLICO",38,"Vol_LitAAguaPODER PUBLICO38","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C888<=5),VLOOKUP(\"LITORAL A\"&A888&E888&C888,'Volume Medido 1'!$G$3:$I$449,3,0),M888)","v":684},{"$f":"$F888/Parâmetros!$B$5","v":7.5008658236260798E-7},{"$f":"$G888*Parâmetros!B$15","v":691.43332727766358},{"$f":"$G888*Parâmetros!C$15","v":707.21272112048052},{"$f":"$G888*Parâmetros!D$15","v":723.85517013347953},{"$f":"$G888*Parâmetros!E$15","v":739.88567748676928},{"$f":"IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},684]
["Esgoto","PODER PUBLICO",25,"Vol_LitAEsgotoPODER PUBLICO25","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C909<=5),VLOOKUP(\"LITORAL A\"&A909&E909&C909,'Volume Medido 1'!$G$3:$I$449,3,0),M909)","v":225},{"$f":"$F909/Parâmetros!$B$5","v":2.4673900735612102E-7},{"$f":"$G909*Parâmetros!B$15","v":227.44517344659982},{"$f":"$G909*Parâmetros!C$15","v":232.63576352647382},{"$f":"$G909*Parâmetros!D$15","v":238.11025333338139},{"$f":"$G909*Parâmetros!E$15","v":243.38344654170041},{"$f":"IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},225]
["Esgoto","PODER PUBLICO",223,"Vol_LitAEsgotoPODER PUBLICO223","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C930<=5),VLOOKUP(\"LITORAL A\"&A930&E930&C930,'Volume Medido 1'!$G$3:$I$449,3,0),M930)","v":446},{"$f":"$F930/Parâmetros!$B$5","v":4.8909154347035552E-7},{"$f":"$G930*Parâmetros!B$15","v":450.84687714303794},{"$f":"$G930*Parâmetros!C$15","v":461.13578014581043},{"$f":"$G930*Parâmetros!D$15","v":471.98743549639164},{"$f":"$G930*Parâmetros!E$15","v":482.44007625599289},{"$f":"IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},446]
["Esgoto","PODER PUBLICO",75,"Vol_LitAEsgotoPODER PUBLICO75","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C937<=5),VLOOKUP(\"LITORAL A\"&A937&E937&C937,'Volume Medido 1'!$G$3:$I$449,3,0),M937)","v":525},{"$f":"$F937/Parâmetros!$B$5","v":5.7572435049761574E-7},{"$f":"$G937*Parâmetros!B$15","v":530.705404708733},{"$f":"$G937*Parâmetros!C$15","v":542.81678156177225},{"$f":"$G937*Parâmetros!D$15","v":555.59059111122326},{"$f":"$G937*Parâmetros!E$15","v":567.89470859730102},{"$f":"IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},525]
["Esgoto","PODER PUBLICO",13,"Vol_LitAEsgotoPODER PUBLICO13","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C958<=5),VLOOKUP(\"LITORAL A\"&A958&E958&C958,'Volume Medido 1'!$G$3:$I$449,3,0),M958)","v":286},{"$f":"$F958/Parâmetros!$B$5","v":3.1363269379489162E-7},{"$f":"$G958*Parâmetros!B$15","v":289.10808713656689},{"$f":"$G958*Parâmetros!C$15","v":295.70590386031785},{"$f":"$G958*Parâmetros!D$15","v":302.66458868154257},{"$f":"$G958*Parâmetros!E$15","v":309.36740315967251},{"$f":"IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},286]
["Esgoto","PODER PUBLICO",533,"Vol_LitAEsgotoPODER PUBLICO533","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C979<=5),VLOOKUP(\"LITORAL A\"&A979&E979&C979,'Volume Medido 1'!$G$3:$I$449,3,0),M979)","v":533},{"$f":"$F979/Parâmetros!$B$5","v":5.8449729298138899E-7},{"$f":"$G979*Parâmetros!B$15","v":538.79234420905652},{"$f":"$G979*Parâmetros!C$15","v":551.08827537604691},{"$f":"$G979*Parâmetros!D$15","v":564.05673345196578},{"$f":"$G979*Parâmetros!E$15","v":576.5483422521171},{"$f":"IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},533]
["Esgoto","PODER PUBLICO",172,"Vol_LitAEsgotoPODER PUBLICO172","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C986<=5),VLOOKUP(\"LITORAL A\"&A986&E986&C986,'Volume Medido 1'!$G$3:$I$449,3,0),M986)","v":516},{"$f":"$F986/Parâmetros!$B$5","v":5.6585479020337098E-7},{"$f":"$G986*Parâmetros!B$15","v":521.60759777086901},{"$f":"$G986*Parâmetros!C$15","v":533.51135102071339},{"$f":"$G986*Parâmetros!D$15","v":546.06618097788817},{"$f":"$G986*Parâmetros!E$15","v":558.15937073563305},{"$f":"IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},516]
["Agua","UTILIDADE PUBLICA",44,"Vol_LitAAguaUTILIDADE PUBLICA44","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1007<=5),VLOOKUP(\"LITORAL A\"&A1007&E1007&C1007,'Volume Medido 1'!$G$3:$I$449,3,0),M1007)","v":132},{"$f":"$F1007/Parâmetros!$B$5","v":1.4475355098225769E-7},{"$f":"$G1007*Parâmetros!B$15","v":133.4345017553386},{"$f":"$G1007*Parâmetros!C$15","v":136.47964793553135},{"$f":"$G1007*Parâmetros!D$15","v":139.69134862225044},{"$f":"$G1007*Parâmetros!E$15","v":142.78495530446426},{"$f":"IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},132]
["Agua","ENTIDADE FILANTROPICA",38,"Vol_LitAAguaENTIDADE FILANTROPICA38","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1032<=5),VLOOKUP(\"LITORAL A\"&A1032&E1032&C1032,'Volume Medido 1'!$G$3:$I$449,3,0),M1032)","v":38},{"$f":"$F1032/Parâmetros!$B$5","v":4.1671476797922668E-8},{"$f":"$G1032*Parâmetros!B$15","v":38.412962626536867},{"$f":"$G1032*Parâmetros!C$15","v":39.289595617804473},{"$f":"$G1032*Parâmetros!D$15","v":40.214176118526645},{"$f":"$G1032*Parâmetros!E$15","v":41.104759860376078},{"$f":"IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38]
["Esgoto","UTILIDADE PUBLICA",11,"Vol_LitAEsgotoUTILIDADE PUBLICA11","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1053<=5),VLOOKUP(\"LITORAL A\"&A1053&E1053&C1053,'Volume Medido 1'!$G$3:$I$449,3,0),M1053)","v":616},{"$f":"$F1053/Parâmetros!$B$5","v":6.7551657125053583E-7},{"$f":"$G1053*Parâmetros!B$15","v":622.6943415249134},{"$f":"$G1053*Parâmetros!C$15","v":636.90502369914623},{"$f":"$G1053*Parâmetros!D$15","v":651.89296023716872},{"$f":"$G1053*Parâmetros!E$15","v":666.3297914208332},{"$f":"IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},616]
["Esgoto","ENTIDADE FILANTROPICA",150,"Vol_LitAEsgotoENTIDADE FILANTROPICA150","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1063<=5),VLOOKUP(\"LITORAL A\"&A1063&E1063&C1063,'Volume Medido 1'!$G$3:$I$449,3,0),M1063)","v":300},{"$f":"$F1063/Parâmetros!$B$5","v":3.2898534314149471E-7},{"$f":"$G1063*Parâmetros!B$15","v":303.26023126213312},{"$f":"$G1063*Parâmetros!C$15","v":310.18101803529845},{"$f":"$G1063*Parâmetros!D$15","v":317.4803377778419},{"$f":"$G1063*Parâmetros!E$15","v":324.51126205560058},{"$f":"IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},300]
["Esgoto","UTILIDADE PUBLICA",20,"Vol_LitAEsgotoUTILIDADE PUBLICA20","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1080<=5),VLOOKUP(\"LITORAL A\"&A1080&E1080&C1080,'Volume Medido 1'!$G$3:$I$449,3,0),M1080)","v":280},{"$f":"$F1080/Parâmetros!$B$5","v":3.0705298693206173E-7},{"$f":"$G1080*Parâmetros!B$15","v":283.04288251132425},{"$f":"$G1080*Parâmetros!C$15","v":289.50228349961191},{"$f":"$G1080*Parâmetros!D$15","v":296.31498192598576},{"$f":"$G1080*Parâmetros!E$15","v":302.87717791856051},{"$f":"IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},280]
["Agua","RESIDENCIAL",289,"Vol_LitAAguaRESIDENCIAL289","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1101<=5),VLOOKUP(\"LITORAL A\"&A1101&E1101&C1101,'Volume Medido 1'!$G$3:$I$449,3,0),M1101)","v":289},{"$f":"$F1101/Parâmetros!$B$5","v":3.1692254722630659E-7},{"$f":"$G1101*Parâmetros!B$15","v":292.14068944918824},{"$f":"$G1101*Parâmetros!C$15","v":298.80771404067087},{"$f":"$G1101*Parâmetros!D$15","v":305.83939205932103},{"$f":"$G1101*Parâmetros!E$15","v":312.61251578022853},{"$f":"IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},289]
["Agua","TARIFA SOCIAL",111,"Vol_LitAAguaTARIFA SOCIAL111","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1126<=5),VLOOKUP(\"LITORAL A\"&A1126&E1126&C1126,'Volume Medido 1'!$G$3:$I$449,3,0),M1126)","v":111},{"$f":"$F1126/Parâmetros!$B$5","v":1.2172457696235305E-7},{"$f":"$G1126*Parâmetros!B$15","v":112.20628556698927},{"$f":"$G1126*Parâmetros!C$15","v":114.76697667306044},{"$f":"$G1126*Parâmetros!D$15","v":117.46772497780151},{"$f":"$G1126*Parâmetros!E$15","v":120.06916696057222},{"$f":"IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},111]
["Agua","SANEPAR",375,"Vol_LitAAguaSANEPAR375","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1129<=5),VLOOKUP(\"LITORAL A\"&A1129&E1129&C1129,'Volume Medido 1'!$G$3:$I$449,3,0),M1129)","v":375},{"$f":"$F1129/Parâmetros!$B$5","v":4.1123167892686841E-7},{"$f":"$G1129*Parâmetros!B$15","v":379.07528907766641},{"$f":"$G1129*Parâmetros!C$15","v":387.72627254412305},{"$f":"$G1129*Parâmetros!D$15","v":396.85042222230237},{"$f":"$G1129*Parâmetros!E$15","v":405.63907756950073},{"$f":"IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},375]
["Esgoto","RESIDENCIAL",289,"Vol_LitAEsgotoRESIDENCIAL289","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1150<=5),VLOOKUP(\"LITORAL A\"&A1150&E1150&C1150,'Volume Medido 1'!$G$3:$I$449,3,0),M1150)","v":289},{"$f":"$F1150/Parâmetros!$B$5","v":3.1692254722630659E-7},{"$f":"$G1150*Parâmetros!B$15","v":292.14068944918824},{"$f":"$G1150*Parâmetros!C$15","v":298.80771404067087},{"$f":"$G1150*Parâmetros!D$15","v":305.83939205932103},{"$f":"$G1150*Parâmetros!E$15","v":312.61251578022853},{"$f":"IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},289]
["Esgoto","TARIFA SOCIAL",47,"Vol_LitAEsgotoTARIFA SOCIAL47","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1175<=5),VLOOKUP(\"LITORAL A\"&A1175&E1175&C1175,'Volume Medido 1'!$G$3:$I$449,3,0),M1175)","v":47},{"$f":"$F1175/Parâmetros!$B$5","v":5.1541037092167508E-8},{"$f":"$G1175*Parâmetros!B$15","v":47.51076956440086},{"$f":"$G1175*Parâmetros!C$15","v":48.595026158863426},{"$f":"$G1175*Parâmetros!D$15","v":49.738586251861896},{"$f":"$G1175*Parâmetros!E$15","v":50.840097722044092},{"$f":"IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},47]
["Agua","COMERCIAL",1442,"Vol_LitAAguaCOMERCIAL1442","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1196<=5),VLOOKUP(\"LITORAL A\"&A1196&E1196&C1196,'Volume Medido 1'!$G$3:$I$449,3,0),M1196)","v":1442},{"$f":"$F1196/Parâmetros!$B$5","v":1.581322882700118E-6},{"$f":"$G1196*Parâmetros!B$15","v":1457.67084493332},{"$f":"$G1196*Parâmetros!C$15","v":1490.9367600230014},{"$f":"$G1196*Parâmetros!D$15","v":1526.0221569188268},{"$f":"$G1196*Parâmetros!E$15","v":1559.8174662805868},{"$f":"IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1442]
["Agua","COMERCIAL",315,"Vol_LitAAguaCOMERCIAL315","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1217<=5),VLOOKUP(\"LITORAL A\"&A1217&E1217&C1217,'Volume Medido 1'!$G$3:$I$449,3,0),M1217)","v":630},{"$f":"$F1217/Parâmetros!$B$5","v":6.9086922059713893E-7},{"$f":"$G1217*Parâmetros!B$15","v":636.84648565047962},{"$f":"$G1217*Parâmetros!C$15","v":651.38013787412672},{"$f":"$G1217*Parâmetros!D$15","v":666.70870933346794},{"$f":"$G1217*Parâmetros!E$15","v":681.47365031676122},{"$f":"IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},630]
["Agua","COMERCIAL",236,"Vol_LitAAguaCOMERCIAL236","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1224<=5),VLOOKUP(\"LITORAL A\"&A1224&E1224&C1224,'Volume Medido 1'!$G$3:$I$449,3,0),M1224)","v":236},{"$f":"$F1224/Parâmetros!$B$5","v":2.588018032713092E-7},{"$f":"$G1224*Parâmetros!B$15","v":238.56471525954476},{"$f":"$G1224*Parâmetros!C$15","v":244.00906752110146},{"$f":"$G1224*Parâmetros!D$15","v":249.75119905190229},{"$f":"$G1224*Parâmetros!E$15","v":255.28219281707246},{"$f":"IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},236]
["Esgoto","COMERCIAL",113,"Vol_LitAEsgotoCOMERCIAL113","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1246<=5),VLOOKUP(\"LITORAL A\"&A1246&E1246&C1246,'Volume Medido 1'!$G$3:$I$449,3,0),M1246)","v":565},{"$f":"$F1246/Parâmetros!$B$5","v":6.195890629164817E-7},{"$f":"$G1246*Parâmetros!B$15","v":571.14010221035073},{"$f":"$G1246*Parâmetros!C$15","v":584.17425063314545},{"$f":"$G1246*Parâmetros!D$15","v":597.92130281493553},{"$f":"$G1246*Parâmetros!E$15","v":611.16287687138106},{"$f":"IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},565]
["Agua","INDUSTRIAL",1194,"Vol_LitAAguaINDUSTRIAL1194","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1269<=5),VLOOKUP(\"LITORAL A\"&A1269&E1269&C1269,'Volume Medido 1'!$G$3:$I$449,3,0),M1269)","v":1194},{"$f":"$F1269/Parâmetros!$B$5","v":1.309361665703149E-6},{"$f":"$G1269*Parâmetros!B$15","v":1206.9757204232899},{"$f":"$G1269*Parâmetros!C$15","v":1234.520451780488},{"$f":"$G1269*Parâmetros!D$15","v":1263.5717443558108},{"$f":"$G1269*Parâmetros!E$15","v":1291.5548229812903},{"$f":"IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1194]
["Agua","INDUSTRIAL",24,"Vol_LitAAguaINDUSTRIAL24","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1272<=5),VLOOKUP(\"LITORAL A\"&A1272&E1272&C1272,'Volume Medido 1'!$G$3:$I$449,3,0),M1272)","v":144},{"$f":"$F1272/Parâmetros!$B$5","v":1.5791296470791747E-7},{"$f":"$G1272*Parâmetros!B$15","v":145.56491100582392},{"$f":"$G1272*Parâmetros!C$15","v":148.88688865694326},{"$f":"$G1272*Parâmetros!D$15","v":152.39056213336411},{"$f":"$G1272*Parâmetros!E$15","v":155.76540578668826},{"$f":"IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},144]
["Agua","PODER PUBLICO",62,"Vol_LitAAguaPODER PUBLICO62","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1293<=5),VLOOKUP(\"LITORAL A\"&A1293&E1293&C1293,'Volume Medido 1'!$G$3:$I$449,3,0),M1293)","v":683},{"$f":"$F1293/Parâmetros!$B$5","v":7.4898996455213638E-7},{"$f":"$G1293*Parâmetros!B$15","v":690.42245984012311},{"$f":"$G1293*Parâmetros!C$15","v":706.17878439369622},{"$f":"$G1293*Parâmetros!D$15","v":722.79690234088673},{"$f":"$G1293*Parâmetros!E$15","v":738.80397327991739},{"$f":"IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},683]
["Agua","PODER PUBLICO",244,"Vol_LitAAguaPODER PUBLICO244","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1318<=5),VLOOKUP(\"LITORAL A\"&A1318&E1318&C1318,'Volume Medido 1'!$G$3:$I$449,3,0),M1318)","v":244},{"$f":"$F1318/Parâmetros!$B$5","v":2.675747457550824E-7},{"$f":"$G1318*Parâmetros!B$15","v":246.65165475986831},{"$f":"$G1318*Parâmetros!C$15","v":252.28056133537609},{"$f":"$G1318*Parâmetros!D$15","v":258.21734139264476},{"$f":"$G1318*Parâmetros!E$15","v":263.9358264718885},{"$f":"IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},244]
["Esgoto","PODER PUBLICO",136,"Vol_LitAEsgotoPODER PUBLICO136","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1339<=5),VLOOKUP(\"LITORAL A\"&A1339&E1339&C1339,'Volume Medido 1'!$G$3:$I$449,3,0),M1339)","v":136},{"$f":"$F1339/Parâmetros!$B$5","v":1.4914002222414427E-7},{"$f":"$G1339*Parâmetros!B$15","v":137.47797150550034},{"$f":"$G1339*Parâmetros!C$15","v":140.61539484266862},{"$f":"$G1339*Parâmetros!D$15","v":143.92441979262165},{"$f":"$G1339*Parâmetros!E$15","v":147.11177213187224},{"$f":"IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136]
["Esgoto","PODER PUBLICO",200,"Vol_LitAEsgotoPODER PUBLICO200","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1360<=5),VLOOKUP(\"LITORAL A\"&A1360&E1360&C1360,'Volume Medido 1'!$G$3:$I$449,3,0),M1360)","v":200},{"$f":"$F1360/Parâmetros!$B$5","v":2.1932356209432981E-7},{"$f":"$G1360*Parâmetros!B$15","v":202.17348750808875},{"$f":"$G1360*Parâmetros!C$15","v":206.78734535686564},{"$f":"$G1360*Parâmetros!D$15","v":211.65355851856125},{"$f":"$G1360*Parâmetros!E$15","v":216.34084137040037},{"$f":"IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},200]
["Esgoto","PODER PUBLICO",95,"Vol_LitAEsgotoPODER PUBLICO95","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1367<=5),VLOOKUP(\"LITORAL A\"&A1367&E1367&C1367,'Volume Medido 1'!$G$3:$I$449,3,0),M1367)","v":95},{"$f":"$F1367/Parâmetros!$B$5","v":1.0417869199480666E-7},{"$f":"$G1367*Parâmetros!B$15","v":96.032406566342161},{"$f":"$G1367*Parâmetros!C$15","v":98.223989044511171},{"$f":"$G1367*Parâmetros!D$15","v":100.53544029631659},{"$f":"$G1367*Parâmetros!E$15","v":102.76189965094018},{"$f":"IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95]
["Esgoto","SANEPAR",8,"Vol_LitAEsgotoSANEPAR8","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1388<=5),VLOOKUP(\"LITORAL A\"&A1388&E1388&C1388,'Volume Medido 1'!$G$3:$I$449,3,0),M1388)","v":48},{"$f":"$F1388/Parâmetros!$B$5","v":5.2637654902639158E-8},{"$f":"$G1388*Parâmetros!B$15","v":48.521637001941308},{"$f":"$G1388*Parâmetros!C$15","v":49.628962885647759},{"$f":"$G1388*Parâmetros!D$15","v":50.796854044454705},{"$f":"$G1388*Parâmetros!E$15","v":51.921801928896095},{"$f":"IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},48]
["Agua","RESIDENCIAL",242,"Vol_LitAAguaRESIDENCIAL242","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1413<=5),VLOOKUP(\"LITORAL A\"&A1413&E1413&C1413,'Volume Medido 1'!$G$3:$I$449,3,0),M1413)","v":484},{"$f":"$F1413/Parâmetros!$B$5","v":5.3076302026827817E-7},{"$f":"$G1413*Parâmetros!B$15","v":489.2598397695748},{"$f":"$G1413*Parâmetros!C$15","v":500.42537576361485},{"$f":"$G1413*Parâmetros!D$15","v":512.20161161491831},{"$f":"$G1413*Parâmetros!E$15","v":523.54483611636897},{"$f":"IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},484]
["Agua","RESIDENCIAL",191,"Vol_LitAAguaRESIDENCIAL191","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1429<=5),VLOOKUP(\"LITORAL A\"&A1429&E1429&C1429,'Volume Medido 1'!$G$3:$I$449,3,0),M1429)","v":382},{"$f":"$F1429/Parâmetros!$B$5","v":4.1890800360016995E-7},{"$f":"$G1429*Parâmetros!B$15","v":386.15136114044952},{"$f":"$G1429*Parâmetros!C$15","v":394.96382963161335},{"$f":"$G1429*Parâmetros!D$15","v":404.25829677045203},{"$f":"$G1429*Parâmetros!E$15","v":413.21100701746474},{"$f":"IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},382]
["Esgoto","COMERCIAL",91,"Vol_LitAEsgotoCOMERCIAL91","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1436<=5),VLOOKUP(\"LITORAL A\"&A1436&E1436&C1436,'Volume Medido 1'!$G$3:$I$449,3,0),M1436)","v":1001},{"$f":"$F1436/Parâmetros!$B$5","v":1.0977144282821208E-6},{"$f":"$G1436*Parâmetros!B$15","v":1011.8783049779843},{"$f":"$G1436*Parâmetros!C$15","v":1034.9706635111127},{"$f":"$G1436*Parâmetros!D$15","v":1059.3260603853992},{"$f":"$G1436*Parâmetros!E$15","v":1082.785911058854},{"$f":"IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1001]
["Esgoto","RESIDENCIAL",136,"Vol_LitAEsgotoRESIDENCIAL136","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1461<=5),VLOOKUP(\"LITORAL A\"&A1461&E1461&C1461,'Volume Medido 1'!$G$3:$I$449,3,0),M1461)","v":544},{"$f":"$F1461/Parâmetros!$B$5","v":5.9656008889657706E-7},{"$f":"$G1461*Parâmetros!B$15","v":549.91188602200134},{"$f":"$G1461*Parâmetros!C$15","v":562.46157937067449},{"$f":"$G1461*Parâmetros!D$15","v":575.69767917048659},{"$f":"$G1461*Parâmetros!E$15","v":588.44708852748897},{"$f":"IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},544]
["Agua","COMERCIAL",90,"Vol_LitAAguaCOMERCIAL90","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1482<=5),VLOOKUP(\"LITORAL A\"&A1482&E1482&C1482,'Volume Medido 1'!$G$3:$I$449,3,0),M1482)","v":450},{"$f":"$F1482/Parâmetros!$B$5","v":4.9347801471224204E-7},{"$f":"$G1482*Parâmetros!B$15","v":454.89034689319965},{"$f":"$G1482*Parâmetros!C$15","v":465.27152705294765},{"$f":"$G1482*Parâmetros!D$15","v":476.22050666676279},{"$f":"$G1482*Parâmetros!E$15","v":486.76689308340082},{"$f":"IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},450]
["Esgoto","COMERCIAL",83,"Vol_LitAEsgotoCOMERCIAL83","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1489<=5),VLOOKUP(\"LITORAL A\"&A1489&E1489&C1489,'Volume Medido 1'!$G$3:$I$449,3,0),M1489)","v":581},{"$f":"$F1489/Parâmetros!$B$5","v":6.371349478840281E-7},{"$f":"$G1489*Parâmetros!B$15","v":587.31398121099789},{"$f":"$G1489*Parâmetros!C$15","v":600.71723826169466},{"$f":"$G1489*Parâmetros!D$15","v":614.85358749642046},{"$f":"$G1489*Parâmetros!E$15","v":628.4701441810131},{"$f":"IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},581]
["Agua","INDUSTRIAL",1064,"Vol_LitAAguaINDUSTRIAL1064","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1510<=5),VLOOKUP(\"LITORAL A\"&A1510&E1510&C1510,'Volume Medido 1'!$G$3:$I$449,3,0),M1510)","v":1064},{"$f":"$F1510/Parâmetros!$B$5","v":1.1668013503418346E-6},{"$f":"$G1510*Parâmetros!B$15","v":1075.5629535430321},{"$f":"$G1510*Parâmetros!C$15","v":1100.1086772985252},{"$f":"$G1510*Parâmetros!D$15","v":1125.996931318746},{"$f":"$G1510*Parâmetros!E$15","v":1150.9332760905299},{"$f":"IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1064]
["Agua","PODER PUBLICO",218,"Vol_LitAAguaPODER PUBLICO218","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1531<=5),VLOOKUP(\"LITORAL A\"&A1531&E1531&C1531,'Volume Medido 1'!$G$3:$I$449,3,0),M1531)","v":436},{"$f":"$F1531/Parâmetros!$B$5","v":4.7812536536563895E-7},{"$f":"$G1531*Parâmetros!B$15","v":440.73820276763348},{"$f":"$G1531*Parâmetros!C$15","v":450.79641287796704},{"$f":"$G1531*Parâmetros!D$15","v":461.40475757046352},{"$f":"$G1531*Parâmetros!E$15","v":471.6230341874728},{"$f":"IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},436]
["Esgoto","PODER PUBLICO",243,"Vol_LitAEsgotoPODER PUBLICO243","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1556<=5),VLOOKUP(\"LITORAL A\"&A1556&E1556&C1556,'Volume Medido 1'!$G$3:$I$449,3,0),M1556)","v":486},{"$f":"$F1556/Parâmetros!$B$5","v":5.3295625588922148E-7},{"$f":"$G1556*Parâmetros!B$15","v":491.28157464465573},{"$f":"$G1556*Parâmetros!C$15","v":502.49324921718352},{"$f":"$G1556*Parâmetros!D$15","v":514.31814720010391},{"$f":"$G1556*Parâmetros!E$15","v":525.70824453007299},{"$f":"IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486]
["Esgoto","PODER PUBLICO",211,"Vol_LitAEsgotoPODER PUBLICO211","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1559<=5),VLOOKUP(\"LITORAL A\"&A1559&E1559&C1559,'Volume Medido 1'!$G$3:$I$449,3,0),M1559)","v":211},{"$f":"$F1559/Parâmetros!$B$5","v":2.3138635800951796E-7},{"$f":"$G1559*Parâmetros!B$15","v":213.29302932103366},{"$f":"$G1559*Parâmetros!C$15","v":218.16064935149325},{"$f":"$G1559*Parâmetros!D$15","v":223.29450423708212},{"$f":"$G1559*Parâmetros!E$15","v":228.23958764577242},{"$f":"IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},211]
["Agua","SANEPAR",79,"Vol_LitAAguaSANEPAR79","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1580<=5),VLOOKUP(\"LITORAL A\"&A1580&E1580&C1580,'Volume Medido 1'!$G$3:$I$449,3,0),M1580)","v":79},{"$f":"$F1580/Parâmetros!$B$5","v":8.663280702726028E-8},{"$f":"$G1580*Parâmetros!B$15","v":79.85852756569507},{"$f":"$G1580*Parâmetros!C$15","v":81.68100141596193},{"$f":"$G1580*Parâmetros!D$15","v":83.603155614831707},{"$f":"$G1580*Parâmetros!E$15","v":85.454632341308155},{"$f":"IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79]
["Agua","RESIDENCIAL",220,"Vol_LitAAguaRESIDENCIAL220","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1605<=5),VLOOKUP(\"LITORAL A\"&A1605&E1605&C1605,'Volume Medido 1'!$G$3:$I$449,3,0),M1605)","v":220},{"$f":"$F1605/Parâmetros!$B$5","v":2.4125591830376279E-7},{"$f":"$G1605*Parâmetros!B$15","v":222.39083625889762},{"$f":"$G1605*Parâmetros!C$15","v":227.46607989255219},{"$f":"$G1605*Parâmetros!D$15","v":232.81891437041739},{"$f":"$G1605*Parâmetros!E$15","v":237.97492550744042},{"$f":"IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220]
["Agua","RESIDENCIAL",582,"Vol_LitAAguaRESIDENCIAL582","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1613<=5),VLOOKUP(\"LITORAL A\"&A1613&E1613&C1613,'Volume Medido 1'!$G$3:$I$449,3,0),M1613)","v":582},{"$f":"$F1613/Parâmetros!$B$5","v":6.3823156569449981E-7},{"$f":"$G1613*Parâmetros!B$15","v":588.32484864853836},{"$f":"$G1613*Parâmetros!C$15","v":601.75117498847908},{"$f":"$G1613*Parâmetros!D$15","v":615.91185528901337},{"$f":"$G1613*Parâmetros!E$15","v":629.55184838786511},{"$f":"IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},582]
["Esgoto","TARIFA SOCIAL",76,"Vol_LitAEsgotoTARIFA SOCIAL76","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1632<=5),VLOOKUP(\"LITORAL A\"&A1632&E1632&C1632,'Volume Medido 1'!$G$3:$I$449,3,0),M1632)","v":76},{"$f":"$F1632/Parâmetros!$B$5","v":8.3342953595845335E-8},{"$f":"$G1632*Parâmetros!B$15","v":76.825925253073734},{"$f":"$G1632*Parâmetros!C$15","v":78.579191235608945},{"$f":"$G1632*Parâmetros!D$15","v":80.428352237053289},{"$f":"$G1632*Parâmetros!E$15","v":82.209519720752155},{"$f":"IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},76]
["Esgoto","COMERCIAL",130,"Vol_LitAEsgotoCOMERCIAL130","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1653<=5),VLOOKUP(\"LITORAL A\"&A1653&E1653&C1653,'Volume Medido 1'!$G$3:$I$449,3,0),M1653)","v":260},{"$f":"$F1653/Parâmetros!$B$5","v":2.8512063072262875E-7},{"$f":"$G1653*Parâmetros!B$15","v":262.82553376051538},{"$f":"$G1653*Parâmetros!C$15","v":268.8235489639253},{"$f":"$G1653*Parâmetros!D$15","v":275.14962607412963},{"$f":"$G1653*Parâmetros!E$15","v":281.24309378152049},{"$f":"IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},260]
["Agua","COMERCIAL",683,"Vol_LitAAguaCOMERCIAL683","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1674<=5),VLOOKUP(\"LITORAL A\"&A1674&E1674&C1674,'Volume Medido 1'!$G$3:$I$449,3,0),M1674)","v":683},{"$f":"$F1674/Parâmetros!$B$5","v":7.4898996455213638E-7},{"$f":"$G1674*Parâmetros!B$15","v":690.42245984012311},{"$f":"$G1674*Parâmetros!C$15","v":706.17878439369622},{"$f":"$G1674*Parâmetros!D$15","v":722.79690234088673},{"$f":"$G1674*Parâmetros!E$15","v":738.80397327991739},{"$f":"IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},683]
["Esgoto","COMERCIAL",657,"Vol_LitAEsgotoCOMERCIAL657","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1699<=5),VLOOKUP(\"LITORAL A\"&A1699&E1699&C1699,'Volume Medido 1'!$G$3:$I$449,3,0),M1699)","v":657},{"$f":"$F1699/Parâmetros!$B$5","v":7.2047790147987351E-7},{"$f":"$G1699*Parâmetros!B$15","v":664.1399064640716},{"$f":"$G1699*Parâmetros!C$15","v":679.29642949730373},{"$f":"$G1699*Parâmetros!D$15","v":695.28193973347379},{"$f":"$G1699*Parâmetros!E$15","v":710.67966390176537},{"$f":"IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},657]
["Esgoto","COMERCIAL",137,"Vol_LitAEsgotoCOMERCIAL137","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1702<=5),VLOOKUP(\"LITORAL A\"&A1702&E1702&C1702,'Volume Medido 1'!$G$3:$I$449,3,0),M1702)","v":274},{"$f":"$F1702/Parâmetros!$B$5","v":3.0047328006923184E-7},{"$f":"$G1702*Parâmetros!B$15","v":276.97767788608161},{"$f":"$G1702*Parâmetros!C$15","v":283.29866313890591},{"$f":"$G1702*Parâmetros!D$15","v":289.96537517042896},{"$f":"$G1702*Parâmetros!E$15","v":296.38695267744851},{"$f":"IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},274]
["Agua","PODER PUBLICO",411,"Vol_LitAAguaPODER PUBLICO411","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1723<=5),VLOOKUP(\"LITORAL A\"&A1723&E1723&C1723,'Volume Medido 1'!$G$3:$I$449,3,0),M1723)","v":411},{"$f":"$F1723/Parâmetros!$B$5","v":4.5070992010384779E-7},{"$f":"$G1723*Parâmetros!B$15","v":415.46651682912244},{"$f":"$G1723*Parâmetros!C$15","v":424.94799470835892},{"$f":"$G1723*Parâmetros!D$15","v":434.94806275564343},{"$f":"$G1723*Parâmetros!E$15","v":444.58042901617279},{"$f":"IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},411]
["Esgoto","PODER PUBLICO",657,"Vol_LitAEsgotoPODER PUBLICO657","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1748<=5),VLOOKUP(\"LITORAL A\"&A1748&E1748&C1748,'Volume Medido 1'!$G$3:$I$449,3,0),M1748)","v":657},{"$f":"$F1748/Parâmetros!$B$5","v":7.2047790147987351E-7},{"$f":"$G1748*Parâmetros!B$15","v":664.1399064640716},{"$f":"$G1748*Parâmetros!C$15","v":679.29642949730373},{"$f":"$G1748*Parâmetros!D$15","v":695.28193973347379},{"$f":"$G1748*Parâmetros!E$15","v":710.67966390176537},{"$f":"IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},657]
["Agua","UTILIDADE PUBLICA",62,"Vol_LitAAguaUTILIDADE PUBLICA62","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1769<=5),VLOOKUP(\"LITORAL A\"&A1769&E1769&C1769,'Volume Medido 1'!$G$3:$I$449,3,0),M1769)","v":124},{"$f":"$F1769/Parâmetros!$B$5","v":1.3598060849848449E-7},{"$f":"$G1769*Parâmetros!B$15","v":125.34756225501503},{"$f":"$G1769*Parâmetros!C$15","v":128.20815412125671},{"$f":"$G1769*Parâmetros!D$15","v":131.22520628150798},{"$f":"$G1769*Parâmetros!E$15","v":134.13132164964824},{"$f":"IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},124]
["Agua","SANEPAR",358,"Vol_LitAAguaSANEPAR358","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1776<=5),VLOOKUP(\"LITORAL A\"&A1776&E1776&C1776,'Volume Medido 1'!$G$3:$I$449,3,0),M1776)","v":358},{"$f":"$F1776/Parâmetros!$B$5","v":3.925891761488504E-7},{"$f":"$G1776*Parâmetros!B$15","v":361.89054263947889},{"$f":"$G1776*Parâmetros!C$15","v":370.14934818878953},{"$f":"$G1776*Parâmetros!D$15","v":378.8598697482247},{"$f":"$G1776*Parâmetros!E$15","v":387.25010605301668},{"$f":"IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},358]
["Agua","RESIDENCIAL",110,"Vol_LitAAguaRESIDENCIAL110","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1796<=5),VLOOKUP(\"LITORAL A\"&A1796&E1796&C1796,'Volume Medido 1'!$G$3:$I$449,3,0),M1796)","v":550},{"$f":"$F1796/Parâmetros!$B$5","v":6.03139795759407E-7},{"$f":"$G1796*Parâmetros!B$15","v":555.97709064724415},{"$f":"$G1796*Parâmetros!C$15","v":568.66519973138054},{"$f":"$G1796*Parâmetros!D$15","v":582.04728592604351},{"$f":"$G1796*Parâmetros!E$15","v":594.93731376860103},{"$f":"IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},550]
["Agua","RESIDENCIAL",516,"Vol_LitAAguaRESIDENCIAL516","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1817<=5),VLOOKUP(\"LITORAL A\"&A1817&E1817&C1817,'Volume Medido 1'!$G$3:$I$449,3,0),M1817)","v":516},{"$f":"$F1817/Parâmetros!$B$5","v":5.6585479020337098E-7},{"$f":"$G1817*Parâmetros!B$15","v":521.60759777086901},{"$f":"$G1817*Parâmetros!C$15","v":533.51135102071339},{"$f":"$G1817*Parâmetros!D$15","v":546.06618097788817},{"$f":"$G1817*Parâmetros!E$15","v":558.15937073563305},{"$f":"IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},516]
["Esgoto","INDUSTRIAL",46,"Vol_LitAEsgotoINDUSTRIAL46","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1842<=5),VLOOKUP(\"LITORAL A\"&A1842&E1842&C1842,'Volume Medido 1'!$G$3:$I$449,3,0),M1842)","v":184},{"$f":"$F1842/Parâmetros!$B$5","v":2.0177767712678343E-7},{"$f":"$G1842*Parâmetros!B$15","v":185.99960850744165},{"$f":"$G1842*Parâmetros!C$15","v":190.2443577283164},{"$f":"$G1842*Parâmetros!D$15","v":194.72127383707635},{"$f":"$G1842*Parâmetros!E$15","v":199.03357406076836},{"$f":"IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},184]
["Esgoto","RESIDENCIAL",518,"Vol_LitAEsgotoRESIDENCIAL518","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1845<=5),VLOOKUP(\"LITORAL A\"&A1845&E1845&C1845,'Volume Medido 1'!$G$3:$I$449,3,0),M1845)","v":518},{"$f":"$F1845/Parâmetros!$B$5","v":5.6804802582431419E-7},{"$f":"$G1845*Parâmetros!B$15","v":523.62933264594983},{"$f":"$G1845*Parâmetros!C$15","v":535.579224474282},{"$f":"$G1845*Parâmetros!D$15","v":548.18271656307365},{"$f":"$G1845*Parâmetros!E$15","v":560.32277914933695},{"$f":"IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},518]
["Esgoto","COMERCIAL",573,"Vol_LitAEsgotoCOMERCIAL573","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1870<=5),VLOOKUP(\"LITORAL A\"&A1870&E1870&C1870,'Volume Medido 1'!$G$3:$I$449,3,0),M1870)","v":573},{"$f":"$F1870/Parâmetros!$B$5","v":6.2836200540025495E-7},{"$f":"$G1870*Parâmetros!B$15","v":579.22704171067437},{"$f":"$G1870*Parâmetros!C$15","v":592.44574444742011},{"$f":"$G1870*Parâmetros!D$15","v":606.38744515567805},{"$f":"$G1870*Parâmetros!E$15","v":619.81651052619713},{"$f":"IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},573]
["Esgoto","INDUSTRIAL",29,"Vol_LitAEsgotoINDUSTRIAL29","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1891<=5),VLOOKUP(\"LITORAL A\"&A1891&E1891&C1891,'Volume Medido 1'!$G$3:$I$449,3,0),M1891)","v":58},{"$f":"$F1891/Parâmetros!$B$5","v":6.3603833007355642E-8},{"$f":"$G1891*Parâmetros!B$15","v":58.630311377345734},{"$f":"$G1891*Parâmetros!C$15","v":59.968330153491031},{"$f":"$G1891*Parâmetros!D$15","v":61.379531970382764},{"$f":"$G1891*Parâmetros!E$15","v":62.738843997416105},{"$f":"IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},58]
["Esgoto","PODER PUBLICO",143,"Vol_LitAEsgotoPODER PUBLICO143","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1912<=5),VLOOKUP(\"LITORAL A\"&A1912&E1912&C1912,'Volume Medido 1'!$G$3:$I$449,3,0),M1912)","v":143},{"$f":"$F1912/Parâmetros!$B$5","v":1.5681634689744581E-7},{"$f":"$G1912*Parâmetros!B$15","v":144.55404356828345},{"$f":"$G1912*Parâmetros!C$15","v":147.85295193015892},{"$f":"$G1912*Parâmetros!D$15","v":151.33229434077128},{"$f":"$G1912*Parâmetros!E$15","v":154.68370157983625},{"$f":"IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},143]
["Esgoto","PODER PUBLICO",294,"Vol_LitAEsgotoPODER PUBLICO294","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1919<=5),VLOOKUP(\"LITORAL A\"&A1919&E1919&C1919,'Volume Medido 1'!$G$3:$I$449,3,0),M1919)","v":294},{"$f":"$F1919/Parâmetros!$B$5","v":3.2240563627866483E-7},{"$f":"$G1919*Parâmetros!B$15","v":297.19502663689047},{"$f":"$G1919*Parâmetros!C$15","v":303.97739767459251},{"$f":"$G1919*Parâmetros!D$15","v":311.13073102228503},{"$f":"$G1919*Parâmetros!E$15","v":318.02103681448858},{"$f":"IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},294]
["Agua","ENTIDADE FILANTROPICA",22,"Vol_LitAAguaENTIDADE FILANTROPICA22","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1940<=5),VLOOKUP(\"LITORAL A\"&A1940&E1940&C1940,'Volume Medido 1'!$G$3:$I$449,3,0),M1940)","v":22},{"$f":"$F1940/Parâmetros!$B$5","v":2.4125591830376278E-8},{"$f":"$G1940*Parâmetros!B$15","v":22.239083625889762},{"$f":"$G1940*Parâmetros!C$15","v":22.746607989255217},{"$f":"$G1940*Parâmetros!D$15","v":23.281891437041736},{"$f":"$G1940*Parâmetros!E$15","v":23.797492550744039},{"$f":"IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22]
["Esgoto","ENTIDADE FILANTROPICA",22,"Vol_LitAEsgotoENTIDADE FILANTROPICA22","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1961<=5),VLOOKUP(\"LITORAL A\"&A1961&E1961&C1961,'Volume Medido 1'!$G$3:$I$449,3,0),M1961)","v":22},{"$f":"$F1961/Parâmetros!$B$5","v":2.4125591830376278E-8},{"$f":"$G1961*Parâmetros!B$15","v":22.239083625889762},{"$f":"$G1961*Parâmetros!C$15","v":22.746607989255217},{"$f":"$G1961*Parâmetros!D$15","v":23.281891437041736},{"$f":"$G1961*Parâmetros!E$15","v":23.797492550744039},{"$f":"IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22]
["Esgoto","RESIDENCIAL",388,"Vol_LitAEsgotoRESIDENCIAL388","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1986<=5),VLOOKUP(\"LITORAL A\"&A1986&E1986&C1986,'Volume Medido 1'!$G$3:$I$449,3,0),M1986)","v":388},{"$f":"$F1986/Parâmetros!$B$5","v":4.2548771046299984E-7},{"$f":"$G1986*Parâmetros!B$15","v":392.21656576569217},{"$f":"$G1986*Parâmetros!C$15","v":401.16744999231935},{"$f":"$G1986*Parâmetros!D$15","v":410.60790352600884},{"$f":"$G1986*Parâmetros!E$15","v":419.70123225857674},{"$f":"IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},388]
["Esgoto","TARIFA SOCIAL",114,"Vol_LitAEsgotoTARIFA SOCIAL114","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1997<=5),VLOOKUP(\"LITORAL A\"&A1997&E1997&C1997,'Volume Medido 1'!$G$3:$I$449,3,0),M1997)","v":114},{"$f":"$F1997/Parâmetros!$B$5","v":1.25014430393768E-7},{"$f":"$G1997*Parâmetros!B$15","v":115.2388878796106},{"$f":"$G1997*Parâmetros!C$15","v":117.86878685341341},{"$f":"$G1997*Parâmetros!D$15","v":120.64252835557993},{"$f":"$G1997*Parâmetros!E$15","v":123.31427958112822},{"$f":"IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},114]
["Agua","COMERCIAL",149,"Vol_LitAAguaCOMERCIAL149","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2013<=5),VLOOKUP(\"LITORAL A\"&A2013&E2013&C2013,'Volume Medido 1'!$G$3:$I$449,3,0),M2013)","v":149},{"$f":"$F2013/Parâmetros!$B$5","v":1.6339605376027573E-7},{"$f":"$G2013*Parâmetros!B$15","v":150.61924819352615},{"$f":"$G2013*Parâmetros!C$15","v":154.05657229086492},{"$f":"$G2013*Parâmetros!D$15","v":157.68190109632815},{"$f":"$G2013*Parâmetros!E$15","v":161.17392682094831},{"$f":"IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},149]
["Agua","INDUSTRIAL",40,"Vol_LitAAguaINDUSTRIAL40","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2034<=5),VLOOKUP(\"LITORAL A\"&A2034&E2034&C2034,'Volume Medido 1'!$G$3:$I$449,3,0),M2034)","v":80},{"$f":"$F2034/Parâmetros!$B$5","v":8.7729424837731924E-8},{"$f":"$G2034*Parâmetros!B$15","v":80.869395003235496},{"$f":"$G2034*Parâmetros!C$15","v":82.714938142746249},{"$f":"$G2034*Parâmetros!D$15","v":84.661423407424508},{"$f":"$G2034*Parâmetros!E$15","v":86.536336548160151},{"$f":"IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80]
["Agua","PODER PUBLICO",71,"Vol_LitAAguaPODER PUBLICO71","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2055<=5),VLOOKUP(\"LITORAL A\"&A2055&E2055&C2055,'Volume Medido 1'!$G$3:$I$449,3,0),M2055)","v":426},{"$f":"$F2055/Parâmetros!$B$5","v":4.6715918726092249E-7},{"$f":"$G2055*Parâmetros!B$15","v":430.62952839222902},{"$f":"$G2055*Parâmetros!C$15","v":440.45704561012377},{"$f":"$G2055*Parâmetros!D$15","v":450.82207964453545},{"$f":"$G2055*Parâmetros!E$15","v":460.80599211895282},{"$f":"IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},426]
["Agua","PODER PUBLICO",629,"Vol_LitAAguaPODER PUBLICO629","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2062<=5),VLOOKUP(\"LITORAL A\"&A2062&E2062&C2062,'Volume Medido 1'!$G$3:$I$449,3,0),M2062)","v":629},{"$f":"$F2062/Parâmetros!$B$5","v":6.8977260278666732E-7},{"$f":"$G2062*Parâmetros!B$15","v":635.83561821293915},{"$f":"$G2062*Parâmetros!C$15","v":650.34620114734253},{"$f":"$G2062*Parâmetros!D$15","v":665.65044154087525},{"$f":"$G2062*Parâmetros!E$15","v":680.39194610990921},{"$f":"IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},629]
["Esgoto","PODER PUBLICO",665,"Vol_LitAEsgotoPODER PUBLICO665","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2083<=5),VLOOKUP(\"LITORAL A\"&A2083&E2083&C2083,'Volume Medido 1'!$G$3:$I$449,3,0),M2083)","v":665},{"$f":"$F2083/Parâmetros!$B$5","v":7.2925084396364666E-7},{"$f":"$G2083*Parâmetros!B$15","v":672.22684596439512},{"$f":"$G2083*Parâmetros!C$15","v":687.56792331157828},{"$f":"$G2083*Parâmetros!D$15","v":703.7480820742162},{"$f":"$G2083*Parâmetros!E$15","v":719.33329755658133},{"$f":"IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},665]
["Esgoto","SANEPAR",27,"Vol_LitAEsgotoSANEPAR27","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2108<=5),VLOOKUP(\"LITORAL A\"&A2108&E2108&C2108,'Volume Medido 1'!$G$3:$I$449,3,0),M2108)","v":27},{"$f":"$F2108/Parâmetros!$B$5","v":2.9608680882734527E-8},{"$f":"$G2108*Parâmetros!B$15","v":27.293420813591986},{"$f":"$G2108*Parâmetros!C$15","v":27.916291623176864},{"$f":"$G2108*Parâmetros!D$15","v":28.573230400005773},{"$f":"$G2108*Parâmetros!E$15","v":29.206013585004055},{"$f":"IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27]
["Agua","RESIDENCIAL",213,"Vol_LitAAguaRESIDENCIAL213","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2129<=5),VLOOKUP(\"LITORAL A\"&A2129&E2129&C2129,'Volume Medido 1'!$G$3:$I$449,3,0),M2129)","v":213},{"$f":"$F2129/Parâmetros!$B$5","v":2.3357959363046124E-7},{"$f":"$G2129*Parâmetros!B$15","v":215.31476419611451},{"$f":"$G2129*Parâmetros!C$15","v":220.22852280506189},{"$f":"$G2129*Parâmetros!D$15","v":225.41103982226772},{"$f":"$G2129*Parâmetros!E$15","v":230.40299605947641},{"$f":"IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213]
["Esgoto","RESIDENCIAL",146,"Vol_LitAEsgotoRESIDENCIAL146","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2132<=5),VLOOKUP(\"LITORAL A\"&A2132&E2132&C2132,'Volume Medido 1'!$G$3:$I$449,3,0),M2132)","v":146},{"$f":"$F2132/Parâmetros!$B$5","v":1.6010620032886076E-7},{"$f":"$G2132*Parâmetros!B$15","v":147.5866458809048},{"$f":"$G2132*Parâmetros!C$15","v":150.95476211051189},{"$f":"$G2132*Parâmetros!D$15","v":154.50709771854972},{"$f":"$G2132*Parâmetros!E$15","v":157.92881420039228},{"$f":"IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},146]
["Agua","COMERCIAL",359,"Vol_LitAAguaCOMERCIAL359","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2157<=5),VLOOKUP(\"LITORAL A\"&A2157&E2157&C2157,'Volume Medido 1'!$G$3:$I$449,3,0),M2157)","v":359},{"$f":"$F2157/Parâmetros!$B$5","v":3.93685793959322E-7},{"$f":"$G2157*Parâmetros!B$15","v":362.90141007701931},{"$f":"$G2157*Parâmetros!C$15","v":371.18328491557378},{"$f":"$G2157*Parâmetros!D$15","v":379.91813754081744},{"$f":"$G2157*Parâmetros!E$15","v":388.33181025986869},{"$f":"IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},359]
["Esgoto","COMERCIAL",174,"Vol_LitAEsgotoCOMERCIAL174","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2180<=5),VLOOKUP(\"LITORAL A\"&A2180&E2180&C2180,'Volume Medido 1'!$G$3:$I$449,3,0),M2180)","v":174},{"$f":"$F2180/Parâmetros!$B$5","v":1.9081149902206694E-7},{"$f":"$G2180*Parâmetros!B$15","v":175.89093413203722},{"$f":"$G2180*Parâmetros!C$15","v":179.9049904604731},{"$f":"$G2180*Parâmetros!D$15","v":184.13859591114829},{"$f":"$G2180*Parâmetros!E$15","v":188.21653199224832},{"$f":"IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},174]
["Esgoto","INDUSTRIAL",77,"Vol_LitAEsgotoINDUSTRIAL77","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2198<=5),VLOOKUP(\"LITORAL A\"&A2198&E2198&C2198,'Volume Medido 1'!$G$3:$I$449,3,0),M2198)","v":154},{"$f":"$F2198/Parâmetros!$B$5","v":1.6887914281263396E-7},{"$f":"$G2198*Parâmetros!B$15","v":155.67358538122835},{"$f":"$G2198*Parâmetros!C$15","v":159.22625592478656},{"$f":"$G2198*Parâmetros!D$15","v":162.97324005929218},{"$f":"$G2198*Parâmetros!E$15","v":166.5824478552083},{"$f":"IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},154]
["Agua","PODER PUBLICO",276,"Vol_LitAAguaPODER PUBLICO276","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2205<=5),VLOOKUP(\"LITORAL A\"&A2205&E2205&C2205,'Volume Medido 1'!$G$3:$I$449,3,0),M2205)","v":276},{"$f":"$F2205/Parâmetros!$B$5","v":3.0266651569017516E-7},{"$f":"$G2205*Parâmetros!B$15","v":278.99941276116249},{"$f":"$G2205*Parâmetros!C$15","v":285.36653659247457},{"$f":"$G2205*Parâmetros!D$15","v":292.08191075561456},{"$f":"$G2205*Parâmetros!E$15","v":298.55036109115252},{"$f":"IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276]
["Esgoto","PODER PUBLICO",332,"Vol_LitAEsgotoPODER PUBLICO332","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2226<=5),VLOOKUP(\"LITORAL A\"&A2226&E2226&C2226,'Volume Medido 1'!$G$3:$I$449,3,0),M2226)","v":332},{"$f":"$F2226/Parâmetros!$B$5","v":3.6407711307658747E-7},{"$f":"$G2226*Parâmetros!B$15","v":335.60798926342733},{"$f":"$G2226*Parâmetros!C$15","v":343.26699329239693},{"$f":"$G2226*Parâmetros!D$15","v":351.3449071408117},{"$f":"$G2226*Parâmetros!E$15","v":359.1257966748646},{"$f":"IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},332]
["Esgoto","UTILIDADE PUBLICA",34,"Vol_LitAEsgotoUTILIDADE PUBLICA34","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2251<=5),VLOOKUP(\"LITORAL A\"&A2251&E2251&C2251,'Volume Medido 1'!$G$3:$I$449,3,0),M2251)","v":68},{"$f":"$F2251/Parâmetros!$B$5","v":7.4570011112072133E-8},{"$f":"$G2251*Parâmetros!B$15","v":68.738985752750168},{"$f":"$G2251*Parâmetros!C$15","v":70.307697421334311},{"$f":"$G2251*Parâmetros!D$15","v":71.962209896310824},{"$f":"$G2251*Parâmetros!E$15","v":73.555886065936122},{"$f":"IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68]
["Agua","RESIDENCIAL",199,"Vol_LitAAguaRESIDENCIAL199","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2272<=5),VLOOKUP(\"LITORAL A\"&A2272&E2272&C2272,'Volume Medido 1'!$G$3:$I$449,3,0),M2272)","v":199},{"$f":"$F2272/Parâmetros!$B$5","v":2.1822694428385818E-7},{"$f":"$G2272*Parâmetros!B$15","v":201.16262007054831},{"$f":"$G2272*Parâmetros!C$15","v":205.75340863008131},{"$f":"$G2272*Parâmetros!D$15","v":210.59529072596848},{"$f":"$G2272*Parâmetros!E$15","v":215.25913716354839},{"$f":"IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},199]
["Esgoto","RESIDENCIAL",320,"Vol_LitAEsgotoRESIDENCIAL320","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2275<=5),VLOOKUP(\"LITORAL A\"&A2275&E2275&C2275,'Volume Medido 1'!$G$3:$I$449,3,0),M2275)","v":640},{"$f":"$F2275/Parâmetros!$B$5","v":7.0183539870185539E-7},{"$f":"$G2275*Parâmetros!B$15","v":646.95516002588397},{"$f":"$G2275*Parâmetros!C$15","v":661.71950514196999},{"$f":"$G2275*Parâmetros!D$15","v":677.29138725939606},{"$f":"$G2275*Parâmetros!E$15","v":692.2906923852812},{"$f":"IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},640]
["Agua","COMERCIAL",672,"Vol_LitAAguaCOMERCIAL672","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2300<=5),VLOOKUP(\"LITORAL A\"&A2300&E2300&C2300,'Volume Medido 1'!$G$3:$I$449,3,0),M2300)","v":672},{"$f":"$F2300/Parâmetros!$B$5","v":7.369271686369482E-7},{"$f":"$G2300*Parâmetros!B$15","v":679.30291802717829},{"$f":"$G2300*Parâmetros!C$15","v":694.80548039906853},{"$f":"$G2300*Parâmetros!D$15","v":711.15595662236592},{"$f":"$G2300*Parâmetros!E$15","v":726.90522700454528},{"$f":"IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},672]
["Esgoto","COMERCIAL",202,"Vol_LitAEsgotoCOMERCIAL202","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2321<=5),VLOOKUP(\"LITORAL A\"&A2321&E2321&C2321,'Volume Medido 1'!$G$3:$I$449,3,0),M2321)","v":202},{"$f":"$F2321/Parâmetros!$B$5","v":2.2151679771527312E-7},{"$f":"$G2321*Parâmetros!B$15","v":204.19522238316966},{"$f":"$G2321*Parâmetros!C$15","v":208.85521881043431},{"$f":"$G2321*Parâmetros!D$15","v":213.77009410374689},{"$f":"$G2321*Parâmetros!E$15","v":218.50424978410439},{"$f":"IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},202]
["Esgoto","COMERCIAL",572,"Vol_LitAEsgotoCOMERCIAL572","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2342<=5),VLOOKUP(\"LITORAL A\"&A2342&E2342&C2342,'Volume Medido 1'!$G$3:$I$449,3,0),M2342)","v":572},{"$f":"$F2342/Parâmetros!$B$5","v":6.2726538758978324E-7},{"$f":"$G2342*Parâmetros!B$15","v":578.21617427313379},{"$f":"$G2342*Parâmetros!C$15","v":591.41180772063569},{"$f":"$G2342*Parâmetros!D$15","v":605.32917736308514},{"$f":"$G2342*Parâmetros!E$15","v":618.73480631934501},{"$f":"IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},572]
["Esgoto","INDUSTRIAL",27,"Vol_LitAEsgotoINDUSTRIAL27","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2349<=5),VLOOKUP(\"LITORAL A\"&A2349&E2349&C2349,'Volume Medido 1'!$G$3:$I$449,3,0),M2349)","v":27},{"$f":"$F2349/Parâmetros!$B$5","v":2.9608680882734527E-8},{"$f":"$G2349*Parâmetros!B$15","v":27.293420813591986},{"$f":"$G2349*Parâmetros!C$15","v":27.916291623176864},{"$f":"$G2349*Parâmetros!D$15","v":28.573230400005773},{"$f":"$G2349*Parâmetros!E$15","v":29.206013585004055},{"$f":"IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27]
["Esgoto","PODER PUBLICO",108,"Vol_LitAEsgotoPODER PUBLICO108","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2364<=5),VLOOKUP(\"LITORAL A\"&A2364&E2364&C2364,'Volume Medido 1'!$G$3:$I$449,3,0),M2364)","v":216},{"$f":"$F2364/Parâmetros!$B$5","v":2.3686944706187622E-7},{"$f":"$G2364*Parâmetros!B$15","v":218.34736650873589},{"$f":"$G2364*Parâmetros!C$15","v":223.33033298541491},{"$f":"$G2364*Parâmetros!D$15","v":228.58584320004618},{"$f":"$G2364*Parâmetros!E$15","v":233.64810868003244},{"$f":"IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},216]
["Esgoto","PODER PUBLICO",373,"Vol_LitAEsgotoPODER PUBLICO373","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2365<=5),VLOOKUP(\"LITORAL A\"&A2365&E2365&C2365,'Volume Medido 1'!$G$3:$I$449,3,0),M2365)","v":373},{"$f":"$F2365/Parâmetros!$B$5","v":4.0903844330592509E-7},{"$f":"$G2365*Parâmetros!B$15","v":377.05355420258553},{"$f":"$G2365*Parâmetros!C$15","v":385.65839909055438},{"$f":"$G2365*Parâmetros!D$15","v":394.73388663711677},{"$f":"$G2365*Parâmetros!E$15","v":403.47566915579671},{"$f":"IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373]
["Esgoto","PODER PUBLICO",151,"Vol_LitAEsgotoPODER PUBLICO151","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2366<=5),VLOOKUP(\"LITORAL A\"&A2366&E2366&C2366,'Volume Medido 1'!$G$3:$I$449,3,0),M2366)","v":151},{"$f":"$F2366/Parâmetros!$B$5","v":1.6558928938121901E-7},{"$f":"$G2366*Parâmetros!B$15","v":152.64098306860703},{"$f":"$G2366*Parâmetros!C$15","v":156.12444574443356},{"$f":"$G2366*Parâmetros!D$15","v":159.79843668151375},{"$f":"$G2366*Parâmetros!E$15","v":163.3373352346523},{"$f":"IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},151]
["Esgoto","PODER PUBLICO",122,"Vol_LitAEsgotoPODER PUBLICO122","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2367<=5),VLOOKUP(\"LITORAL A\"&A2367&E2367&C2367,'Volume Medido 1'!$G$3:$I$449,3,0),M2367)","v":122},{"$f":"$F2367/Parâmetros!$B$5","v":1.337873728775412E-7},{"$f":"$G2367*Parâmetros!B$15","v":123.32582737993415},{"$f":"$G2367*Parâmetros!C$15","v":126.14028066768805},{"$f":"$G2367*Parâmetros!D$15","v":129.10867069632238},{"$f":"$G2367*Parâmetros!E$15","v":131.96791323594425},{"$f":"IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},122]
["Esgoto","PODER PUBLICO",207,"Vol_LitAEsgotoPODER PUBLICO207","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2368<=5),VLOOKUP(\"LITORAL A\"&A2368&E2368&C2368,'Volume Medido 1'!$G$3:$I$449,3,0),M2368)","v":207},{"$f":"$F2368/Parâmetros!$B$5","v":2.2699988676763136E-7},{"$f":"$G2368*Parâmetros!B$15","v":209.24955957087187},{"$f":"$G2368*Parâmetros!C$15","v":214.02490244435594},{"$f":"$G2368*Parâmetros!D$15","v":219.06143306671089},{"$f":"$G2368*Parâmetros!E$15","v":223.91277081836438},{"$f":"IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},207]
["Esgoto","PODER PUBLICO",620,"Vol_LitAEsgotoPODER PUBLICO620","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2369<=5),VLOOKUP(\"LITORAL A\"&A2369&E2369&C2369,'Volume Medido 1'!$G$3:$I$449,3,0),M2369)","v":620},{"$f":"$F2369/Parâmetros!$B$5","v":6.7990304249242246E-7},{"$f":"$G2369*Parâmetros!B$15","v":626.73781127507516},{"$f":"$G2369*Parâmetros!C$15","v":641.04077060628356},{"$f":"$G2369*Parâmetros!D$15","v":656.12603140753993},{"$f":"$G2369*Parâmetros!E$15","v":670.65660824824124},{"$f":"IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},620]
["Esgoto","PODER PUBLICO",340,"Vol_LitAEsgotoPODER PUBLICO340","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2370<=5),VLOOKUP(\"LITORAL A\"&A2370&E2370&C2370,'Volume Medido 1'!$G$3:$I$449,3,0),M2370)","v":340},{"$f":"$F2370/Parâmetros!$B$5","v":3.7285005556036068E-7},{"$f":"$G2370*Parâmetros!B$15","v":343.69492876375091},{"$f":"$G2370*Parâmetros!C$15","v":351.5384871066716},{"$f":"$G2370*Parâmetros!D$15","v":359.81104948155416},{"$f":"$G2370*Parâmetros!E$15","v":367.77943032968062},{"$f":"IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},340]
["Esgoto","PODER PUBLICO",162,{"$f":"\"Vol_LitA\"&A2371&B2371&C2371","v":"Vol_LitAEsgotoPODER PUBLICO162"},{"$f":"IF(OR($B2371=\"SANEPAR\", $B2371=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2371)","v":"PODER PUBLICO"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C2371<=5),VLOOKUP(\"LITORAL A\"&A2371&E2371&C2371,'Volume Medido 1'!$G$3:$I$449,3,0),M2371)","v":162},{"$f":"$F2371/Parâmetros!$B$5","v":1.7765208529640716E-7},{"$f":"$G2371*Parâmetros!B$15","v":163.7605248815519},{"$f":"$G2371*Parâmetros!C$15","v":167.49774973906119},{"$f":"$G2371*Parâmetros!D$15","v":171.43938240003465},{"$f":"$G2371*Parâmetros!E$15","v":175.23608151002432},{"$f":"IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},162]
["Esgoto","PODER PUBLICO",201,"Vol_LitAEsgotoPODER PUBLICO201","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2372<=5),VLOOKUP(\"LITORAL A\"&A2372&E2372&C2372,'Volume Medido 1'!$G$3:$I$449,3,0),M2372)","v":201},{"$f":"$F2372/Parâmetros!$B$5","v":2.2042017990480147E-7},{"$f":"$G2372*Parâmetros!B$15","v":203.1843549456292},{"$f":"$G2372*Parâmetros!C$15","v":207.82128208364998},{"$f":"$G2372*Parâmetros!D$15","v":212.71182631115408},{"$f":"$G2372*Parâmetros!E$15","v":217.42254557725238},{"$f":"IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},201]
["Esgoto","PODER PUBLICO",543,"Vol_LitAEsgotoPODER PUBLICO543","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2373<=5),VLOOKUP(\"LITORAL A\"&A2373&E2373&C2373,'Volume Medido 1'!$G$3:$I$449,3,0),M2373)","v":543},{"$f":"$F2373/Parâmetros!$B$5","v":5.9546347108610546E-7},{"$f":"$G2373*Parâmetros!B$15","v":548.90101858446099},{"$f":"$G2373*Parâmetros!C$15","v":561.42764264389018},{"$f":"$G2373*Parâmetros!D$15","v":574.63941137789379},{"$f":"$G2373*Parâmetros!E$15","v":587.36538432063708},{"$f":"IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},543]
["Esgoto","PODER PUBLICO",140,"Vol_LitAEsgotoPODER PUBLICO140","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2374<=5),VLOOKUP(\"LITORAL A\"&A2374&E2374&C2374,'Volume Medido 1'!$G$3:$I$449,3,0),M2374)","v":140},{"$f":"$F2374/Parâmetros!$B$5","v":1.5352649346603087E-7},{"$f":"$G2374*Parâmetros!B$15","v":141.52144125566213},{"$f":"$G2374*Parâmetros!C$15","v":144.75114174980595},{"$f":"$G2374*Parâmetros!D$15","v":148.15749096299288},{"$f":"$G2374*Parâmetros!E$15","v":151.43858895928025},{"$f":"IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},140]
["Agua","ENTIDADE FILANTROPICA",206,"Vol_LitAAguaENTIDADE FILANTROPICA206","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2375<=5),VLOOKUP(\"LITORAL A\"&A2375&E2375&C2375,'Volume Medido 1'!$G$3:$I$449,3,0),M2375)","v":206},{"$f":"$F2375/Parâmetros!$B$5","v":2.2590326895715972E-7},{"$f":"$G2375*Parâmetros!B$15","v":208.23869213333143},{"$f":"$G2375*Parâmetros!C$15","v":212.99096571757161},{"$f":"$G2375*Parâmetros!D$15","v":218.00316527411812},{"$f":"$G2375*Parâmetros!E$15","v":222.8310666115124},{"$f":"IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},206]
["Agua","SANEPAR",13,"Vol_LitAAguaSANEPAR13","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2376<=5),VLOOKUP(\"LITORAL A\"&A2376&E2376&C2376,'Volume Medido 1'!$G$3:$I$449,3,0),M2376)","v":13},{"$f":"$F2376/Parâmetros!$B$5","v":1.4256031536131438E-8},{"$f":"$G2376*Parâmetros!B$15","v":13.141276688025769},{"$f":"$G2376*Parâmetros!C$15","v":13.441177448196267},{"$f":"$G2376*Parâmetros!D$15","v":13.757481303706482},{"$f":"$G2376*Parâmetros!E$15","v":14.062154689076024},{"$f":"IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13]
["Agua","SANEPAR",175,"Vol_LitAAguaSANEPAR175","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2377<=5),VLOOKUP(\"LITORAL A\"&A2377&E2377&C2377,'Volume Medido 1'!$G$3:$I$449,3,0),M2377)","v":175},{"$f":"$F2377/Parâmetros!$B$5","v":1.919081168325386E-7},{"$f":"$G2377*Parâmetros!B$15","v":176.90180156957769},{"$f":"$G2377*Parâmetros!C$15","v":180.93892718725743},{"$f":"$G2377*Parâmetros!D$15","v":185.19686370374112},{"$f":"$G2377*Parâmetros!E$15","v":189.29823619910033},{"$f":"IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},175]
["Agua","SANEPAR",267,"Vol_LitAAguaSANEPAR267","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2378<=5),VLOOKUP(\"LITORAL A\"&A2378&E2378&C2378,'Volume Medido 1'!$G$3:$I$449,3,0),M2378)","v":267},{"$f":"$F2378/Parâmetros!$B$5","v":2.927969553959303E-7},{"$f":"$G2378*Parâmetros!B$15","v":269.9016058232985},{"$f":"$G2378*Parâmetros!C$15","v":276.06110605141561},{"$f":"$G2378*Parâmetros!D$15","v":282.55750062227929},{"$f":"$G2378*Parâmetros!E$15","v":288.8150232294845},{"$f":"IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},267]
["Agua","UTILIDADE PUBLICA",79,"Vol_LitAAguaUTILIDADE PUBLICA79","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2379<=5),VLOOKUP(\"LITORAL A\"&A2379&E2379&C2379,'Volume Medido 1'!$G$3:$I$449,3,0),M2379)","v":79},{"$f":"$F2379/Parâmetros!$B$5","v":8.663280702726028E-8},{"$f":"$G2379*Parâmetros!B$15","v":79.85852756569507},{"$f":"$G2379*Parâmetros!C$15","v":81.68100141596193},{"$f":"$G2379*Parâmetros!D$15","v":83.603155614831707},{"$f":"$G2379*Parâmetros!E$15","v":85.454632341308155},{"$f":"IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79]
["Agua","ENTIDADE FILANTROPICA",28,"Vol_LitAAguaENTIDADE FILANTROPICA28","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2380<=5),VLOOKUP(\"LITORAL A\"&A2380&E2380&C2380,'Volume Medido 1'!$G$3:$I$449,3,0),M2380)","v":28},{"$f":"$F2380/Parâmetros!$B$5","v":3.0705298693206177E-8},{"$f":"$G2380*Parâmetros!B$15","v":28.30428825113243},{"$f":"$G2380*Parâmetros!C$15","v":28.950228349961193},{"$f":"$G2380*Parâmetros!D$15","v":29.631498192598581},{"$f":"$G2380*Parâmetros!E$15","v":30.287717791856057},{"$f":"IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28]
["Agua","SANEPAR",197,"Vol_LitAAguaSANEPAR197","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2381<=5),VLOOKUP(\"LITORAL A\"&A2381&E2381&C2381,'Volume Medido 1'!$G$3:$I$449,3,0),M2381)","v":197},{"$f":"$F2381/Parâmetros!$B$5","v":2.1603370866291486E-7},{"$f":"$G2381*Parâmetros!B$15","v":199.14088519546743},{"$f":"$G2381*Parâmetros!C$15","v":203.68553517651264},{"$f":"$G2381*Parâmetros!D$15","v":208.47875514078285},{"$f":"$G2381*Parâmetros!E$15","v":213.09572874984437},{"$f":"IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},197]
["Agua","SANEPAR",229,"Vol_LitAAguaSANEPAR229","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2382<=5),VLOOKUP(\"LITORAL A\"&A2382&E2382&C2382,'Volume Medido 1'!$G$3:$I$449,3,0),M2382)","v":229},{"$f":"$F2382/Parâmetros!$B$5","v":2.5112547859800765E-7},{"$f":"$G2382*Parâmetros!B$15","v":231.48864319676164},{"$f":"$G2382*Parâmetros!C$15","v":236.77151043361116},{"$f":"$G2382*Parâmetros!D$15","v":242.34332450375265},{"$f":"$G2382*Parâmetros!E$15","v":247.71026336910845},{"$f":"IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},229]
["Agua","SANEPAR",317,"Vol_LitAAguaSANEPAR317","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2383<=5),VLOOKUP(\"LITORAL A\"&A2383&E2383&C2383,'Volume Medido 1'!$G$3:$I$449,3,0),M2383)","v":317},{"$f":"$F2383/Parâmetros!$B$5","v":3.4762784591951278E-7},{"$f":"$G2383*Parâmetros!B$15","v":320.44497770032069},{"$f":"$G2383*Parâmetros!C$15","v":327.75794239063208},{"$f":"$G2383*Parâmetros!D$15","v":335.47089025191963},{"$f":"$G2383*Parâmetros!E$15","v":342.90023357208463},{"$f":"IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},317]
["Agua","SANEPAR",548,"Vol_LitAAguaSANEPAR548","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2384<=5),VLOOKUP(\"LITORAL A\"&A2384&E2384&C2384,'Volume Medido 1'!$G$3:$I$449,3,0),M2384)","v":548},{"$f":"$F2384/Parâmetros!$B$5","v":6.0094656013846369E-7},{"$f":"$G2384*Parâmetros!B$15","v":553.95535577216322},{"$f":"$G2384*Parâmetros!C$15","v":566.59732627781182},{"$f":"$G2384*Parâmetros!D$15","v":579.93075034085791},{"$f":"$G2384*Parâmetros!E$15","v":592.77390535489701},{"$f":"IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},548]
["Agua","SANEPAR",856,"Vol_LitAAguaSANEPAR856","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2385<=5),VLOOKUP(\"LITORAL A\"&A2385&E2385&C2385,'Volume Medido 1'!$G$3:$I$449,3,0),M2385)","v":856},{"$f":"$F2385/Parâmetros!$B$5","v":9.3870484576373161E-7},{"$f":"$G2385*Parâmetros!B$15","v":865.30252653461991},{"$f":"$G2385*Parâmetros!C$15","v":885.04983812738499},{"$f":"$G2385*Parâmetros!D$15","v":905.87723045944222},{"$f":"$G2385*Parâmetros!E$15","v":925.93880106531367},{"$f":"IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},856]
["Agua","SANEPAR",1382,"Vol_LitAAguaSANEPAR1382","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2386<=5),VLOOKUP(\"LITORAL A\"&A2386&E2386&C2386,'Volume Medido 1'!$G$3:$I$449,3,0),M2386)","v":1382},{"$f":"$F2386/Parâmetros!$B$5","v":1.5155258140718191E-6},{"$f":"$G2386*Parâmetros!B$15","v":1397.0187986808933},{"$f":"$G2386*Parâmetros!C$15","v":1428.9005564159415},{"$f":"$G2386*Parâmetros!D$15","v":1462.5260893632583},{"$f":"$G2386*Parâmetros!E$15","v":1494.9152138694667},{"$f":"IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1382]
["Agua","PODER PUBLICO",190,"Vol_LitAAguaPODER PUBLICO190","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2387<=5),VLOOKUP(\"LITORAL A\"&A2387&E2387&C2387,'Volume Medido 1'!$G$3:$I$449,3,0),M2387)","v":190},{"$f":"$F2387/Parâmetros!$B$5","v":2.0835738398961332E-7},{"$f":"$G2387*Parâmetros!B$15","v":192.06481313268432},{"$f":"$G2387*Parâmetros!C$15","v":196.44797808902234},{"$f":"$G2387*Parâmetros!D$15","v":201.07088059263319},{"$f":"$G2387*Parâmetros!E$15","v":205.52379930188036},{"$f":"IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},190]
["Agua","SANEPAR",157,"Vol_LitAAguaSANEPAR157","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2388<=5),VLOOKUP(\"LITORAL A\"&A2388&E2388&C2388,'Volume Medido 1'!$G$3:$I$449,3,0),M2388)","v":157},{"$f":"$F2388/Parâmetros!$B$5","v":1.721689962440489E-7},{"$f":"$G2388*Parâmetros!B$15","v":158.70618769384967},{"$f":"$G2388*Parâmetros!C$15","v":162.32806610513953},{"$f":"$G2388*Parâmetros!D$15","v":166.14804343707058},{"$f":"$G2388*Parâmetros!E$15","v":169.8275604757643},{"$f":"IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},157]
["Agua","SANEPAR",268,"Vol_LitAAguaSANEPAR268","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2389<=5),VLOOKUP(\"LITORAL A\"&A2389&E2389&C2389,'Volume Medido 1'!$G$3:$I$449,3,0),M2389)","v":268},{"$f":"$F2389/Parâmetros!$B$5","v":2.9389357320640196E-7},{"$f":"$G2389*Parâmetros!B$15","v":270.91247326083896},{"$f":"$G2389*Parâmetros!C$15","v":277.09504277819997},{"$f":"$G2389*Parâmetros!D$15","v":283.61576841487209},{"$f":"$G2389*Parâmetros!E$15","v":289.8967274363365},{"$f":"IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},268]
["Esgoto","SANEPAR",13,"Vol_LitAEsgotoSANEPAR13","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2390<=5),VLOOKUP(\"LITORAL A\"&A2390&E2390&C2390,'Volume Medido 1'!$G$3:$I$449,3,0),M2390)","v":13},{"$f":"$F2390/Parâmetros!$B$5","v":1.4256031536131438E-8},{"$f":"$G2390*Parâmetros!B$15","v":13.141276688025769},{"$f":"$G2390*Parâmetros!C$15","v":13.441177448196267},{"$f":"$G2390*Parâmetros!D$15","v":13.757481303706482},{"$f":"$G2390*Parâmetros!E$15","v":14.062154689076024},{"$f":"IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13]
["Esgoto","UTILIDADE PUBLICA",79,"Vol_LitAEsgotoUTILIDADE PUBLICA79","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2391<=5),VLOOKUP(\"LITORAL A\"&A2391&E2391&C2391,'Volume Medido 1'!$G$3:$I$449,3,0),M2391)","v":79},{"$f":"$F2391/Parâmetros!$B$5","v":8.663280702726028E-8},{"$f":"$G2391*Parâmetros!B$15","v":79.85852756569507},{"$f":"$G2391*Parâmetros!C$15","v":81.68100141596193},{"$f":"$G2391*Parâmetros!D$15","v":83.603155614831707},{"$f":"$G2391*Parâmetros!E$15","v":85.454632341308155},{"$f":"IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79]
["Esgoto","ENTIDADE FILANTROPICA",28,"Vol_LitAEsgotoENTIDADE FILANTROPICA28","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2392<=5),VLOOKUP(\"LITORAL A\"&A2392&E2392&C2392,'Volume Medido 1'!$G$3:$I$449,3,0),M2392)","v":28},{"$f":"$F2392/Parâmetros!$B$5","v":3.0705298693206177E-8},{"$f":"$G2392*Parâmetros!B$15","v":28.30428825113243},{"$f":"$G2392*Parâmetros!C$15","v":28.950228349961193},{"$f":"$G2392*Parâmetros!D$15","v":29.631498192598581},{"$f":"$G2392*Parâmetros!E$15","v":30.287717791856057},{"$f":"IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28]
["Esgoto","PODER PUBLICO",190,"Vol_LitAEsgotoPODER PUBLICO190","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2393<=5),VLOOKUP(\"LITORAL A\"&A2393&E2393&C2393,'Volume Medido 1'!$G$3:$I$449,3,0),M2393)","v":190},{"$f":"$F2393/Parâmetros!$B$5","v":2.0835738398961332E-7},{"$f":"$G2393*Parâmetros!B$15","v":192.06481313268432},{"$f":"$G2393*Parâmetros!C$15","v":196.44797808902234},{"$f":"$G2393*Parâmetros!D$15","v":201.07088059263319},{"$f":"$G2393*Parâmetros!E$15","v":205.52379930188036},{"$f":"IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},190]
["Esgoto","SANEPAR",268,"Vol_LitAEsgotoSANEPAR268","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2394<=5),VLOOKUP(\"LITORAL A\"&A2394&E2394&C2394,'Volume Medido 1'!$G$3:$I$449,3,0),M2394)","v":268},{"$f":"$F2394/Parâmetros!$B$5","v":2.9389357320640196E-7},{"$f":"$G2394*Parâmetros!B$15","v":270.91247326083896},{"$f":"$G2394*Parâmetros!C$15","v":277.09504277819997},{"$f":"$G2394*Parâmetros!D$15","v":283.61576841487209},{"$f":"$G2394*Parâmetros!E$15","v":289.8967274363365},{"$f":"IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},268]

{"sheet":"Tarifa Litoral A - Economias","index":13,"n_rows":2394,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Economias","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","RESIDENCIAL",0,{"$f":"\"Econ_LitA\"&A2&B2&C2","v":"Econ_LitAAguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},18701.625,{"$f":"0.6666667*$F2/Parâmetros!$C$5","v":1.8375498280676981E-3},{"$f":"$G2*Parâmetros!B$16","v":13416.237493107985},{"$f":"$G2*Parâmetros!C$16","v":13764.873493905068},{"$f":"$G2*Parâmetros!D$16","v":14139.277323575263},{"$f":"$G2*Parâmetros!E$16","v":14513.681153245458},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",1,{"$f":"\"Econ_LitA\"&A3&B3&C3","v":"Econ_LitAAguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},9534.375,{"$f":"0.6666667*$F3/Parâmetros!$C$5","v":9.3681106010750183E-4},{"$f":"$G3*Parâmetros!B$16","v":6839.8034581674829},{"$f":"$G3*Parâmetros!C$16","v":7017.5434337096985},{"$f":"$G3*Parâmetros!D$16","v":7208.4202432656457},{"$f":"$G3*Parâmetros!E$16","v":7399.2970528215947},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",2,"Econ_LitAAguaRESIDENCIAL2","RESIDENCIAL",7469.875,{"$f":"0.6666667*$F4/Parâmetros!$C$5","v":7.3396122112047457E-4},{"$f":"$G4*Parâmetros!B$16","v":5358.7651898607746},{"$f":"$G4*Parâmetros!C$16","v":5498.0187224524134},{"$f":"$G4*Parâmetros!D$16","v":5647.5645403777344},{"$f":"$G4*Parâmetros!E$16","v":5797.1103583030563},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",3,"Econ_LitAAguaRESIDENCIAL3","RESIDENCIAL",6225.5,{"$f":"0.6666667*$F5/Parâmetros!$C$5","v":6.1169371402942018E-4},{"$f":"$G5*Parâmetros!B$16","v":4466.0710774247573},{"$f":"$G5*Parâmetros!C$16","v":4582.1269508027253},{"$f":"$G5*Parâmetros!D$16","v":4706.7605610698429},{"$f":"$G5*Parâmetros!E$16","v":4831.3941713369613},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",4,"Econ_LitAAguaRESIDENCIAL4","RESIDENCIAL",5135.75,{"$f":"0.6666667*$F6/Parâmetros!$C$5","v":5.0461906542873577E-4},{"$f":"$G6*Parâmetros!B$16","v":3684.3023911146402},{"$f":"$G6*Parâmetros!C$16","v":3780.0431270717363},{"$f":"$G6*Parâmetros!D$16","v":3882.8600998336588},{"$f":"$G6*Parâmetros!E$16","v":3985.6770725955821},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",5,"Econ_LitAAguaRESIDENCIAL5","RESIDENCIAL",4763.5,{"$f":"0.6666667*$F7/Parâmetros!$C$5","v":4.6804321046970407E-4},{"$f":"$G7*Parâmetros!B$16","v":3417.25637736934},{"$f":"$G7*Parâmetros!C$16","v":3506.0576227048073},{"$f":"$G7*Parâmetros!D$16","v":3601.4222042657125},{"$f":"$G7*Parâmetros!E$16","v":3696.7867858266181},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",6,"Econ_LitAAguaRESIDENCIAL6","RESIDENCIAL",3869.25,{"$f":"0.6666667*$F8/Parâmetros!$C$5","v":3.8017764083340033E-4},{"$f":"$G8*Parâmetros!B$16","v":2775.7361683922154},{"$f":"$G8*Parâmetros!C$16","v":2847.8667905217962},{"$f":"$G8*Parâmetros!D$16","v":2925.3286163231046},{"$f":"$G8*Parâmetros!E$16","v":3002.7904421244134},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",7,"Econ_LitAAguaRESIDENCIAL7","RESIDENCIAL",3518,{"$f":"0.6666667*$F9/Parâmetros!$C$5","v":3.4566516520046582E-4},{"$f":"$G9*Parâmetros!B$16","v":2523.7552084780809},{"$f":"$G9*Parâmetros!C$16","v":2589.3378223313766},{"$f":"$G9*Parâmetros!D$16","v":2659.7676738966679},{"$f":"$G9*Parâmetros!E$16","v":2730.1975254619592},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",8,"Econ_LitAAguaRESIDENCIAL8","RESIDENCIAL",3227,{"$f":"0.6666667*$F10/Parâmetros!$C$5","v":3.1707262311026245E-4},{"$f":"$G10*Parâmetros!B$16","v":2314.9966053890757},{"$f":"$G10*Parâmetros!C$16","v":2375.1543924568937},{"$f":"$G10*Parâmetros!D$16","v":2439.7584660786092},{"$f":"$G10*Parâmetros!E$16","v":2504.3625397003248},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",9,"Econ_LitAAguaRESIDENCIAL9","RESIDENCIAL",2916.625,{"$f":"0.6666667*$F11/Parâmetros!$C$5","v":2.8657636795133843E-4},{"$f":"$G11*Parâmetros!B$16","v":2092.3386966820303},{"$f":"$G11*Parâmetros!C$16","v":2146.7104678957508},{"$f":"$G11*Parâmetros!D$16","v":2205.1008788740387},{"$f":"$G11*Parâmetros!E$16","v":2263.4912898523271},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",10,"Econ_LitAAguaRESIDENCIAL10","RESIDENCIAL",2528.625,{"$f":"0.6666667*$F12/Parâmetros!$C$5","v":2.4845297849773393E-4},{"$f":"$G12*Parâmetros!B$16","v":1813.9938925633564},{"$f":"$G12*Parâmetros!C$16","v":1861.1325613964405},{"$f":"$G12*Parâmetros!D$16","v":1911.7552684499608},{"$f":"$G12*Parâmetros!E$16","v":1962.3779755034814},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",11,"Econ_LitAAguaRESIDENCIAL11","RESIDENCIAL",2130.5,{"$f":"0.6666667*$F13/Parâmetros!$C$5","v":2.0933474544047539E-4},{"$f":"$G13*Parâmetros!B$16","v":1528.3855803475133},{"$f":"$G13*Parâmetros!C$16","v":1568.1023963834559},{"$f":"$G13*Parâmetros!D$16","v":1610.7546984755118},{"$f":"$G13*Parâmetros!E$16","v":1653.407000567568},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",12,"Econ_LitAAguaRESIDENCIAL12","RESIDENCIAL",1804.5,{"$f":"0.6666667*$F14/Parâmetros!$C$5","v":1.7730323780677673E-4},{"$f":"$G14*Parâmetros!B$16","v":1294.5185542065653},{"$f":"$G14*Parâmetros!C$16","v":1328.1580728814579},{"$f":"$G14*Parâmetros!D$16","v":1364.2839020882709},{"$f":"$G14*Parâmetros!E$16","v":1400.4097312950839},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",13,"Econ_LitAAguaRESIDENCIAL13","RESIDENCIAL",1523.25,{"$f":"0.6666667*$F15/Parâmetros!$C$5","v":1.4966869326083274E-4},{"$f":"$G15*Parâmetros!B$16","v":1092.7544403963152},{"$f":"$G15*Parâmetros!C$16","v":1121.1508919460687},{"$f":"$G15*Parâmetros!D$16","v":1151.6461368001987},{"$f":"$G15*Parâmetros!E$16","v":1182.1413816543291},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",14,"Econ_LitAAguaRESIDENCIAL14","RESIDENCIAL",1239.625,{"$f":"0.6666667*$F16/Parâmetros!$C$5","v":1.2180079033872298E-4},{"$f":"$G16*Parâmetros!B$16","v":889.28654073611176},{"$f":"$G16*Parâmetros!C$16","v":912.39565037166926},{"$f":"$G16*Parâmetros!D$16","v":937.21276371636066},{"$f":"$G16*Parâmetros!E$16","v":962.02987706105205},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",15,"Econ_LitAAguaRESIDENCIAL15","RESIDENCIAL",1039.75,{"$f":"0.6666667*$F17/Parâmetros!$C$5","v":1.0216184068140544E-4},{"$f":"$G17*Parâmetros!B$16","v":745.89951052162723},{"$f":"$G17*Parâmetros!C$16","v":765.28254712025262},{"$f":"$G17*Parâmetros!D$16","v":786.09819185163735},{"$f":"$G17*Parâmetros!E$16","v":806.9138365830222},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",16,"Econ_LitAAguaRESIDENCIAL16","RESIDENCIAL",849.75,{"$f":"0.6666667*$F18/Parâmetros!$C$5","v":8.3493170588145479E-5},{"$f":"$G18*Parâmetros!B$16","v":609.59664252536925},{"$f":"$G18*Parâmetros!C$16","v":625.4376959994562},{"$f":"$G18*Parâmetros!D$16","v":642.4495681903619},{"$f":"$G18*Parâmetros!E$16","v":659.46144038126761},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",17,"Econ_LitAAguaRESIDENCIAL17","RESIDENCIAL",701,{"$f":"0.6666667*$F19/Parâmetros!$C$5","v":6.8877567028290666E-5},{"$f":"$G19*Parâmetros!B$16","v":502.88584455461483},{"$f":"$G19*Parâmetros!C$16","v":515.95389808251707},{"$f":"$G19*Parâmetros!D$16","v":529.98781677133718},{"$f":"$G19*Parâmetros!E$16","v":544.0217354601574},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",18,"Econ_LitAAguaRESIDENCIAL18","RESIDENCIAL",570.625,{"$f":"0.6666667*$F20/Parâmetros!$C$5","v":5.6067420378770839E-5},{"$f":"$G20*Parâmetros!B$16","v":409.3569686861299},{"$f":"$G20*Parâmetros!C$16","v":419.99456932002323},{"$f":"$G20*Parâmetros!D$16","v":431.41839935113308},{"$f":"$G20*Parâmetros!E$16","v":442.84222938224292},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",19,"Econ_LitAAguaRESIDENCIAL19","RESIDENCIAL",473.25,{"$f":"0.6666667*$F21/Parâmetros!$C$5","v":4.6499726955975109E-5},{"$f":"$G21*Parâmetros!B$16","v":339.50174883804766},{"$f":"$G21*Parâmetros!C$16","v":348.32408312061506},{"$f":"$G21*Parâmetros!D$16","v":357.79847972472936},{"$f":"$G21*Parâmetros!E$16","v":367.27287632884367},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",20,"Econ_LitAAguaRESIDENCIAL20","RESIDENCIAL",392.625,{"$f":"0.6666667*$F22/Parâmetros!$C$5","v":3.8577824186137829E-5},{"$f":"$G22*Parâmetros!B$16","v":281.6627028791093},{"$f":"$G22*Parâmetros!C$16","v":288.98202458580346},{"$f":"$G22*Parâmetros!D$16","v":296.8423203421487},{"$f":"$G22*Parâmetros!E$16","v":304.70261609849393},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",21,"Econ_LitAAguaRESIDENCIAL21","RESIDENCIAL",326.75,{"$f":"0.6666667*$F23/Parâmetros!$C$5","v":3.2105199752487837E-5},{"$f":"$G23*Parâmetros!B$16","v":234.40506377777515},{"$f":"$G23*Parâmetros!C$16","v":240.49634265115898},{"$f":"$G23*Parâmetros!D$16","v":247.03783042800916},{"$f":"$G23*Parâmetros!E$16","v":253.57931820485936},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",22,"Econ_LitAAguaRESIDENCIAL22","RESIDENCIAL",274.5,{"$f":"0.6666667*$F24/Parâmetros!$C$5","v":2.697131547684135E-5},{"$f":"$G24*Parâmetros!B$16","v":196.92177507880422},{"$f":"$G24*Parâmetros!C$16","v":202.03900859293998},{"$f":"$G24*Parâmetros!D$16","v":207.5344589211584},{"$f":"$G24*Parâmetros!E$16","v":213.02990924937686},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",23,"Econ_LitAAguaRESIDENCIAL23","RESIDENCIAL",233.75,{"$f":"0.6666667*$F25/Parâmetros!$C$5","v":2.2967377022629017E-5},{"$f":"$G25*Parâmetros!B$16","v":167.68839681118573},{"$f":"$G25*Parâmetros!C$16","v":172.04596815519022},{"$f":"$G25*Parâmetros!D$16","v":176.7256093727533},{"$f":"$G25*Parâmetros!E$16","v":181.40525059031637},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",24,"Econ_LitAAguaRESIDENCIAL24","RESIDENCIAL",183.875,{"$f":"0.6666667*$F26/Parâmetros!$C$5","v":1.8066851123148281E-5},{"$f":"$G26*Parâmetros!B$16","v":131.90889396216804},{"$f":"$G26*Parâmetros!C$16","v":135.33669473598121},{"$f":"$G26*Parâmetros!D$16","v":139.0178456616685},{"$f":"$G26*Parâmetros!E$16","v":142.69899658735582},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",25,"Econ_LitAAguaRESIDENCIAL25","RESIDENCIAL",159.5,{"$f":"0.6666667*$F27/Parâmetros!$C$5","v":1.56718572624998E-5},{"$f":"$G27*Parâmetros!B$16","v":114.42267076527968},{"$f":"$G27*Parâmetros!C$16","v":117.39607238824746},{"$f":"$G27*Parâmetros!D$16","v":120.58923933670225},{"$f":"$G27*Parâmetros!E$16","v":123.78240628515705},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",26,"Econ_LitAAguaRESIDENCIAL26","RESIDENCIAL",131.5,{"$f":"0.6666667*$F28/Parâmetros!$C$5","v":1.2920684827703597E-5},{"$f":"$G28*Parâmetros!B$16","v":94.335932323725871},{"$f":"$G28*Parâmetros!C$16","v":96.787357486235365},{"$f":"$G28*Parâmetros!D$16","v":99.419968481356392},{"$f":"$G28*Parâmetros!E$16","v":102.05257947647745},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",27,"Econ_LitAAguaRESIDENCIAL27","RESIDENCIAL",105.25,{"$f":"0.6666667*$F29/Parâmetros!$C$5","v":1.0341460670082157E-5},{"$f":"$G29*Parâmetros!B$16","v":75.504615034769188},{"$f":"$G29*Parâmetros!C$16","v":77.466687265599035},{"$f":"$G29*Parâmetros!D$16","v":79.573777054469673},{"$f":"$G29*Parâmetros!E$16","v":81.680866843340311},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",28,"Econ_LitAAguaRESIDENCIAL28","RESIDENCIAL",96.5,{"$f":"0.6666667*$F30/Parâmetros!$C$5","v":9.4817192842083441E-6},{"$f":"$G30*Parâmetros!B$16","v":69.227509271783632},{"$f":"$G30*Parâmetros!C$16","v":71.026463858720248},{"$f":"$G30*Parâmetros!D$16","v":72.958379912174095},{"$f":"$G30*Parâmetros!E$16","v":74.890295965627942},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",29,"Econ_LitAAguaRESIDENCIAL29","RESIDENCIAL",76.375,{"$f":"0.6666667*$F31/Parâmetros!$C$5","v":7.5043140966985724E-6},{"$f":"$G31*Parâmetros!B$16","v":54.790166016916835},{"$f":"$G31*Parâmetros!C$16","v":56.213950022899056},{"$f":"$G31*Parâmetros!D$16","v":57.742966484894261},{"$f":"$G31*Parâmetros!E$16","v":59.271982946889466},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",30,"Econ_LitAAguaRESIDENCIAL30","RESIDENCIAL",68.875,{"$f":"0.6666667*$F32/Parâmetros!$C$5","v":6.7673929088067327E-6},{"$f":"$G32*Parâmetros!B$16","v":49.409789648643503},{"$f":"$G32*Parâmetros!C$16","v":50.69375853128868},{"$f":"$G32*Parâmetros!D$16","v":52.072626077212341},{"$f":"$G32*Parâmetros!E$16","v":53.451493623136002},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",31,"Econ_LitAAguaRESIDENCIAL31","RESIDENCIAL",63.625,{"$f":"0.6666667*$F33/Parâmetros!$C$5","v":6.251548077282444E-6},{"$f":"$G33*Parâmetros!B$16","v":45.643526190852157},{"$f":"$G33*Parâmetros!C$16","v":46.829624487161411},{"$f":"$G33*Parâmetros!D$16","v":48.10338779183499},{"$f":"$G33*Parâmetros!E$16","v":49.377151096508577},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",32,"Econ_LitAAguaRESIDENCIAL32","RESIDENCIAL",52.25,{"$f":"0.6666667*$F34/Parâmetros!$C$5","v":5.1338842756464859E-6},{"$f":"$G34*Parâmetros!B$16","v":37.483288698970924},{"$f":"$G34*Parâmetros!C$16","v":38.45733405821899},{"$f":"$G34*Parâmetros!D$16","v":39.503371506850733},{"$f":"$G34*Parâmetros!E$16","v":40.549408955482477},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",33,"Econ_LitAAguaRESIDENCIAL33","RESIDENCIAL",48.125,{"$f":"0.6666667*$F35/Parâmetros!$C$5","v":4.7285776223059748E-6},{"$f":"$G35*Parâmetros!B$16","v":34.524081696420595},{"$f":"$G35*Parâmetros!C$16","v":35.421228737833289},{"$f":"$G35*Parâmetros!D$16","v":36.384684282625685},{"$f":"$G35*Parâmetros!E$16","v":37.34813982741808},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",34,"Econ_LitAAguaRESIDENCIAL34","RESIDENCIAL",42,{"$f":"0.6666667*$F36/Parâmetros!$C$5","v":4.1267586521943055E-6},{"$f":"$G36*Parâmetros!B$16","v":30.130107662330705},{"$f":"$G36*Parâmetros!C$16","v":30.913072353018144},{"$f":"$G36*Parâmetros!D$16","v":31.753906283018779},{"$f":"$G36*Parâmetros!E$16","v":32.594740213019413},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",35,"Econ_LitAAguaRESIDENCIAL35","RESIDENCIAL",45.25,{"$f":"0.6666667*$F37/Parâmetros!$C$5","v":4.446091166947436E-6},{"$f":"$G37*Parâmetros!B$16","v":32.461604088582483},{"$f":"$G37*Parâmetros!C$16","v":33.305155332715977},{"$f":"$G37*Parâmetros!D$16","v":34.21105379301428},{"$f":"$G37*Parâmetros!E$16","v":35.116952253312583},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",36,"Econ_LitAAguaRESIDENCIAL36","RESIDENCIAL",34.625,{"$f":"0.6666667*$F38/Parâmetros!$C$5","v":3.4021194841006618E-6},{"$f":"$G38*Parâmetros!B$16","v":24.83940423352858},{"$f":"$G38*Parâmetros!C$16","v":25.484884052934596},{"$f":"$G38*Parâmetros!D$16","v":26.178071548798211},{"$f":"$G38*Parâmetros!E$16","v":26.871259044661834},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",37,"Econ_LitAAguaRESIDENCIAL37","RESIDENCIAL",29.125,{"$f":"0.6666667*$F39/Parâmetros!$C$5","v":2.8617106129799794E-6},{"$f":"$G39*Parâmetros!B$16","v":20.893794896794802},{"$f":"$G39*Parâmetros!C$16","v":21.436743625753653},{"$f":"$G39*Parâmetros!D$16","v":22.019821916498138},{"$f":"$G39*Parâmetros!E$16","v":22.60290020724263},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",38,"Econ_LitAAguaRESIDENCIAL38","RESIDENCIAL",28,{"$f":"0.6666667*$F40/Parâmetros!$C$5","v":2.7511724347962031E-6},{"$f":"$G40*Parâmetros!B$16","v":20.086738441553798},{"$f":"$G40*Parâmetros!C$16","v":20.608714902012093},{"$f":"$G40*Parâmetros!D$16","v":21.169270855345847},{"$f":"$G40*Parâmetros!E$16","v":21.729826808679608},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",39,"Econ_LitAAguaRESIDENCIAL39","RESIDENCIAL",26.75,{"$f":"0.6666667*$F41/Parâmetros!$C$5","v":2.62835223681423E-6},{"$f":"$G41*Parâmetros!B$16","v":19.190009046841578},{"$f":"$G41*Parâmetros!C$16","v":19.688682986743697},{"$f":"$G41*Parâmetros!D$16","v":20.224214120732196},{"$f":"$G41*Parâmetros!E$16","v":20.759745254720698},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",40,"Econ_LitAAguaRESIDENCIAL40","RESIDENCIAL",19.375,{"$f":"0.6666667*$F42/Parâmetros!$C$5","v":1.9037130687205873E-6},{"$f":"$G42*Parâmetros!B$16","v":13.899305618039461},{"$f":"$G42*Parâmetros!C$16","v":14.260494686660156},{"$f":"$G42*Parâmetros!D$16","v":14.648379386511639},{"$f":"$G42*Parâmetros!E$16","v":15.036264086363124},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",41,"Econ_LitAAguaRESIDENCIAL41","RESIDENCIAL",18.375,{"$f":"0.6666667*$F43/Parâmetros!$C$5","v":1.8054569103350084E-6},{"$f":"$G43*Parâmetros!B$16","v":13.181922102269681},{"$f":"$G43*Parâmetros!C$16","v":13.524469154445436},{"$f":"$G43*Parâmetros!D$16","v":13.892333998820714},{"$f":"$G43*Parâmetros!E$16","v":14.260198843195992},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",42,"Econ_LitAAguaRESIDENCIAL42","RESIDENCIAL",17.375,{"$f":"0.6666667*$F44/Parâmetros!$C$5","v":1.7072007519494297E-6},{"$f":"$G44*Parâmetros!B$16","v":12.464538586499902},{"$f":"$G44*Parâmetros!C$16","v":12.788443622230719},{"$f":"$G44*Parâmetros!D$16","v":13.136288611129791},{"$f":"$G44*Parâmetros!E$16","v":13.484133600028864},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",43,"Econ_LitAAguaRESIDENCIAL43","RESIDENCIAL",14.75,{"$f":"0.6666667*$F45/Parâmetros!$C$5","v":1.4492783361872856E-6},{"$f":"$G45*Parâmetros!B$16","v":10.581406857604232},{"$f":"$G45*Parâmetros!C$16","v":10.856376600167085},{"$f":"$G45*Parâmetros!D$16","v":11.151669468441117},{"$f":"$G45*Parâmetros!E$16","v":11.446962336715149},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",44,"Econ_LitAAguaRESIDENCIAL44","RESIDENCIAL",15.25,{"$f":"0.6666667*$F46/Parâmetros!$C$5","v":1.4984064153800749E-6},{"$f":"$G46*Parâmetros!B$16","v":10.940098615489122},{"$f":"$G46*Parâmetros!C$16","v":11.224389366274442},{"$f":"$G46*Parâmetros!D$16","v":11.529692162286578},{"$f":"$G46*Parâmetros!E$16","v":11.834994958298715},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",45,"Econ_LitAAguaRESIDENCIAL45","RESIDENCIAL",14.625,{"$f":"0.6666667*$F47/Parâmetros!$C$5","v":1.4369963163890883E-6},{"$f":"$G47*Parâmetros!B$16","v":10.491733918133011},{"$f":"$G47*Parâmetros!C$16","v":10.764373408640246},{"$f":"$G47*Parâmetros!D$16","v":11.057163794979752},{"$f":"$G47*Parâmetros!E$16","v":11.34995418131926},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",46,"Econ_LitAAguaRESIDENCIAL46","RESIDENCIAL",11.375,{"$f":"0.6666667*$F48/Parâmetros!$C$5","v":1.1176638016359576E-6},{"$f":"$G48*Parâmetros!B$16","v":8.1602374918812313},{"$f":"$G48*Parâmetros!C$16","v":8.3722904289424136},{"$f":"$G48*Parâmetros!D$16","v":8.6000162849842514},{"$f":"$G48*Parâmetros!E$16","v":8.827742141026091},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",47,"Econ_LitAAguaRESIDENCIAL47","RESIDENCIAL",13.25,{"$f":"0.6666667*$F49/Parâmetros!$C$5","v":1.3018940986089178E-6},{"$f":"$G49*Parâmetros!B$16","v":9.505331583949566},{"$f":"$G49*Parâmetros!C$16","v":9.7523383018450094},{"$f":"$G49*Parâmetros!D$16","v":10.017601386904733},{"$f":"$G49*Parâmetros!E$16","v":10.282864471964459},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",48,"Econ_LitAAguaRESIDENCIAL48","RESIDENCIAL",11.75,{"$f":"0.6666667*$F50/Parâmetros!$C$5","v":1.1545098610305495E-6},{"$f":"$G50*Parâmetros!B$16","v":8.4292563102948979},{"$f":"$G50*Parâmetros!C$16","v":8.648300003522932},{"$f":"$G50*Parâmetros!D$16","v":8.8835333053683474},{"$f":"$G50*Parâmetros!E$16","v":9.1187666072137628},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",49,"Econ_LitAAguaRESIDENCIAL49","RESIDENCIAL",9.625,{"$f":"0.6666667*$F51/Parâmetros!$C$5","v":9.4571552446119482E-7},{"$f":"$G51*Parâmetros!B$16","v":6.9048163392841184},{"$f":"$G51*Parâmetros!C$16","v":7.0842457475666567},{"$f":"$G51*Parâmetros!D$16","v":7.2769368565251353},{"$f":"$G51*Parâmetros!E$16","v":7.4696279654836149},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",50,"Econ_LitAAguaRESIDENCIAL50","RESIDENCIAL",9.625,{"$f":"0.6666667*$F52/Parâmetros!$C$5","v":9.4571552446119482E-7},{"$f":"$G52*Parâmetros!B$16","v":6.9048163392841184},{"$f":"$G52*Parâmetros!C$16","v":7.0842457475666567},{"$f":"$G52*Parâmetros!D$16","v":7.2769368565251353},{"$f":"$G52*Parâmetros!E$16","v":7.4696279654836149},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",52,"Econ_LitAAguaRESIDENCIAL52","RESIDENCIAL",10.625,{"$f":"0.6666667*$F53/Parâmetros!$C$5","v":1.0439716828467736E-6},{"$f":"$G53*Parâmetros!B$16","v":7.6221998550538972},{"$f":"$G53*Parâmetros!C$16","v":7.8202712797813749},{"$f":"$G53*Parâmetros!D$16","v":8.0329822442160594},{"$f":"$G53*Parâmetros!E$16","v":8.245693208650744},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",54,"Econ_LitAAguaRESIDENCIAL54","RESIDENCIAL",9.5,{"$f":"0.6666667*$F54/Parâmetros!$C$5","v":9.3343350466299748E-7},{"$f":"$G54*Parâmetros!B$16","v":6.8151433998128956},{"$f":"$G54*Parâmetros!C$16","v":6.9922425560398169},{"$f":"$G54*Parâmetros!D$16","v":7.1824311830637697},{"$f":"$G54*Parâmetros!E$16","v":7.3726198100877234},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",56,"Econ_LitAAguaRESIDENCIAL56","RESIDENCIAL",5.625,{"$f":"0.6666667*$F55/Parâmetros!$C$5","v":5.5269089091888009E-7},{"$f":"$G55*Parâmetros!B$16","v":4.0352822762050042},{"$f":"$G55*Parâmetros!C$16","v":4.1401436187077865},{"$f":"$G55*Parâmetros!D$16","v":4.2527553057614425},{"$f":"$G55*Parâmetros!E$16","v":4.3653669928150993},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",57,"Econ_LitAAguaRESIDENCIAL57","RESIDENCIAL",5.625,{"$f":"0.6666667*$F56/Parâmetros!$C$5","v":5.5269089091888009E-7},{"$f":"$G56*Parâmetros!B$16","v":4.0352822762050042},{"$f":"$G56*Parâmetros!C$16","v":4.1401436187077865},{"$f":"$G56*Parâmetros!D$16","v":4.2527553057614425},{"$f":"$G56*Parâmetros!E$16","v":4.3653669928150993},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",58,"Econ_LitAAguaRESIDENCIAL58","RESIDENCIAL",6.75,{"$f":"0.6666667*$F57/Parâmetros!$C$5","v":6.6322906910265621E-7},{"$f":"$G57*Parâmetros!B$16","v":4.8423387314460058},{"$f":"$G57*Parâmetros!C$16","v":4.9681723424493445},{"$f":"$G57*Parâmetros!D$16","v":5.1033063669137322},{"$f":"$G57*Parâmetros!E$16","v":5.2384403913781199},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",59,"Econ_LitAAguaRESIDENCIAL59","RESIDENCIAL",5.125,{"$f":"0.6666667*$F58/Parâmetros!$C$5","v":5.0356281172609075E-7},{"$f":"$G58*Parâmetros!B$16","v":3.6765905183201149},{"$f":"$G58*Parâmetros!C$16","v":3.7721308526004274},{"$f":"$G58*Parâmetros!D$16","v":3.8747326119159813},{"$f":"$G58*Parâmetros!E$16","v":3.9773343712315352},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",61,"Econ_LitAAguaRESIDENCIAL61","RESIDENCIAL",5.125,{"$f":"0.6666667*$F59/Parâmetros!$C$5","v":5.0356281172609075E-7},{"$f":"$G59*Parâmetros!B$16","v":3.6765905183201149},{"$f":"$G59*Parâmetros!C$16","v":3.7721308526004274},{"$f":"$G59*Parâmetros!D$16","v":3.8747326119159813},{"$f":"$G59*Parâmetros!E$16","v":3.9773343712315352},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",62,"Econ_LitAAguaRESIDENCIAL62","RESIDENCIAL",7.5,{"$f":"0.6666667*$F60/Parâmetros!$C$5","v":7.3692118789184012E-7},{"$f":"$G60*Parâmetros!B$16","v":5.380376368273339},{"$f":"$G60*Parâmetros!C$16","v":5.5201914916103814},{"$f":"$G60*Parâmetros!D$16","v":5.6703404076819233},{"$f":"$G60*Parâmetros!E$16","v":5.8204893237534661},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",63,"Econ_LitAAguaRESIDENCIAL63","RESIDENCIAL",4.5,{"$f":"0.6666667*$F61/Parâmetros!$C$5","v":4.4215271273510412E-7},{"$f":"$G61*Parâmetros!B$16","v":3.2282258209640036},{"$f":"$G61*Parâmetros!C$16","v":3.3121148949662294},{"$f":"$G61*Parâmetros!D$16","v":3.4022042446091545},{"$f":"$G61*Parâmetros!E$16","v":3.4922935942520801},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",64,"Econ_LitAAguaRESIDENCIAL64","RESIDENCIAL",5,{"$f":"0.6666667*$F62/Parâmetros!$C$5","v":4.9128079192789341E-7},{"$f":"$G62*Parâmetros!B$16","v":3.5869175788488925},{"$f":"$G62*Parâmetros!C$16","v":3.680127661073588},{"$f":"$G62*Parâmetros!D$16","v":3.7802269384546157},{"$f":"$G62*Parâmetros!E$16","v":3.8803262158356442},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",65,"Econ_LitAAguaRESIDENCIAL65","RESIDENCIAL",4.375,{"$f":"0.6666667*$F63/Parâmetros!$C$5","v":4.2987069293690679E-7},{"$f":"$G63*Parâmetros!B$16","v":3.1385528814927812},{"$f":"$G63*Parâmetros!C$16","v":3.2201117034393896},{"$f":"$G63*Parâmetros!D$16","v":3.3076985711477893},{"$f":"$G63*Parâmetros!E$16","v":3.3952854388561891},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",68,"Econ_LitAAguaRESIDENCIAL68","RESIDENCIAL",4.625,{"$f":"0.6666667*$F64/Parâmetros!$C$5","v":4.5443473253330141E-7},{"$f":"$G64*Parâmetros!B$16","v":3.3178987604352255},{"$f":"$G64*Parâmetros!C$16","v":3.4041180864930687},{"$f":"$G64*Parâmetros!D$16","v":3.4967099180705197},{"$f":"$G64*Parâmetros!E$16","v":3.5893017496479707},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",69,"Econ_LitAAguaRESIDENCIAL69","RESIDENCIAL",4.75,{"$f":"0.6666667*$F65/Parâmetros!$C$5","v":4.6671675233149874E-7},{"$f":"$G65*Parâmetros!B$16","v":3.4075716999064478},{"$f":"$G65*Parâmetros!C$16","v":3.4961212780199085},{"$f":"$G65*Parâmetros!D$16","v":3.5912155915318849},{"$f":"$G65*Parâmetros!E$16","v":3.6863099050438617},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",75,"Econ_LitAAguaRESIDENCIAL75","RESIDENCIAL",2.625,{"$f":"0.6666667*$F66/Parâmetros!$C$5","v":2.5792241576214409E-7},{"$f":"$G66*Parâmetros!B$16","v":1.883131728895669},{"$f":"$G66*Parâmetros!C$16","v":1.932067022063634},{"$f":"$G66*Parâmetros!D$16","v":1.9846191426886737},{"$f":"$G66*Parâmetros!E$16","v":2.0371712633137133},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",76,{"$f":"\"Econ_LitA\"&A67&B67&C67","v":"Econ_LitAAguaRESIDENCIAL76"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},3.125,{"$f":"0.6666667*$F67/Parâmetros!$C$5","v":3.0705049495493344E-7},{"$f":"$G67*Parâmetros!B$16","v":2.2418234867805582},{"$f":"$G67*Parâmetros!C$16","v":2.3000797881709927},{"$f":"$G67*Parâmetros!D$16","v":2.3626418365341353},{"$f":"$G67*Parâmetros!E$16","v":2.4252038848972779},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",84,"Econ_LitAAguaRESIDENCIAL84","RESIDENCIAL",2.125,{"$f":"0.6666667*$F68/Parâmetros!$C$5","v":2.0879433656935473E-7},{"$f":"$G68*Parâmetros!B$16","v":1.5244399710107794},{"$f":"$G68*Parâmetros!C$16","v":1.5640542559562751},{"$f":"$G68*Parâmetros!D$16","v":1.6065964488432118},{"$f":"$G68*Parâmetros!E$16","v":1.649138641730149},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",90,"Econ_LitAAguaRESIDENCIAL90","RESIDENCIAL",1.375,{"$f":"0.6666667*$F69/Parâmetros!$C$5","v":1.3510221778017069E-7},{"$f":"$G69*Parâmetros!B$16","v":0.98640233418344547},{"$f":"$G69*Parâmetros!C$16","v":1.0120351067952367},{"$f":"$G69*Parâmetros!D$16","v":1.0395624080750194},{"$f":"$G69*Parâmetros!E$16","v":1.0670897093548022},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",103,"Econ_LitAAguaRESIDENCIAL103","RESIDENCIAL",2.25,{"$f":"0.6666667*$F70/Parâmetros!$C$5","v":2.2107635636755206E-7},{"$f":"$G70*Parâmetros!B$16","v":1.6141129104820018},{"$f":"$G70*Parâmetros!C$16","v":1.6560574474831147},{"$f":"$G70*Parâmetros!D$16","v":1.7011021223045772},{"$f":"$G70*Parâmetros!E$16","v":1.74614679712604},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",111,"Econ_LitAAguaRESIDENCIAL111","RESIDENCIAL",1.125,{"$f":"0.6666667*$F71/Parâmetros!$C$5","v":1.1053817818377603E-7},{"$f":"$G71*Parâmetros!B$16","v":0.80705645524100089},{"$f":"$G71*Parâmetros!C$16","v":0.82802872374155734},{"$f":"$G71*Parâmetros!D$16","v":0.85055106115228862},{"$f":"$G71*Parâmetros!E$16","v":0.87307339856302002},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",112,"Econ_LitAAguaRESIDENCIAL112","RESIDENCIAL",1.125,{"$f":"0.6666667*$F72/Parâmetros!$C$5","v":1.1053817818377603E-7},{"$f":"$G72*Parâmetros!B$16","v":0.80705645524100089},{"$f":"$G72*Parâmetros!C$16","v":0.82802872374155734},{"$f":"$G72*Parâmetros!D$16","v":0.85055106115228862},{"$f":"$G72*Parâmetros!E$16","v":0.87307339856302002},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",132,"Econ_LitAAguaRESIDENCIAL132","RESIDENCIAL",0.75,{"$f":"0.6666667*$F73/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G73*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G73*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G73*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G73*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",149,"Econ_LitAAguaRESIDENCIAL149","RESIDENCIAL",0.5,{"$f":"0.6666667*$F74/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G74*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G74*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G74*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G74*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",194,"Econ_LitAAguaRESIDENCIAL194","RESIDENCIAL",0.125,{"$f":"0.6666667*$F75/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G75*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G75*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G75*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G75*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",235,"Econ_LitAAguaRESIDENCIAL235","RESIDENCIAL",0.25,{"$f":"0.6666667*$F76/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G76*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G76*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G76*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G76*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",236,"Econ_LitAAguaRESIDENCIAL236","RESIDENCIAL",0.125,{"$f":"0.6666667*$F77/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G77*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G77*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G77*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G77*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",292,"Econ_LitAAguaRESIDENCIAL292","RESIDENCIAL",0.125,{"$f":"0.6666667*$F78/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G78*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G78*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G78*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G78*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",455,"Econ_LitAAguaRESIDENCIAL455","RESIDENCIAL",0.125,{"$f":"0.6666667*$F79/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G79*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G79*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G79*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G79*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",512,"Econ_LitAAguaRESIDENCIAL512","RESIDENCIAL",0.125,{"$f":"0.6666667*$F80/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G80*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G80*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G80*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G80*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",521,"Econ_LitAAguaRESIDENCIAL521","RESIDENCIAL",0.125,{"$f":"0.6666667*$F81/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G81*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G81*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G81*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G81*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",870,"Econ_LitAAguaRESIDENCIAL870","RESIDENCIAL",0.125,{"$f":"0.6666667*$F82/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G82*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G82*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G82*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G82*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",78,"Econ_LitAAguaRESIDENCIAL78","RESIDENCIAL",1.875,{"$f":"0.6666667*$F83/Parâmetros!$C$5","v":1.8423029697296003E-7},{"$f":"$G83*Parâmetros!B$16","v":1.3450940920683347},{"$f":"$G83*Parâmetros!C$16","v":1.3800478729025953},{"$f":"$G83*Parâmetros!D$16","v":1.4175851019204808},{"$f":"$G83*Parâmetros!E$16","v":1.4551223309383665},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",0,"Econ_LitAAguaTARIFA SOCIAL0","TARIFA SOCIAL",61.25,{"$f":"0.6666667*$F84/Parâmetros!$C$5","v":6.0181897011166949E-6},{"$f":"$G84*Parâmetros!B$16","v":43.939740340898936},{"$f":"$G84*Parâmetros!C$16","v":45.081563848151454},{"$f":"$G84*Parâmetros!D$16","v":46.307779996069044},{"$f":"$G84*Parâmetros!E$16","v":47.533996143986641},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",1,"Econ_LitAAguaTARIFA SOCIAL1","TARIFA SOCIAL",70.125,{"$f":"0.6666667*$F85/Parâmetros!$C$5","v":6.890213106788705E-6},{"$f":"$G85*Parâmetros!B$16","v":50.306519043355721},{"$f":"$G85*Parâmetros!C$16","v":51.613790446557068},{"$f":"$G85*Parâmetros!D$16","v":53.017682811825985},{"$f":"$G85*Parâmetros!E$16","v":54.421575177094908},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",2,"Econ_LitAAguaTARIFA SOCIAL2","TARIFA SOCIAL",113.875,{"$f":"0.6666667*$F86/Parâmetros!$C$5","v":1.1188920036157773E-5},{"$f":"$G86*Parâmetros!B$16","v":81.69204785828353},{"$f":"$G86*Parâmetros!C$16","v":83.814907480950964},{"$f":"$G86*Parâmetros!D$16","v":86.094668523303881},{"$f":"$G86*Parâmetros!E$16","v":88.374429565656797},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",3,"Econ_LitAAguaTARIFA SOCIAL3","TARIFA SOCIAL",130.5,{"$f":"0.6666667*$F87/Parâmetros!$C$5","v":1.2822428669318019E-5},{"$f":"$G87*Parâmetros!B$16","v":93.618548807956103},{"$f":"$G87*Parâmetros!C$16","v":96.051331954020654},{"$f":"$G87*Parâmetros!D$16","v":98.663923093665474},{"$f":"$G87*Parâmetros!E$16","v":101.27651423331032},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",4,"Econ_LitAAguaTARIFA SOCIAL4","TARIFA SOCIAL",147.75,{"$f":"0.6666667*$F88/Parâmetros!$C$5","v":1.4517347401469252E-5},{"$f":"$G88*Parâmetros!B$16","v":105.99341445498479},{"$f":"$G88*Parâmetros!C$16","v":108.74777238472454},{"$f":"$G88*Parâmetros!D$16","v":111.7057060313339},{"$f":"$G88*Parâmetros!E$16","v":114.66363967794329},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",5,"Econ_LitAAguaTARIFA SOCIAL5","TARIFA SOCIAL",133,{"$f":"0.6666667*$F89/Parâmetros!$C$5","v":1.3068069065281966E-5},{"$f":"$G89*Parâmetros!B$16","v":95.412007597380551},{"$f":"$G89*Parâmetros!C$16","v":97.891395784557446},{"$f":"$G89*Parâmetros!D$16","v":100.55403656289279},{"$f":"$G89*Parâmetros!E$16","v":103.21667734122813},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",6,"Econ_LitAAguaTARIFA SOCIAL6","TARIFA SOCIAL",126,{"$f":"0.6666667*$F90/Parâmetros!$C$5","v":1.2380275956582914E-5},{"$f":"$G90*Parâmetros!B$16","v":90.390322986992089},{"$f":"$G90*Parâmetros!C$16","v":92.739217059054411},{"$f":"$G90*Parâmetros!D$16","v":95.261718849056322},{"$f":"$G90*Parâmetros!E$16","v":97.784220639058233},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",7,"Econ_LitAAguaTARIFA SOCIAL7","TARIFA SOCIAL",119.5,{"$f":"0.6666667*$F91/Parâmetros!$C$5","v":1.1741610927076655E-5},{"$f":"$G91*Parâmetros!B$16","v":85.727330134488554},{"$f":"$G91*Parâmetros!C$16","v":87.95505109965876},{"$f":"$G91*Parâmetros!D$16","v":90.347423829065335},{"$f":"$G91*Parâmetros!E$16","v":92.739796558471909},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",8,"Econ_LitAAguaTARIFA SOCIAL8","TARIFA SOCIAL",111.75,{"$f":"0.6666667*$F92/Parâmetros!$C$5","v":1.098012569958842E-5},{"$f":"$G92*Parâmetros!B$16","v":80.167607887272766},{"$f":"$G92*Parâmetros!C$16","v":82.2508532249947},{"$f":"$G92*Parâmetros!D$16","v":84.488072074460675},{"$f":"$G92*Parâmetros!E$16","v":86.725290923926664},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",9,"Econ_LitAAguaTARIFA SOCIAL9","TARIFA SOCIAL",87.125,{"$f":"0.6666667*$F93/Parâmetros!$C$5","v":8.5605677993435426E-6},{"$f":"$G93*Parâmetros!B$16","v":62.502038811441949},{"$f":"$G93*Parâmetros!C$16","v":64.126224494207264},{"$f":"$G93*Parâmetros!D$16","v":65.870454402571681},{"$f":"$G93*Parâmetros!E$16","v":67.614684310936099},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",10,"Econ_LitAAguaTARIFA SOCIAL10","TARIFA SOCIAL",68.875,{"$f":"0.6666667*$F94/Parâmetros!$C$5","v":6.7673929088067327E-6},{"$f":"$G94*Parâmetros!B$16","v":49.409789648643503},{"$f":"$G94*Parâmetros!C$16","v":50.69375853128868},{"$f":"$G94*Parâmetros!D$16","v":52.072626077212341},{"$f":"$G94*Parâmetros!E$16","v":53.451493623136002},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",11,"Econ_LitAAguaTARIFA SOCIAL11","TARIFA SOCIAL",50.75,{"$f":"0.6666667*$F95/Parâmetros!$C$5","v":4.9865000380681183E-6},{"$f":"$G95*Parâmetros!B$16","v":36.407213425316264},{"$f":"$G95*Parâmetros!C$16","v":37.353295759896916},{"$f":"$G95*Parâmetros!D$16","v":38.369303425314349},{"$f":"$G95*Parâmetros!E$16","v":39.38531109073179},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",12,"Econ_LitAAguaTARIFA SOCIAL12","TARIFA SOCIAL",39.875,{"$f":"0.6666667*$F96/Parâmetros!$C$5","v":3.9179643156249501E-6},{"$f":"$G96*Parâmetros!B$16","v":28.605667691319919},{"$f":"$G96*Parâmetros!C$16","v":29.349018097061865},{"$f":"$G96*Parâmetros!D$16","v":30.147309834175562},{"$f":"$G96*Parâmetros!E$16","v":30.945601571289263},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",13,"Econ_LitAAguaTARIFA SOCIAL13","TARIFA SOCIAL",28.5,{"$f":"0.6666667*$F97/Parâmetros!$C$5","v":2.8003005139889924E-6},{"$f":"$G97*Parâmetros!B$16","v":20.445430199438686},{"$f":"$G97*Parâmetros!C$16","v":20.976727668119452},{"$f":"$G97*Parâmetros!D$16","v":21.547293549191309},{"$f":"$G97*Parâmetros!E$16","v":22.11785943026317},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",14,"Econ_LitAAguaTARIFA SOCIAL14","TARIFA SOCIAL",21.625,{"$f":"0.6666667*$F98/Parâmetros!$C$5","v":2.1247894250881393E-6},{"$f":"$G98*Parâmetros!B$16","v":15.513418528521463},{"$f":"$G98*Parâmetros!C$16","v":15.91655213414327},{"$f":"$G98*Parâmetros!D$16","v":16.349481508816215},{"$f":"$G98*Parâmetros!E$16","v":16.782410883489163},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",15,"Econ_LitAAguaTARIFA SOCIAL15","TARIFA SOCIAL",17.25,{"$f":"0.6666667*$F99/Parâmetros!$C$5","v":1.6949187321512325E-6},{"$f":"$G99*Parâmetros!B$16","v":12.374865647028681},{"$f":"$G99*Parâmetros!C$16","v":12.696440430703881},{"$f":"$G99*Parâmetros!D$16","v":13.041782937668426},{"$f":"$G99*Parâmetros!E$16","v":13.387125444632973},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",16,"Econ_LitAAguaTARIFA SOCIAL16","TARIFA SOCIAL",11.625,{"$f":"0.6666667*$F100/Parâmetros!$C$5","v":1.1422278412323523E-6},{"$f":"$G100*Parâmetros!B$16","v":8.3395833708236768},{"$f":"$G100*Parâmetros!C$16","v":8.5562968119960932},{"$f":"$G100*Parâmetros!D$16","v":8.7890276319069827},{"$f":"$G100*Parâmetros!E$16","v":9.0217584518178739},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",17,"Econ_LitAAguaTARIFA SOCIAL17","TARIFA SOCIAL",10.5,{"$f":"0.6666667*$F101/Parâmetros!$C$5","v":1.0316896630485764E-6},{"$f":"$G101*Parâmetros!B$16","v":7.5325269155826762},{"$f":"$G101*Parâmetros!C$16","v":7.728268088254536},{"$f":"$G101*Parâmetros!D$16","v":7.9384765707546947},{"$f":"$G101*Parâmetros!E$16","v":8.1486850532548534},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",18,"Econ_LitAAguaTARIFA SOCIAL18","TARIFA SOCIAL",9,{"$f":"0.6666667*$F102/Parâmetros!$C$5","v":8.8430542547020825E-7},{"$f":"$G102*Parâmetros!B$16","v":6.4564516419280071},{"$f":"$G102*Parâmetros!C$16","v":6.6242297899324587},{"$f":"$G102*Parâmetros!D$16","v":6.804408489218309},{"$f":"$G102*Parâmetros!E$16","v":6.9845871885041602},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",19,"Econ_LitAAguaTARIFA SOCIAL19","TARIFA SOCIAL",7.5,{"$f":"0.6666667*$F103/Parâmetros!$C$5","v":7.3692118789184012E-7},{"$f":"$G103*Parâmetros!B$16","v":5.380376368273339},{"$f":"$G103*Parâmetros!C$16","v":5.5201914916103814},{"$f":"$G103*Parâmetros!D$16","v":5.6703404076819233},{"$f":"$G103*Parâmetros!E$16","v":5.8204893237534661},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",21,"Econ_LitAAguaTARIFA SOCIAL21","TARIFA SOCIAL",3,{"$f":"0.6666667*$F104/Parâmetros!$C$5","v":2.9476847515673605E-7},{"$f":"$G104*Parâmetros!B$16","v":2.1521505473093354},{"$f":"$G104*Parâmetros!C$16","v":2.2080765966441529},{"$f":"$G104*Parâmetros!D$16","v":2.2681361630727697},{"$f":"$G104*Parâmetros!E$16","v":2.3281957295013864},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",23,"Econ_LitAAguaTARIFA SOCIAL23","TARIFA SOCIAL",3.25,{"$f":"0.6666667*$F105/Parâmetros!$C$5","v":3.1933251475313077E-7},{"$f":"$G105*Parâmetros!B$16","v":2.3314964262517806},{"$f":"$G105*Parâmetros!C$16","v":2.3920829796978325},{"$f":"$G105*Parâmetros!D$16","v":2.4571475099955005},{"$f":"$G105*Parâmetros!E$16","v":2.5222120402931689},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",25,"Econ_LitAAguaTARIFA SOCIAL25","TARIFA SOCIAL",1.25,{"$f":"0.6666667*$F106/Parâmetros!$C$5","v":1.2282019798197335E-7},{"$f":"$G106*Parâmetros!B$16","v":0.89672939471222313},{"$f":"$G106*Parâmetros!C$16","v":0.920031915268397},{"$f":"$G106*Parâmetros!D$16","v":0.94505673461365391},{"$f":"$G106*Parâmetros!E$16","v":0.97008155395891105},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",33,"Econ_LitAAguaTARIFA SOCIAL33","TARIFA SOCIAL",0.375,{"$f":"0.6666667*$F107/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G107*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G107*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G107*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G107*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",89,"Econ_LitAAguaTARIFA SOCIAL89","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F108/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G108*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G108*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G108*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G108*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",67,"Econ_LitAAguaRESIDENCIAL67","RESIDENCIAL",4.75,{"$f":"0.6666667*$F109/Parâmetros!$C$5","v":4.6671675233149874E-7},{"$f":"$G109*Parâmetros!B$16","v":3.4075716999064478},{"$f":"$G109*Parâmetros!C$16","v":3.4961212780199085},{"$f":"$G109*Parâmetros!D$16","v":3.5912155915318849},{"$f":"$G109*Parâmetros!E$16","v":3.6863099050438617},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",70,"Econ_LitAAguaRESIDENCIAL70","RESIDENCIAL",4.375,{"$f":"0.6666667*$F110/Parâmetros!$C$5","v":4.2987069293690679E-7},{"$f":"$G110*Parâmetros!B$16","v":3.1385528814927812},{"$f":"$G110*Parâmetros!C$16","v":3.2201117034393896},{"$f":"$G110*Parâmetros!D$16","v":3.3076985711477893},{"$f":"$G110*Parâmetros!E$16","v":3.3952854388561891},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",72,"Econ_LitAAguaRESIDENCIAL72","RESIDENCIAL",3.375,{"$f":"0.6666667*$F111/Parâmetros!$C$5","v":3.3161453455132811E-7},{"$f":"$G111*Parâmetros!B$16","v":2.4211693657230029},{"$f":"$G111*Parâmetros!C$16","v":2.4840861712246722},{"$f":"$G111*Parâmetros!D$16","v":2.5516531834568661},{"$f":"$G111*Parâmetros!E$16","v":2.6192201956890599},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",82,"Econ_LitAAguaRESIDENCIAL82","RESIDENCIAL",3.5,{"$f":"0.6666667*$F112/Parâmetros!$C$5","v":3.4389655434952539E-7},{"$f":"$G112*Parâmetros!B$16","v":2.5108423051942248},{"$f":"$G112*Parâmetros!C$16","v":2.5760893627515116},{"$f":"$G112*Parâmetros!D$16","v":2.6461588569182308},{"$f":"$G112*Parâmetros!E$16","v":2.716228351084951},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",471,"Econ_LitAAguaRESIDENCIAL471","RESIDENCIAL",0.125,{"$f":"0.6666667*$F113/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G113*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G113*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G113*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G113*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",83,"Econ_LitAAguaRESIDENCIAL83","RESIDENCIAL",2.875,{"$f":"0.6666667*$F114/Parâmetros!$C$5","v":2.8248645535853871E-7},{"$f":"$G114*Parâmetros!B$16","v":2.0624776078381131},{"$f":"$G114*Parâmetros!C$16","v":2.1160734051173131},{"$f":"$G114*Parâmetros!D$16","v":2.173630489611404},{"$f":"$G114*Parâmetros!E$16","v":2.2311875741054954},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",300,"Econ_LitAAguaRESIDENCIAL300","RESIDENCIAL",0.375,{"$f":"0.6666667*$F115/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G115*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G115*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G115*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G115*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",0,"Econ_LitAAguaCOMERCIAL0","COMERCIAL",336.625,{"$f":"0.6666667*$F116/Parâmetros!$C$5","v":3.3075479316545429E-5},{"$f":"$G116*Parâmetros!B$16","v":241.48922599600172},{"$f":"$G116*Parâmetros!C$16","v":247.76459478177935},{"$f":"$G116*Parâmetros!D$16","v":254.50377863145704},{"$f":"$G116*Parâmetros!E$16","v":261.24296248113478},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",1,"Econ_LitAAguaCOMERCIAL1","COMERCIAL",330.375,{"$f":"0.6666667*$F117/Parâmetros!$C$5","v":3.2461378326635563E-5},{"$f":"$G117*Parâmetros!B$16","v":237.00557902244063},{"$f":"$G117*Parâmetros!C$16","v":243.16443520543737},{"$f":"$G117*Parâmetros!D$16","v":249.77849495838879},{"$f":"$G117*Parâmetros!E$16","v":256.39255471134021},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",2,"Econ_LitAAguaCOMERCIAL2","COMERCIAL",289.75,{"$f":"0.6666667*$F118/Parâmetros!$C$5","v":2.8469721892221427E-5},{"$f":"$G118*Parâmetros!B$16","v":207.86187369429334},{"$f":"$G118*Parâmetros!C$16","v":213.26339795921444},{"$f":"$G118*Parâmetros!D$16","v":219.06415108344501},{"$f":"$G118*Parâmetros!E$16","v":224.86490420767561},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",3,"Econ_LitAAguaCOMERCIAL3","COMERCIAL",285.75,{"$f":"0.6666667*$F119/Parâmetros!$C$5","v":2.8076697258679112E-5},{"$f":"$G119*Parâmetros!B$16","v":204.99233963121424},{"$f":"$G119*Parâmetros!C$16","v":210.31929583035557},{"$f":"$G119*Parâmetros!D$16","v":216.03996953268131},{"$f":"$G119*Parâmetros!E$16","v":221.76064323500708},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",4,"Econ_LitAAguaCOMERCIAL4","COMERCIAL",272.25,{"$f":"0.6666667*$F120/Parâmetros!$C$5","v":2.6750239120473798E-5},{"$f":"$G120*Parâmetros!B$16","v":195.30766216832222},{"$f":"$G120*Parâmetros!C$16","v":200.38295114545687},{"$f":"$G120*Parâmetros!D$16","v":205.83335679885383},{"$f":"$G120*Parâmetros!E$16","v":211.28376245225084},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",5,"Econ_LitAAguaCOMERCIAL5","COMERCIAL",271.875,{"$f":"0.6666667*$F121/Parâmetros!$C$5","v":2.6713393061079209E-5},{"$f":"$G121*Parâmetros!B$16","v":195.03864334990857},{"$f":"$G121*Parâmetros!C$16","v":200.10694157087636},{"$f":"$G121*Parâmetros!D$16","v":205.54983977846976},{"$f":"$G121*Parâmetros!E$16","v":210.99273798606319},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",6,"Econ_LitAAguaCOMERCIAL6","COMERCIAL",227.25,{"$f":"0.6666667*$F122/Parâmetros!$C$5","v":2.2328711993122758E-5},{"$f":"$G122*Parâmetros!B$16","v":163.02540395868218},{"$f":"$G122*Parâmetros!C$16","v":167.26180219579459},{"$f":"$G122*Parâmetros!D$16","v":171.81131435276231},{"$f":"$G122*Parâmetros!E$16","v":176.36082650973003},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",7,"Econ_LitAAguaCOMERCIAL7","COMERCIAL",220.375,{"$f":"0.6666667*$F123/Parâmetros!$C$5","v":2.1653200904221903E-5},{"$f":"$G123*Parâmetros!B$16","v":158.09339228776494},{"$f":"$G123*Parâmetros!C$16","v":162.20162666181838},{"$f":"$G123*Parâmetros!D$16","v":166.6135023123872},{"$f":"$G123*Parâmetros!E$16","v":171.02537796295601},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",8,"Econ_LitAAguaCOMERCIAL8","COMERCIAL",199.375,{"$f":"0.6666667*$F124/Parâmetros!$C$5","v":1.9589821578124751E-5},{"$f":"$G124*Parâmetros!B$16","v":143.02833845659961},{"$f":"$G124*Parâmetros!C$16","v":146.74509048530933},{"$f":"$G124*Parâmetros!D$16","v":150.73654917087782},{"$f":"$G124*Parâmetros!E$16","v":154.72800785644631},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",9,"Econ_LitAAguaCOMERCIAL9","COMERCIAL",183.125,{"$f":"0.6666667*$F125/Parâmetros!$C$5","v":1.7993159004359096E-5},{"$f":"$G125*Parâmetros!B$16","v":131.3708563253407},{"$f":"$G125*Parâmetros!C$16","v":134.78467558682016},{"$f":"$G125*Parâmetros!D$16","v":138.45081162090031},{"$f":"$G125*Parâmetros!E$16","v":142.11694765498046},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",13,"Econ_LitAAguaCOMERCIAL13","COMERCIAL",101.125,{"$f":"0.6666667*$F129/Parâmetros!$C$5","v":9.9361540167416459E-6},{"$f":"$G129*Parâmetros!B$16","v":72.545408032218859},{"$f":"$G129*Parâmetros!C$16","v":74.430581945213333},{"$f":"$G129*Parâmetros!D$16","v":76.455089830244617},{"$f":"$G129*Parâmetros!E$16","v":78.479597715275915},{"$f":"IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",97,"Econ_LitAAguaCOMERCIAL97","COMERCIAL",0.75,{"$f":"0.6666667*$F147/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G147*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G147*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G147*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G147*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",79,"Econ_LitAAguaRESIDENCIAL79","RESIDENCIAL",2.75,{"$f":"0.6666667*$F168/Parâmetros!$C$5","v":2.7020443556034138E-7},{"$f":"$G168*Parâmetros!B$16","v":1.9728046683668909},{"$f":"$G168*Parâmetros!C$16","v":2.0240702135904733},{"$f":"$G168*Parâmetros!D$16","v":2.0791248161500389},{"$f":"$G168*Parâmetros!E$16","v":2.1341794187096044},{"$f":"IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",124,"Econ_LitAAguaRESIDENCIAL124","RESIDENCIAL",1,{"$f":"0.6666667*$F193/Parâmetros!$C$5","v":9.8256158385578696E-8},{"$f":"$G193*Parâmetros!B$16","v":0.71738351576977866},{"$f":"$G193*Parâmetros!C$16","v":0.73602553221471767},{"$f":"$G193*Parâmetros!D$16","v":0.75604538769092322},{"$f":"$G193*Parâmetros!E$16","v":0.77606524316712888},{"$f":"IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",133,"Econ_LitAAguaRESIDENCIAL133","RESIDENCIAL",0.75,{"$f":"0.6666667*$F214/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G214*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G214*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G214*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G214*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",175,"Econ_LitAAguaRESIDENCIAL175","RESIDENCIAL",0.5,{"$f":"0.6666667*$F217/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G217*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G217*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G217*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G217*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","MPC",6,"Econ_LitAAguaMPC6","MPC",6.875,{"$f":"0.6666667*$F242/Parâmetros!$C$5","v":6.7551108890085355E-7},{"$f":"$G242*Parâmetros!B$16","v":4.9320116709172277},{"$f":"$G242*Parâmetros!C$16","v":5.0601755339761842},{"$f":"$G242*Parâmetros!D$16","v":5.1978120403750978},{"$f":"$G242*Parâmetros!E$16","v":5.3354485467740114},{"$f":"IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",268,"Econ_LitAAguaRESIDENCIAL268","RESIDENCIAL",0.25,{"$f":"0.6666667*$F263/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G263*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G263*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G263*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G263*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",36,"Econ_LitAAguaCOMERCIAL36","COMERCIAL",12,{"$f":"0.6666667*$F270/Parâmetros!$C$5","v":1.1790739006269442E-6},{"$f":"$G270*Parâmetros!B$16","v":8.6086021892373417},{"$f":"$G270*Parâmetros!C$16","v":8.8323063865766116},{"$f":"$G270*Parâmetros!D$16","v":9.0725446522910786},{"$f":"$G270*Parâmetros!E$16","v":9.3127829180055457},{"$f":"IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",8,"Econ_LitAEsgotoRESIDENCIAL8","RESIDENCIAL",2388.5,{"$f":"0.6666667*$F291/Parâmetros!$C$5","v":2.346848343039547E-4},{"$f":"$G291*Parâmetros!B$16","v":1713.4705274161161},{"$f":"$G291*Parâmetros!C$16","v":1757.996983694853},{"$f":"$G291*Parâmetros!D$16","v":1805.81440849977},{"$f":"$G291*Parâmetros!E$16","v":1853.6318333046872},{"$f":"IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","RESIDENCIAL",29,"Econ_LitAEsgotoRESIDENCIAL29","RESIDENCIAL",56,{"$f":"0.6666667*$F312/Parâmetros!$C$5","v":5.5023448695924062E-6},{"$f":"$G312*Parâmetros!B$16","v":40.173476883107597},{"$f":"$G312*Parâmetros!C$16","v":41.217429804024185},{"$f":"$G312*Parâmetros!D$16","v":42.338541710691693},{"$f":"$G312*Parâmetros!E$16","v":43.459653617359216},{"$f":"IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",56,"Econ_LitAEsgotoRESIDENCIAL56","RESIDENCIAL",4.875,{"$f":"0.6666667*$F336/Parâmetros!$C$5","v":4.7899877212969608E-7},{"$f":"$G336*Parâmetros!B$16","v":3.4972446393776702},{"$f":"$G336*Parâmetros!C$16","v":3.5881244695467482},{"$f":"$G336*Parâmetros!D$16","v":3.6857212649932505},{"$f":"$G336*Parâmetros!E$16","v":3.7833180604397532},{"$f":"IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",1,"Econ_LitAEsgotoTARIFA SOCIAL1","TARIFA SOCIAL",47.5,{"$f":"0.6666667*$F357/Parâmetros!$C$5","v":4.6671675233149878E-6},{"$f":"$G357*Parâmetros!B$16","v":34.075716999064483},{"$f":"$G357*Parâmetros!C$16","v":34.961212780199091},{"$f":"$G357*Parâmetros!D$16","v":35.912155915318856},{"$f":"$G357*Parâmetros!E$16","v":36.86309905043862},{"$f":"IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","TARIFA SOCIAL",4,"Econ_LitAEsgotoTARIFA SOCIAL4","TARIFA SOCIAL",102,{"$f":"0.6666667*$F360/Parâmetros!$C$5","v":1.0022128155329027E-5},{"$f":"$G360*Parâmetros!B$16","v":73.173118608517427},{"$f":"$G360*Parâmetros!C$16","v":75.074604285901202},{"$f":"$G360*Parâmetros!D$16","v":77.116629544474179},{"$f":"$G360*Parâmetros!E$16","v":79.158654803047156},{"$f":"IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",1,"Econ_LitAEsgotoCOMERCIAL1","COMERCIAL",272.5,{"$f":"0.6666667*$F385/Parâmetros!$C$5","v":2.6774803160070194E-5},{"$f":"$G385*Parâmetros!B$16","v":195.48700804726468},{"$f":"$G385*Parâmetros!C$16","v":200.56695752851056},{"$f":"$G385*Parâmetros!D$16","v":206.02236814577657},{"$f":"$G385*Parâmetros!E$16","v":211.47777876304264},{"$f":"IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",26,"Econ_LitAEsgotoCOMERCIAL26","COMERCIAL",17.5,{"$f":"0.6666667*$F406/Parâmetros!$C$5","v":1.7194827717476272E-6},{"$f":"$G406*Parâmetros!B$16","v":12.554211525971125},{"$f":"$G406*Parâmetros!C$16","v":12.880446813757558},{"$f":"$G406*Parâmetros!D$16","v":13.230794284591157},{"$f":"$G406*Parâmetros!E$16","v":13.581141755424756},{"$f":"IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","COMERCIAL",97,"Econ_LitAEsgotoCOMERCIAL97","COMERCIAL",0.75,{"$f":"0.6666667*$F413/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G413*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G413*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G413*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G413*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",96,"Econ_LitAEsgotoRESIDENCIAL96","RESIDENCIAL",1.125,{"$f":"0.6666667*$F434/Parâmetros!$C$5","v":1.1053817818377603E-7},{"$f":"$G434*Parâmetros!B$16","v":0.80705645524100089},{"$f":"$G434*Parâmetros!C$16","v":0.82802872374155734},{"$f":"$G434*Parâmetros!D$16","v":0.85055106115228862},{"$f":"$G434*Parâmetros!E$16","v":0.87307339856302002},{"$f":"IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",188,"Econ_LitAEsgotoRESIDENCIAL188","RESIDENCIAL",0.375,{"$f":"0.6666667*$F455/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G455*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G455*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G455*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G455*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",175,"Econ_LitAEsgotoRESIDENCIAL175","RESIDENCIAL",0.5,{"$f":"0.6666667*$F480/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G480*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G480*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G480*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G480*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",27,"Econ_LitAEsgotoCOMERCIAL27","COMERCIAL",15,{"$f":"0.6666667*$F495/Parâmetros!$C$5","v":1.4738423757836802E-6},{"$f":"$G495*Parâmetros!B$16","v":10.760752736546678},{"$f":"$G495*Parâmetros!C$16","v":11.040382983220763},{"$f":"$G495*Parâmetros!D$16","v":11.340680815363847},{"$f":"$G495*Parâmetros!E$16","v":11.640978647506932},{"$f":"IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","RESIDENCIAL",114,"Econ_LitAEsgotoRESIDENCIAL114","RESIDENCIAL",0.625,{"$f":"0.6666667*$F507/Parâmetros!$C$5","v":6.1410098990986677E-8},{"$f":"$G507*Parâmetros!B$16","v":0.44836469735611156},{"$f":"$G507*Parâmetros!C$16","v":0.4600159576341985},{"$f":"$G507*Parâmetros!D$16","v":0.47252836730682696},{"$f":"$G507*Parâmetros!E$16","v":0.48504077697945552},{"$f":"IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",55,"Econ_LitAAguaCOMERCIAL55","COMERCIAL",4,{"$f":"0.6666667*$F528/Parâmetros!$C$5","v":3.9302463354231478E-7},{"$f":"$G528*Parâmetros!B$16","v":2.8695340630791146},{"$f":"$G528*Parâmetros!C$16","v":2.9441021288588707},{"$f":"$G528*Parâmetros!D$16","v":3.0241815507636929},{"$f":"$G528*Parâmetros!E$16","v":3.1042609726685155},{"$f":"IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",152,"Econ_LitAAguaCOMERCIAL152","COMERCIAL",0.5,{"$f":"0.6666667*$F549/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G549*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G549*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G549*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G549*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",99,"Econ_LitAAguaCOMERCIAL99","COMERCIAL",1.25,{"$f":"0.6666667*$F556/Parâmetros!$C$5","v":1.2282019798197335E-7},{"$f":"$G556*Parâmetros!B$16","v":0.89672939471222313},{"$f":"$G556*Parâmetros!C$16","v":0.920031915268397},{"$f":"$G556*Parâmetros!D$16","v":0.94505673461365391},{"$f":"$G556*Parâmetros!E$16","v":0.97008155395891105},{"$f":"IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",160,"Econ_LitAAguaCOMERCIAL160","COMERCIAL",0.5,{"$f":"0.6666667*$F577/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G577*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G577*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G577*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G577*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","MPC",10,"Econ_LitAAguaMPC10","MPC",1.75,{"$f":"0.6666667*$F598/Parâmetros!$C$5","v":1.7194827717476269E-7},{"$f":"$G598*Parâmetros!B$16","v":1.2554211525971124},{"$f":"$G598*Parâmetros!C$16","v":1.2880446813757558},{"$f":"$G598*Parâmetros!D$16","v":1.3230794284591154},{"$f":"$G598*Parâmetros!E$16","v":1.3581141755424755},{"$f":"IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",100,"Econ_LitAAguaCOMERCIAL100","COMERCIAL",1.375,{"$f":"0.6666667*$F623/Parâmetros!$C$5","v":1.3510221778017069E-7},{"$f":"$G623*Parâmetros!B$16","v":0.98640233418344547},{"$f":"$G623*Parâmetros!C$16","v":1.0120351067952367},{"$f":"$G623*Parâmetros!D$16","v":1.0395624080750194},{"$f":"$G623*Parâmetros!E$16","v":1.0670897093548022},{"$f":"IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",60,"Econ_LitAEsgotoCOMERCIAL60","COMERCIAL",2.875,{"$f":"0.6666667*$F644/Parâmetros!$C$5","v":2.8248645535853871E-7},{"$f":"$G644*Parâmetros!B$16","v":2.0624776078381131},{"$f":"$G644*Parâmetros!C$16","v":2.1160734051173131},{"$f":"$G644*Parâmetros!D$16","v":2.173630489611404},{"$f":"$G644*Parâmetros!E$16","v":2.2311875741054954},{"$f":"IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",98,"Econ_LitAEsgotoCOMERCIAL98","COMERCIAL",0.375,{"$f":"0.6666667*$F651/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G651*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G651*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G651*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G651*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",38,"Econ_LitAEsgotoCOMERCIAL38","COMERCIAL",5.75,{"$f":"0.6666667*$F672/Parâmetros!$C$5","v":5.6497291071707742E-7},{"$f":"$G672*Parâmetros!B$16","v":4.1249552156762261},{"$f":"$G672*Parâmetros!C$16","v":4.2321468102346262},{"$f":"$G672*Parâmetros!D$16","v":4.3472609792228081},{"$f":"$G672*Parâmetros!E$16","v":4.4623751482109908},{"$f":"IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","COMERCIAL",125,"Econ_LitAEsgotoCOMERCIAL125","COMERCIAL",0.375,{"$f":"0.6666667*$F696/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G696*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G696*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G696*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G696*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","MPC",8,"Econ_LitAEsgotoMPC8","MPC",1.625,{"$f":"0.6666667*$F699/Parâmetros!$C$5","v":1.5966625737656539E-7},{"$f":"$G699*Parâmetros!B$16","v":1.1657482131258903},{"$f":"$G699*Parâmetros!C$16","v":1.1960414898489162},{"$f":"$G699*Parâmetros!D$16","v":1.2285737549977502},{"$f":"$G699*Parâmetros!E$16","v":1.2611060201465845},{"$f":"IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","COMERCIAL",249,"Econ_LitAEsgotoCOMERCIAL249","COMERCIAL",0.125,{"$f":"0.6666667*$F720/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G720*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G720*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G720*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G720*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",45,"Econ_LitAAguaINDUSTRIAL45","INDUSTRIAL",0.125,{"$f":"0.6666667*$F741/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G741*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G741*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G741*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G741*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",18,"Econ_LitAEsgotoINDUSTRIAL18","INDUSTRIAL",0.25,{"$f":"0.6666667*$F766/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G766*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G766*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G766*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G766*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","PODER PUBLICO",25,"Econ_LitAAguaPODER PUBLICO25","PODER PUBLICO",2,{"$f":"0.6666667*$F787/Parâmetros!$C$5","v":1.9651231677115739E-7},{"$f":"$G787*Parâmetros!B$16","v":1.4347670315395573},{"$f":"$G787*Parâmetros!C$16","v":1.4720510644294353},{"$f":"$G787*Parâmetros!D$16","v":1.5120907753818464},{"$f":"$G787*Parâmetros!E$16","v":1.5521304863342578},{"$f":"IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","PODER PUBLICO",51,"Econ_LitAAguaPODER PUBLICO51","PODER PUBLICO",2.875,{"$f":"0.6666667*$F794/Parâmetros!$C$5","v":2.8248645535853871E-7},{"$f":"$G794*Parâmetros!B$16","v":2.0624776078381131},{"$f":"$G794*Parâmetros!C$16","v":2.1160734051173131},{"$f":"$G794*Parâmetros!D$16","v":2.173630489611404},{"$f":"$G794*Parâmetros!E$16","v":2.2311875741054954},{"$f":"IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",141,"Econ_LitAAguaPODER PUBLICO141","PODER PUBLICO",0.125,{"$f":"0.6666667*$F815/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G815*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G815*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G815*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G815*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",31,"Econ_LitAAguaPODER PUBLICO31","PODER PUBLICO",2,{"$f":"0.6666667*$F836/Parâmetros!$C$5","v":1.9651231677115739E-7},{"$f":"$G836*Parâmetros!B$16","v":1.4347670315395573},{"$f":"$G836*Parâmetros!C$16","v":1.4720510644294353},{"$f":"$G836*Parâmetros!D$16","v":1.5120907753818464},{"$f":"$G836*Parâmetros!E$16","v":1.5521304863342578},{"$f":"IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",110,"Econ_LitAAguaPODER PUBLICO110","PODER PUBLICO",0.375,{"$f":"0.6666667*$F843/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G843*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G843*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G843*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G843*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",100,"Econ_LitAAguaPODER PUBLICO100","PODER PUBLICO",0.625,{"$f":"0.6666667*$F862/Parâmetros!$C$5","v":6.1410098990986677E-8},{"$f":"$G862*Parâmetros!B$16","v":0.44836469735611156},{"$f":"$G862*Parâmetros!C$16","v":0.4600159576341985},{"$f":"$G862*Parâmetros!D$16","v":0.47252836730682696},{"$f":"$G862*Parâmetros!E$16","v":0.48504077697945552},{"$f":"IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",38,"Econ_LitAAguaPODER PUBLICO38","PODER PUBLICO",2.25,{"$f":"0.6666667*$F888/Parâmetros!$C$5","v":2.2107635636755206E-7},{"$f":"$G888*Parâmetros!B$16","v":1.6141129104820018},{"$f":"$G888*Parâmetros!C$16","v":1.6560574474831147},{"$f":"$G888*Parâmetros!D$16","v":1.7011021223045772},{"$f":"$G888*Parâmetros!E$16","v":1.74614679712604},{"$f":"IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",25,"Econ_LitAEsgotoPODER PUBLICO25","PODER PUBLICO",1.125,{"$f":"0.6666667*$F909/Parâmetros!$C$5","v":1.1053817818377603E-7},{"$f":"$G909*Parâmetros!B$16","v":0.80705645524100089},{"$f":"$G909*Parâmetros!C$16","v":0.82802872374155734},{"$f":"$G909*Parâmetros!D$16","v":0.85055106115228862},{"$f":"$G909*Parâmetros!E$16","v":0.87307339856302002},{"$f":"IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",223,"Econ_LitAEsgotoPODER PUBLICO223","PODER PUBLICO",0.25,{"$f":"0.6666667*$F930/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G930*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G930*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G930*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G930*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",75,"Econ_LitAEsgotoPODER PUBLICO75","PODER PUBLICO",0.875,{"$f":"0.6666667*$F937/Parâmetros!$C$5","v":8.5974138587381347E-8},{"$f":"$G937*Parâmetros!B$16","v":0.6277105762985562},{"$f":"$G937*Parâmetros!C$16","v":0.64402234068787789},{"$f":"$G937*Parâmetros!D$16","v":0.66153971422955771},{"$f":"$G937*Parâmetros!E$16","v":0.67905708777123774},{"$f":"IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",13,"Econ_LitAEsgotoPODER PUBLICO13","PODER PUBLICO",2.75,{"$f":"0.6666667*$F958/Parâmetros!$C$5","v":2.7020443556034138E-7},{"$f":"$G958*Parâmetros!B$16","v":1.9728046683668909},{"$f":"$G958*Parâmetros!C$16","v":2.0240702135904733},{"$f":"$G958*Parâmetros!D$16","v":2.0791248161500389},{"$f":"$G958*Parâmetros!E$16","v":2.1341794187096044},{"$f":"IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","PODER PUBLICO",533,"Econ_LitAEsgotoPODER PUBLICO533","PODER PUBLICO",0.125,{"$f":"0.6666667*$F979/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G979*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G979*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G979*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G979*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",172,"Econ_LitAEsgotoPODER PUBLICO172","PODER PUBLICO",0.375,{"$f":"0.6666667*$F986/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G986*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G986*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G986*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G986*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",44,"Econ_LitAAguaUTILIDADE PUBLICA44","UTILIDADE PUBLICA",0.375,{"$f":"0.6666667*$F1007/Parâmetros!$C$5","v":3.6846059394592006E-8},{"$f":"$G1007*Parâmetros!B$16","v":0.26901881841366693},{"$f":"$G1007*Parâmetros!C$16","v":0.27600957458051911},{"$f":"$G1007*Parâmetros!D$16","v":0.28351702038409621},{"$f":"$G1007*Parâmetros!E$16","v":0.2910244661876733},{"$f":"IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",38,"Econ_LitAAguaENTIDADE FILANTROPICA38","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F1032/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1032*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1032*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1032*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1032*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",11,"Econ_LitAEsgotoUTILIDADE PUBLICA11","UTILIDADE PUBLICA",7,{"$f":"0.6666667*$F1053/Parâmetros!$C$5","v":6.8779310869905078E-7},{"$f":"$G1053*Parâmetros!B$16","v":5.0216846103884496},{"$f":"$G1053*Parâmetros!C$16","v":5.1521787255030231},{"$f":"$G1053*Parâmetros!D$16","v":5.2923177138364617},{"$f":"$G1053*Parâmetros!E$16","v":5.432456702169902},{"$f":"IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","ENTIDADE FILANTROPICA",150,"Econ_LitAEsgotoENTIDADE FILANTROPICA150","ENTIDADE FILANTROPICA",0.25,{"$f":"0.6666667*$F1063/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1063*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1063*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1063*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1063*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",20,"Econ_LitAEsgotoUTILIDADE PUBLICA20","UTILIDADE PUBLICA",1.75,{"$f":"0.6666667*$F1080/Parâmetros!$C$5","v":1.7194827717476269E-7},{"$f":"$G1080*Parâmetros!B$16","v":1.2554211525971124},{"$f":"$G1080*Parâmetros!C$16","v":1.2880446813757558},{"$f":"$G1080*Parâmetros!D$16","v":1.3230794284591154},{"$f":"$G1080*Parâmetros!E$16","v":1.3581141755424755},{"$f":"IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",289,"Econ_LitAAguaRESIDENCIAL289","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1101/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1101*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1101*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1101*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1101*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",111,"Econ_LitAAguaTARIFA SOCIAL111","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1126/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1126*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1126*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1126*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1126*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","SANEPAR",375,"Econ_LitAAguaSANEPAR375","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F1129/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1129*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1129*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1129*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1129*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",289,"Econ_LitAEsgotoRESIDENCIAL289","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1150/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1150*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1150*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1150*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1150*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",47,"Econ_LitAEsgotoTARIFA SOCIAL47","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1175/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1175*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1175*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1175*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1175*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",1442,"Econ_LitAAguaCOMERCIAL1442","COMERCIAL",0.125,{"$f":"0.6666667*$F1196/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1196*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1196*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1196*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1196*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",315,"Econ_LitAAguaCOMERCIAL315","COMERCIAL",0.25,{"$f":"0.6666667*$F1217/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1217*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1217*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1217*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1217*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",236,"Econ_LitAAguaCOMERCIAL236","COMERCIAL",0.125,{"$f":"0.6666667*$F1224/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1224*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1224*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1224*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1224*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",113,"Econ_LitAEsgotoCOMERCIAL113","COMERCIAL",0.625,{"$f":"0.6666667*$F1246/Parâmetros!$C$5","v":6.1410098990986677E-8},{"$f":"$G1246*Parâmetros!B$16","v":0.44836469735611156},{"$f":"$G1246*Parâmetros!C$16","v":0.4600159576341985},{"$f":"$G1246*Parâmetros!D$16","v":0.47252836730682696},{"$f":"$G1246*Parâmetros!E$16","v":0.48504077697945552},{"$f":"IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",1194,"Econ_LitAAguaINDUSTRIAL1194","INDUSTRIAL",0.125,{"$f":"0.6666667*$F1269/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1269*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1269*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1269*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1269*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",24,"Econ_LitAAguaINDUSTRIAL24","INDUSTRIAL",0.75,{"$f":"0.6666667*$F1272/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G1272*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G1272*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G1272*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G1272*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","PODER PUBLICO",62,"Econ_LitAAguaPODER PUBLICO62","PODER PUBLICO",1.375,{"$f":"0.6666667*$F1293/Parâmetros!$C$5","v":1.3510221778017069E-7},{"$f":"$G1293*Parâmetros!B$16","v":0.98640233418344547},{"$f":"$G1293*Parâmetros!C$16","v":1.0120351067952367},{"$f":"$G1293*Parâmetros!D$16","v":1.0395624080750194},{"$f":"$G1293*Parâmetros!E$16","v":1.0670897093548022},{"$f":"IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",244,"Econ_LitAAguaPODER PUBLICO244","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1318/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1318*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1318*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1318*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1318*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",136,"Econ_LitAEsgotoPODER PUBLICO136","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1339/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1339*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1339*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1339*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1339*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",200,"Econ_LitAEsgotoPODER PUBLICO200","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1360/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1360*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1360*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1360*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1360*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",95,"Econ_LitAEsgotoPODER PUBLICO95","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1367/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1367*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1367*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1367*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1367*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",8,"Econ_LitAEsgotoSANEPAR8","INATIVO + SANEPAR",0.75,{"$f":"0.6666667*$F1388/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G1388*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G1388*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G1388*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G1388*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",242,"Econ_LitAAguaRESIDENCIAL242","RESIDENCIAL",0.25,{"$f":"0.6666667*$F1413/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1413*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1413*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1413*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1413*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",191,"Econ_LitAAguaRESIDENCIAL191","RESIDENCIAL",0.25,{"$f":"0.6666667*$F1429/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1429*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1429*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1429*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1429*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",91,"Econ_LitAEsgotoCOMERCIAL91","COMERCIAL",1.375,{"$f":"0.6666667*$F1436/Parâmetros!$C$5","v":1.3510221778017069E-7},{"$f":"$G1436*Parâmetros!B$16","v":0.98640233418344547},{"$f":"$G1436*Parâmetros!C$16","v":1.0120351067952367},{"$f":"$G1436*Parâmetros!D$16","v":1.0395624080750194},{"$f":"$G1436*Parâmetros!E$16","v":1.0670897093548022},{"$f":"IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",136,"Econ_LitAEsgotoRESIDENCIAL136","RESIDENCIAL",0.5,{"$f":"0.6666667*$F1461/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G1461*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G1461*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G1461*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G1461*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",90,"Econ_LitAAguaCOMERCIAL90","COMERCIAL",0.625,{"$f":"0.6666667*$F1482/Parâmetros!$C$5","v":6.1410098990986677E-8},{"$f":"$G1482*Parâmetros!B$16","v":0.44836469735611156},{"$f":"$G1482*Parâmetros!C$16","v":0.4600159576341985},{"$f":"$G1482*Parâmetros!D$16","v":0.47252836730682696},{"$f":"$G1482*Parâmetros!E$16","v":0.48504077697945552},{"$f":"IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",83,"Econ_LitAEsgotoCOMERCIAL83","COMERCIAL",0.875,{"$f":"0.6666667*$F1489/Parâmetros!$C$5","v":8.5974138587381347E-8},{"$f":"$G1489*Parâmetros!B$16","v":0.6277105762985562},{"$f":"$G1489*Parâmetros!C$16","v":0.64402234068787789},{"$f":"$G1489*Parâmetros!D$16","v":0.66153971422955771},{"$f":"$G1489*Parâmetros!E$16","v":0.67905708777123774},{"$f":"IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","INDUSTRIAL",1064,"Econ_LitAAguaINDUSTRIAL1064","INDUSTRIAL",0.125,{"$f":"0.6666667*$F1510/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1510*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1510*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1510*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1510*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",218,"Econ_LitAAguaPODER PUBLICO218","PODER PUBLICO",0.25,{"$f":"0.6666667*$F1531/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1531*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1531*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1531*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1531*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",243,"Econ_LitAEsgotoPODER PUBLICO243","PODER PUBLICO",0.25,{"$f":"0.6666667*$F1556/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1556*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1556*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1556*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1556*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",211,"Econ_LitAEsgotoPODER PUBLICO211","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1559/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1559*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1559*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1559*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1559*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",79,"Econ_LitAAguaSANEPAR79","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F1580/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1580*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1580*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1580*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1580*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",220,"Econ_LitAAguaRESIDENCIAL220","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1605/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1605*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1605*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1605*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1605*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",582,"Econ_LitAAguaRESIDENCIAL582","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1613/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1613*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1613*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1613*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1613*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",76,"Econ_LitAEsgotoTARIFA SOCIAL76","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1632/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1632*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1632*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1632*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1632*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","COMERCIAL",130,"Econ_LitAEsgotoCOMERCIAL130","COMERCIAL",0.25,{"$f":"0.6666667*$F1653/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1653*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1653*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1653*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1653*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",683,"Econ_LitAAguaCOMERCIAL683","COMERCIAL",0.125,{"$f":"0.6666667*$F1674/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1674*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1674*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1674*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1674*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",657,"Econ_LitAEsgotoCOMERCIAL657","COMERCIAL",0.125,{"$f":"0.6666667*$F1699/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1699*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1699*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1699*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1699*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",137,"Econ_LitAEsgotoCOMERCIAL137","COMERCIAL",0.25,{"$f":"0.6666667*$F1702/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1702*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1702*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1702*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1702*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",411,"Econ_LitAAguaPODER PUBLICO411","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1723/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1723*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1723*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1723*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1723*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",657,"Econ_LitAEsgotoPODER PUBLICO657","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1748/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1748*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1748*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1748*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1748*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",62,"Econ_LitAAguaUTILIDADE PUBLICA62","UTILIDADE PUBLICA",0.25,{"$f":"0.6666667*$F1769/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1769*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1769*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1769*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1769*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",358,"Econ_LitAAguaSANEPAR358","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F1776/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1776*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1776*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1776*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1776*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",110,"Econ_LitAAguaRESIDENCIAL110","RESIDENCIAL",0.625,{"$f":"0.6666667*$F1796/Parâmetros!$C$5","v":6.1410098990986677E-8},{"$f":"$G1796*Parâmetros!B$16","v":0.44836469735611156},{"$f":"$G1796*Parâmetros!C$16","v":0.4600159576341985},{"$f":"$G1796*Parâmetros!D$16","v":0.47252836730682696},{"$f":"$G1796*Parâmetros!E$16","v":0.48504077697945552},{"$f":"IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",516,"Econ_LitAAguaRESIDENCIAL516","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1817/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1817*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1817*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1817*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1817*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",46,"Econ_LitAEsgotoINDUSTRIAL46","INDUSTRIAL",0.5,{"$f":"0.6666667*$F1842/Parâmetros!$C$5","v":4.9128079192789348E-8},{"$f":"$G1842*Parâmetros!B$16","v":0.35869175788488933},{"$f":"$G1842*Parâmetros!C$16","v":0.36801276610735884},{"$f":"$G1842*Parâmetros!D$16","v":0.37802269384546161},{"$f":"$G1842*Parâmetros!E$16","v":0.38803262158356444},{"$f":"IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",518,"Econ_LitAEsgotoRESIDENCIAL518","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1845/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1845*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1845*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1845*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1845*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",573,"Econ_LitAEsgotoCOMERCIAL573","COMERCIAL",0.125,{"$f":"0.6666667*$F1870/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1870*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1870*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1870*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1870*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",29,"Econ_LitAEsgotoINDUSTRIAL29","INDUSTRIAL",0.25,{"$f":"0.6666667*$F1891/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G1891*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G1891*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G1891*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G1891*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",143,"Econ_LitAEsgotoPODER PUBLICO143","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1912/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1912*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1912*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1912*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1912*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",294,"Econ_LitAEsgotoPODER PUBLICO294","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1919/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1919*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1919*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1919*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1919*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",22,"Econ_LitAAguaENTIDADE FILANTROPICA22","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F1940/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1940*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1940*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1940*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1940*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","ENTIDADE FILANTROPICA",22,"Econ_LitAEsgotoENTIDADE FILANTROPICA22","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F1961/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1961*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1961*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1961*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1961*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",388,"Econ_LitAEsgotoRESIDENCIAL388","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1986/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1986*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1986*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1986*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1986*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",114,"Econ_LitAEsgotoTARIFA SOCIAL114","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1997/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G1997*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G1997*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G1997*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G1997*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",149,"Econ_LitAAguaCOMERCIAL149","COMERCIAL",0.125,{"$f":"0.6666667*$F2013/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2013*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2013*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2013*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2013*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",40,"Econ_LitAAguaINDUSTRIAL40","INDUSTRIAL",0.25,{"$f":"0.6666667*$F2034/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G2034*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G2034*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G2034*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G2034*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",71,"Econ_LitAAguaPODER PUBLICO71","PODER PUBLICO",0.75,{"$f":"0.6666667*$F2055/Parâmetros!$C$5","v":7.3692118789184012E-8},{"$f":"$G2055*Parâmetros!B$16","v":0.53803763682733385},{"$f":"$G2055*Parâmetros!C$16","v":0.55201914916103823},{"$f":"$G2055*Parâmetros!D$16","v":0.56703404076819242},{"$f":"$G2055*Parâmetros!E$16","v":0.58204893237534661},{"$f":"IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",629,"Econ_LitAAguaPODER PUBLICO629","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2062/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2062*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2062*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2062*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2062*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",665,"Econ_LitAEsgotoPODER PUBLICO665","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2083/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2083*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2083*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2083*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2083*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",27,"Econ_LitAEsgotoSANEPAR27","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2108/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2108*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2108*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2108*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2108*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",213,"Econ_LitAAguaRESIDENCIAL213","RESIDENCIAL",0.125,{"$f":"0.6666667*$F2129/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2129*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2129*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2129*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2129*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",146,"Econ_LitAEsgotoRESIDENCIAL146","RESIDENCIAL",0.125,{"$f":"0.6666667*$F2132/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2132*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2132*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2132*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2132*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",359,"Econ_LitAAguaCOMERCIAL359","COMERCIAL",0.125,{"$f":"0.6666667*$F2157/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2157*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2157*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2157*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2157*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",174,"Econ_LitAEsgotoCOMERCIAL174","COMERCIAL",0.125,{"$f":"0.6666667*$F2180/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2180*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2180*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2180*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2180*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",77,"Econ_LitAEsgotoINDUSTRIAL77","INDUSTRIAL",0.25,{"$f":"0.6666667*$F2198/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G2198*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G2198*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G2198*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G2198*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",276,"Econ_LitAAguaPODER PUBLICO276","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2205/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2205*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2205*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2205*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2205*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",332,"Econ_LitAEsgotoPODER PUBLICO332","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2226/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2226*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2226*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2226*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2226*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",34,"Econ_LitAEsgotoUTILIDADE PUBLICA34","UTILIDADE PUBLICA",0.25,{"$f":"0.6666667*$F2251/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G2251*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G2251*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G2251*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G2251*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",199,"Econ_LitAAguaRESIDENCIAL199","RESIDENCIAL",0.125,{"$f":"0.6666667*$F2272/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2272*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2272*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2272*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2272*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",320,"Econ_LitAEsgotoRESIDENCIAL320","RESIDENCIAL",0.25,{"$f":"0.6666667*$F2275/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G2275*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G2275*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G2275*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G2275*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",672,"Econ_LitAAguaCOMERCIAL672","COMERCIAL",0.125,{"$f":"0.6666667*$F2300/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2300*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2300*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2300*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2300*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",202,"Econ_LitAEsgotoCOMERCIAL202","COMERCIAL",0.125,{"$f":"0.6666667*$F2321/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2321*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2321*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2321*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2321*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",572,"Econ_LitAEsgotoCOMERCIAL572","COMERCIAL",0.125,{"$f":"0.6666667*$F2342/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2342*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2342*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2342*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2342*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",27,"Econ_LitAEsgotoINDUSTRIAL27","INDUSTRIAL",0.125,{"$f":"0.6666667*$F2349/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2349*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2349*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2349*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2349*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",108,"Econ_LitAEsgotoPODER PUBLICO108","PODER PUBLICO",0.25,{"$f":"0.6666667*$F2364/Parâmetros!$C$5","v":2.4564039596394674E-8},{"$f":"$G2364*Parâmetros!B$16","v":0.17934587894244466},{"$f":"$G2364*Parâmetros!C$16","v":0.18400638305367942},{"$f":"$G2364*Parâmetros!D$16","v":0.18901134692273081},{"$f":"$G2364*Parâmetros!E$16","v":0.19401631079178222},{"$f":"IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",373,"Econ_LitAEsgotoPODER PUBLICO373","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2365/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2365*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2365*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2365*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2365*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",151,"Econ_LitAEsgotoPODER PUBLICO151","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2366/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2366*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2366*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2366*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2366*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",122,"Econ_LitAEsgotoPODER PUBLICO122","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2367/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2367*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2367*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2367*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2367*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",207,"Econ_LitAEsgotoPODER PUBLICO207","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2368/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2368*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2368*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2368*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2368*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",620,"Econ_LitAEsgotoPODER PUBLICO620","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2369/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2369*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2369*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2369*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2369*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",340,"Econ_LitAEsgotoPODER PUBLICO340","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2370/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2370*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2370*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2370*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2370*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",162,{"$f":"\"Econ_LitA\"&A2371&B2371&C2371","v":"Econ_LitAEsgotoPODER PUBLICO162"},{"$f":"IF(OR($B2371=\"SANEPAR\", $B2371=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2371)","v":"PODER PUBLICO"},0.125,{"$f":"0.6666667*$F2371/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2371*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2371*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2371*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2371*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",201,"Econ_LitAEsgotoPODER PUBLICO201","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2372/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2372*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2372*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2372*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2372*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",543,"Econ_LitAEsgotoPODER PUBLICO543","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2373/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2373*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2373*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2373*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2373*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",140,"Econ_LitAEsgotoPODER PUBLICO140","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2374/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2374*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2374*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2374*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2374*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",206,"Econ_LitAAguaENTIDADE FILANTROPICA206","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F2375/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2375*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2375*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2375*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2375*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",13,"Econ_LitAAguaSANEPAR13","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2376/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2376*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2376*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2376*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2376*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","SANEPAR",175,"Econ_LitAAguaSANEPAR175","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2377/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2377*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2377*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2377*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2377*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",267,"Econ_LitAAguaSANEPAR267","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2378/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2378*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2378*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2378*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2378*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",79,"Econ_LitAAguaUTILIDADE PUBLICA79","UTILIDADE PUBLICA",0.125,{"$f":"0.6666667*$F2379/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2379*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2379*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2379*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2379*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",28,"Econ_LitAAguaENTIDADE FILANTROPICA28","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F2380/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2380*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2380*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2380*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2380*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","SANEPAR",197,"Econ_LitAAguaSANEPAR197","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2381/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2381*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2381*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2381*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2381*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",229,"Econ_LitAAguaSANEPAR229","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2382/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2382*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2382*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2382*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2382*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",317,"Econ_LitAAguaSANEPAR317","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2383/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2383*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2383*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2383*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2383*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",548,"Econ_LitAAguaSANEPAR548","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2384/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2384*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2384*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2384*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2384*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",856,"Econ_LitAAguaSANEPAR856","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2385/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2385*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2385*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2385*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2385*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1382,"Econ_LitAAguaSANEPAR1382","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2386/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2386*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2386*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2386*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2386*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",190,"Econ_LitAAguaPODER PUBLICO190","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2387/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2387*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2387*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2387*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2387*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",157,"Econ_LitAAguaSANEPAR157","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2388/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2388*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2388*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2388*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2388*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",268,"Econ_LitAAguaSANEPAR268","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2389/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2389*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2389*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2389*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2389*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",13,"Econ_LitAEsgotoSANEPAR13","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2390/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2390*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2390*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2390*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2390*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","UTILIDADE PUBLICA",79,"Econ_LitAEsgotoUTILIDADE PUBLICA79","UTILIDADE PUBLICA",0.125,{"$f":"0.6666667*$F2391/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2391*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2391*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2391*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2391*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","ENTIDADE FILANTROPICA",28,"Econ_LitAEsgotoENTIDADE FILANTROPICA28","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F2392/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2392*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2392*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2392*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2392*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",190,"Econ_LitAEsgotoPODER PUBLICO190","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2393/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2393*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2393*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2393*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2393*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",268,"Econ_LitAEsgotoSANEPAR268","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2394/Parâmetros!$C$5","v":1.2282019798197337E-8},{"$f":"$G2394*Parâmetros!B$16","v":8.9672939471222332E-2},{"$f":"$G2394*Parâmetros!C$16","v":9.2003191526839709E-2},{"$f":"$G2394*Parâmetros!D$16","v":9.4505673461365403E-2},{"$f":"$G2394*Parâmetros!E$16","v":9.700815539589111E-2},{"$f":"IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]

{"sheet":"Tarifa Litoral A - Ligações","index":14,"n_rows":2394,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Ligações","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","RESIDENCIAL",0,{"$f":"\"Lig_LitA\"&A2&B2&C2","v":"Lig_LitAAguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},17900,{"$f":"0.6666667*$F2/Parâmetros!$D$5","v":2.2299143266024234E-3},{"$f":"$G2*Parâmetros!B$17","v":12839.411859283067},{"$f":"$G2*Parâmetros!C$17","v":13170.374817656024},{"$f":"$G2*Parâmetros!D$17","v":13508.326573197081},{"$f":"$G2*Parâmetros!E$17","v":13846.278328738137},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",1,{"$f":"\"Lig_LitA\"&A3&B3&C3","v":"Lig_LitAAguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},8021.625,{"$f":"0.6666667*$F3/Parâmetros!$D$5","v":9.9930371564984168E-4},{"$f":"$G3*Parâmetros!B$17","v":5753.7959304872365},{"$f":"$G3*Parâmetros!C$17","v":5902.1121729988836},{"$f":"$G3*Parâmetros!D$17","v":6053.5603434481591},{"$f":"$G3*Parâmetros!E$17","v":6205.0085138974346},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",2,"Lig_LitAAguaRESIDENCIAL2","RESIDENCIAL",5385.75,{"$f":"0.6666667*$F4/Parâmetros!$D$5","v":6.7093637343569839E-4},{"$f":"$G4*Parâmetros!B$17","v":3863.1208056499313},{"$f":"$G4*Parâmetros!C$17","v":3962.7009035860851},{"$f":"$G4*Parâmetros!D$17","v":4064.3837900333056},{"$f":"$G4*Parâmetros!E$17","v":4166.0666764805264},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",3,"Lig_LitAAguaRESIDENCIAL3","RESIDENCIAL",4206.375,{"$f":"0.6666667*$F5/Parâmetros!$D$5","v":5.2401429472414911E-4},{"$f":"$G5*Parâmetros!B$17","v":3017.1721262341794},{"$f":"$G5*Parâmetros!C$17","v":3094.9461102579808},{"$f":"$G5*Parâmetros!D$17","v":3174.3624128118363},{"$f":"$G5*Parâmetros!E$17","v":3253.7787153656918},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",4,"Lig_LitAAguaRESIDENCIAL4","RESIDENCIAL",3638.125,{"$f":"0.6666667*$F6/Parâmetros!$D$5","v":4.5322385807097446E-4},{"$f":"$G6*Parâmetros!B$17","v":2609.574596120347},{"$f":"$G6*Parâmetros!C$17","v":2676.8418929321133},{"$f":"$G6*Parâmetros!D$17","v":2745.5296432465161},{"$f":"$G6*Parâmetros!E$17","v":2814.2173935609185},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",5,"Lig_LitAAguaRESIDENCIAL5","RESIDENCIAL",3740.125,{"$f":"0.6666667*$F7/Parâmetros!$D$5","v":4.6593063244602739E-4},{"$f":"$G7*Parâmetros!B$17","v":2682.7377251508988},{"$f":"$G7*Parâmetros!C$17","v":2751.8909561388682},{"$f":"$G7*Parâmetros!D$17","v":2822.5044650602649},{"$f":"$G7*Parâmetros!E$17","v":2893.1179739816612},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",6,"Lig_LitAAguaRESIDENCIAL6","RESIDENCIAL",3073.5,{"$f":"0.6666667*$F8/Parâmetros!$D$5","v":3.8288501021299155E-4},{"$f":"$G8*Parâmetros!B$17","v":2204.577226229414},{"$f":"$G8*Parâmetros!C$17","v":2261.4048604506029},{"$f":"$G8*Parâmetros!D$17","v":2319.4324984760465},{"$f":"$G8*Parâmetros!E$17","v":2377.4601365014901},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",7,"Lig_LitAAguaRESIDENCIAL7","RESIDENCIAL",2873,{"$f":"0.6666667*$F9/Parâmetros!$D$5","v":3.5790747823065714E-4},{"$f":"$G9*Parâmetros!B$17","v":2060.7614676938688},{"$f":"$G9*Parâmetros!C$17","v":2113.881946990266},{"$f":"$G9*Parâmetros!D$17","v":2168.1241477539224},{"$f":"$G9*Parâmetros!E$17","v":2222.3663485175794},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",8,"Lig_LitAAguaRESIDENCIAL8","RESIDENCIAL",2714.75,{"$f":"0.6666667*$F10/Parâmetros!$D$5","v":3.3819329151642063E-4},{"$f":"$G10*Parâmetros!B$17","v":1947.2510248597043},{"$f":"$G10*Parâmetros!C$17","v":1997.4455327503738},{"$f":"$G10*Parâmetros!D$17","v":2048.6999756752389},{"$f":"$G10*Parâmetros!E$17","v":2099.954418600104},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",9,"Lig_LitAAguaRESIDENCIAL9","RESIDENCIAL",2499.625,{"$f":"0.6666667*$F11/Parâmetros!$D$5","v":3.1139383232589845E-4},{"$f":"$G11*Parâmetros!B$17","v":1792.9449647352196},{"$f":"$G11*Parâmetros!C$17","v":1839.1619080214209},{"$f":"$G11*Parâmetros!D$17","v":1886.3547938842319},{"$f":"$G11*Parâmetros!E$17","v":1933.5476797470428},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",10,"Lig_LitAAguaRESIDENCIAL10","RESIDENCIAL",2243,{"$f":"0.6666667*$F12/Parâmetros!$D$5","v":2.7942446003180086E-4},{"$f":"$G12*Parâmetros!B$17","v":1608.8715530934032},{"$f":"$G12*Parâmetros!C$17","v":1650.3436154191318},{"$f":"$G12*Parâmetros!D$17","v":1692.6914247866509},{"$f":"$G12*Parâmetros!E$17","v":1735.0392341541699},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",11,"Lig_LitAAguaRESIDENCIAL11","RESIDENCIAL",1925.25,{"$f":"0.6666667*$F13/Parâmetros!$D$5","v":2.3984036632912378E-4},{"$f":"$G13*Parâmetros!B$17","v":1380.9540604516606},{"$f":"$G13*Parâmetros!C$17","v":1416.5510680275006},{"$f":"$G13*Parâmetros!D$17","v":1452.8997617345071},{"$f":"$G13*Parâmetros!E$17","v":1489.2484554415139},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",12,"Lig_LitAAguaRESIDENCIAL12","RESIDENCIAL",1638.125,{"$f":"0.6666667*$F14/Parâmetros!$D$5","v":2.0407141934444668E-4},{"$f":"$G14*Parâmetros!B$17","v":1175.0034386585519},{"$f":"$G14*Parâmetros!C$17","v":1205.2916339761327},{"$f":"$G14*Parâmetros!D$17","v":1236.2194116043838},{"$f":"$G14*Parâmetros!E$17","v":1267.1471892326349},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",13,"Lig_LitAAguaRESIDENCIAL13","RESIDENCIAL",1397.25,{"$f":"0.6666667*$F15/Parâmetros!$D$5","v":1.7406412250532046E-4},{"$f":"$G15*Parâmetros!B$17","v":1002.2272748817467},{"$f":"$G15*Parâmetros!C$17","v":1028.0617996631217},{"$f":"$G15*Parâmetros!D$17","v":1054.4418605809844},{"$f":"$G15*Parâmetros!E$17","v":1080.8219214988471},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",14,"Lig_LitAAguaRESIDENCIAL14","RESIDENCIAL",1172.875,{"$f":"0.6666667*$F16/Parâmetros!$D$5","v":1.4611233328568814E-4},{"$f":"$G16*Parâmetros!B$17","v":841.28632315400159},{"$f":"$G16*Parâmetros!C$17","v":862.97225498649777},{"$f":"$G16*Parâmetros!D$17","v":885.1161189686328},{"$f":"$G16*Parâmetros!E$17","v":907.25998295076784},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",15,"Lig_LitAAguaRESIDENCIAL15","RESIDENCIAL",976.375,{"$f":"0.6666667*$F17/Parâmetros!$D$5","v":1.2163310618080676E-4},{"$f":"$G17*Parâmetros!B$17","v":700.33970693338006},{"$f":"$G17*Parâmetros!C$17","v":718.3924420440726},{"$f":"$G17*Parâmetros!D$17","v":736.82638870979326},{"$f":"$G17*Parâmetros!E$17","v":755.26033537551382},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",16,"Lig_LitAAguaRESIDENCIAL16","RESIDENCIAL",811.75,{"$f":"0.6666667*$F18/Parâmetros!$D$5","v":1.0112474606812945E-4},{"$f":"$G18*Parâmetros!B$17","v":582.25656853480609},{"$f":"$G18*Parâmetros!C$17","v":597.2654613537585},{"$f":"$G18*Parâmetros!D$17","v":612.59129026775031},{"$f":"$G18*Parâmetros!E$17","v":627.91711918174212},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",17,"Lig_LitAAguaRESIDENCIAL17","RESIDENCIAL",668.875,{"$f":"0.6666667*$F19/Parâmetros!$D$5","v":8.3325918726603128E-5},{"$f":"$G19*Parâmetros!B$17","v":479.77439147362912},{"$f":"$G19*Parâmetros!C$17","v":492.14158972959069},{"$f":"$G19*Parâmetros!D$17","v":504.76994059481552},{"$f":"$G19*Parâmetros!E$17","v":517.39829146004035},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",18,"Lig_LitAAguaRESIDENCIAL18","RESIDENCIAL",542,{"$f":"0.6666667*$F20/Parâmetros!$D$5","v":6.752031089488902E-5},{"$f":"$G20*Parâmetros!B$17","v":388.76878367214647},{"$f":"$G20*Parâmetros!C$17","v":398.79012017707066},{"$f":"$G20*Parâmetros!D$17","v":409.02307277501774},{"$f":"$G20*Parâmetros!E$17","v":419.25602537296481},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",19,"Lig_LitAAguaRESIDENCIAL19","RESIDENCIAL",453.625,{"$f":"0.6666667*$F21/Parâmetros!$D$5","v":5.6510887508660577E-5},{"$f":"$G21*Parâmetros!B$17","v":325.37867065180342},{"$f":"$G21*Parâmetros!C$17","v":333.76599310945329},{"$f":"$G21*Parâmetros!D$17","v":342.33042691433104},{"$f":"$G21*Parâmetros!E$17","v":350.89486071920879},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",20,"Lig_LitAAguaRESIDENCIAL20","RESIDENCIAL",374.75,{"$f":"0.6666667*$F22/Parâmetros!$D$5","v":4.6684938206383143E-5},{"$f":"$G22*Parâmetros!B$17","v":268.80277062940388},{"$f":"$G22*Parâmetros!C$17","v":275.73172977187681},{"$f":"$G22*Parâmetros!D$17","v":282.80700465394449},{"$f":"$G22*Parâmetros!E$17","v":289.88227953601216},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",21,"Lig_LitAAguaRESIDENCIAL21","RESIDENCIAL",308.75,{"$f":"0.6666667*$F23/Parâmetros!$D$5","v":3.8462907728407724E-5},{"$f":"$G23*Parâmetros!B$17","v":221.46192243316463},{"$f":"$G23*Parâmetros!C$17","v":227.17057122632946},{"$f":"$G23*Parâmetros!D$17","v":232.99976700975412},{"$f":"$G23*Parâmetros!E$17","v":238.82896279317879},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",22,"Lig_LitAAguaRESIDENCIAL22","RESIDENCIAL",263.25,{"$f":"0.6666667*$F24/Parâmetros!$D$5","v":3.2794689747379219E-5},{"$f":"$G24*Parâmetros!B$17","v":188.82542860090879},{"$f":"$G24*Parâmetros!C$17","v":193.69280283508093},{"$f":"$G24*Parâmetros!D$17","v":198.66295923989563},{"$f":"$G24*Parâmetros!E$17","v":203.63311564471033},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",23,"Lig_LitAAguaRESIDENCIAL23","RESIDENCIAL",225.375,{"$f":"0.6666667*$F25/Parâmetros!$D$5","v":2.80763654389956E-5},{"$f":"$G25*Parâmetros!B$17","v":161.65823730647605},{"$f":"$G25*Parâmetros!C$17","v":165.82531980610204},{"$f":"$G25*Parâmetros!D$17","v":170.08039672817276},{"$f":"$G25*Parâmetros!E$17","v":174.33547365024347},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",24,"Lig_LitAAguaRESIDENCIAL24","RESIDENCIAL",178.125,{"$f":"0.6666667*$F26/Parâmetros!$D$5","v":2.2190139074081379E-5},{"$f":"$G26*Parâmetros!B$17","v":127.76649371144113},{"$f":"$G26*Parâmetros!C$17","v":131.05994493826699},{"$f":"$G26*Parâmetros!D$17","v":134.42294250562739},{"$f":"$G26*Parâmetros!E$17","v":137.78594007298776},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",25,"Lig_LitAAguaRESIDENCIAL25","RESIDENCIAL",153.125,{"$f":"0.6666667*$F27/Parâmetros!$D$5","v":1.9075733589999781E-5},{"$f":"$G27*Parâmetros!B$17","v":109.83435424316869},{"$f":"$G27*Parâmetros!C$17","v":112.66556670131723},{"$f":"$G27*Parâmetros!D$17","v":115.55656461010072},{"$f":"$G27*Parâmetros!E$17","v":118.44756251888421},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",26,"Lig_LitAAguaRESIDENCIAL26","RESIDENCIAL",128.625,{"$f":"0.6666667*$F28/Parâmetros!$D$5","v":1.6023616215599816E-5},{"$f":"$G28*Parâmetros!B$17","v":92.260857564261698},{"$f":"$G28*Parâmetros!C$17","v":94.639076029106477},{"$f":"$G28*Parâmetros!D$17","v":97.067514272484615},{"$f":"$G28*Parâmetros!E$17","v":99.49595251586274},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",27,"Lig_LitAAguaRESIDENCIAL27","RESIDENCIAL",102.75,{"$f":"0.6666667*$F29/Parâmetros!$D$5","v":1.2800206539575362E-5},{"$f":"$G29*Parâmetros!B$17","v":73.701093214599723},{"$f":"$G29*Parâmetros!C$17","v":75.600894553863483},{"$f":"$G29*Parâmetros!D$17","v":77.540813150614525},{"$f":"$G29*Parâmetros!E$17","v":79.480731747365553},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",28,"Lig_LitAAguaRESIDENCIAL28","RESIDENCIAL",91.125,{"$f":"0.6666667*$F30/Parâmetros!$D$5","v":1.1352007989477421E-5},{"$f":"$G30*Parâmetros!B$17","v":65.362648361853047},{"$f":"$G30*Parâmetros!C$17","v":67.047508673681847},{"$f":"$G30*Parâmetros!D$17","v":68.767947429194635},{"$f":"$G30*Parâmetros!E$17","v":70.488386184707423},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",29,"Lig_LitAAguaRESIDENCIAL29","RESIDENCIAL",73.875,{"$f":"0.6666667*$F31/Parâmetros!$D$5","v":9.2030682054611203E-6},{"$f":"$G31*Parâmetros!B$17","v":52.989472128745064},{"$f":"$G31*Parâmetros!C$17","v":54.355387690186532},{"$f":"$G31*Parâmetros!D$17","v":55.750146681281258},{"$f":"$G31*Parâmetros!E$17","v":57.144905672375984},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",30,"Lig_LitAAguaRESIDENCIAL30","RESIDENCIAL",66.5,{"$f":"0.6666667*$F32/Parâmetros!$D$5","v":8.2843185876570479E-6},{"$f":"$G32*Parâmetros!B$17","v":47.69949098560469},{"$f":"$G32*Parâmetros!C$17","v":48.929046110286343},{"$f":"$G32*Parâmetros!D$17","v":50.184565202100885},{"$f":"$G32*Parâmetros!E$17","v":51.440084293915426},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",31,"Lig_LitAAguaRESIDENCIAL31","RESIDENCIAL",62.125,{"$f":"0.6666667*$F33/Parâmetros!$D$5","v":7.7392976279427686E-6},{"$f":"$G33*Parâmetros!B$17","v":44.561366578657015},{"$f":"$G33*Parâmetros!C$17","v":45.71002991882014},{"$f":"$G33*Parâmetros!D$17","v":46.882949070383724},{"$f":"$G33*Parâmetros!E$17","v":48.055868221947307},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",32,"Lig_LitAAguaRESIDENCIAL32","RESIDENCIAL",51.25,{"$f":"0.6666667*$F34/Parâmetros!$D$5","v":6.3845312423672744E-6},{"$f":"$G34*Parâmetros!B$17","v":36.760885909958503},{"$f":"$G34*Parâmetros!C$17","v":37.708475385747001},{"$f":"$G34*Parâmetros!D$17","v":38.676074685829633},{"$f":"$G34*Parâmetros!E$17","v":39.643673985912272},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",33,"Lig_LitAAguaRESIDENCIAL33","RESIDENCIAL",46.75,{"$f":"0.6666667*$F35/Parâmetros!$D$5","v":5.8239382552325866E-6},{"$f":"$G35*Parâmetros!B$17","v":33.533100805669463},{"$f":"$G35*Parâmetros!C$17","v":34.397487303096042},{"$f":"$G35*Parâmetros!D$17","v":35.280126664634835},{"$f":"$G35*Parâmetros!E$17","v":36.162766026173628},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",34,"Lig_LitAAguaRESIDENCIAL34","RESIDENCIAL",40.625,{"$f":"0.6666667*$F36/Parâmetros!$D$5","v":5.0609089116325955E-6},{"$f":"$G36*Parâmetros!B$17","v":29.139726635942715},{"$f":"$G36*Parâmetros!C$17","v":29.890864635043354},{"$f":"$G36*Parâmetros!D$17","v":30.657864080230809},{"$f":"$G36*Parâmetros!E$17","v":31.42486352541826},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",35,"Lig_LitAAguaRESIDENCIAL35","RESIDENCIAL",43.125,{"$f":"0.6666667*$F37/Parâmetros!$D$5","v":5.3723494600407546E-6},{"$f":"$G37*Parâmetros!B$17","v":30.932940582769959},{"$f":"$G37*Parâmetros!C$17","v":31.730302458738326},{"$f":"$G37*Parâmetros!D$17","v":32.544501869783467},{"$f":"$G37*Parâmetros!E$17","v":33.358701280828612},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",36,"Lig_LitAAguaRESIDENCIAL36","RESIDENCIAL",32.875,{"$f":"0.6666667*$F38/Parâmetros!$D$5","v":4.0954432115673003E-6},{"$f":"$G38*Parâmetros!B$17","v":23.58076340077826},{"$f":"$G38*Parâmetros!C$17","v":24.188607381588927},{"$f":"$G38*Parâmetros!D$17","v":24.809286932617546},{"$f":"$G38*Parâmetros!E$17","v":25.429966483646162},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",37,"Lig_LitAAguaRESIDENCIAL37","RESIDENCIAL",28.5,{"$f":"0.6666667*$F39/Parâmetros!$D$5","v":3.5504222518530205E-6},{"$f":"$G39*Parâmetros!B$17","v":20.442638993830581},{"$f":"$G39*Parâmetros!C$17","v":20.969591190122721},{"$f":"$G39*Parâmetros!D$17","v":21.507670800900378},{"$f":"$G39*Parâmetros!E$17","v":22.045750411678039},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",38,"Lig_LitAAguaRESIDENCIAL38","RESIDENCIAL",26.375,{"$f":"0.6666667*$F40/Parâmetros!$D$5","v":3.285697785706085E-6},{"$f":"$G40*Parâmetros!B$17","v":18.918407139027426},{"$f":"$G40*Parâmetros!C$17","v":19.406069039981993},{"$f":"$G40*Parâmetros!D$17","v":19.904028679780616},{"$f":"$G40*Parâmetros!E$17","v":20.401988319579239},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",39,"Lig_LitAAguaRESIDENCIAL39","RESIDENCIAL",26.125,{"$f":"0.6666667*$F41/Parâmetros!$D$5","v":3.2545537308652685E-6},{"$f":"$G41*Parâmetros!B$17","v":18.739085744344699},{"$f":"$G41*Parâmetros!C$17","v":19.22212525761249},{"$f":"$G41*Parâmetros!D$17","v":19.715364900825346},{"$f":"$G41*Parâmetros!E$17","v":20.208604544038202},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",40,"Lig_LitAAguaRESIDENCIAL40","RESIDENCIAL",19,{"$f":"0.6666667*$F42/Parâmetros!$D$5","v":2.3669481679020135E-6},{"$f":"$G42*Parâmetros!B$17","v":13.628425995887053},{"$f":"$G42*Parâmetros!C$17","v":13.979727460081811},{"$f":"$G42*Parâmetros!D$17","v":14.338447200600251},{"$f":"$G42*Parâmetros!E$17","v":14.697166941118693},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",41,"Lig_LitAAguaRESIDENCIAL41","RESIDENCIAL",18,{"$f":"0.6666667*$F43/Parâmetros!$D$5","v":2.24237194853875E-6},{"$f":"$G43*Parâmetros!B$17","v":12.911140417156158},{"$f":"$G43*Parâmetros!C$17","v":13.243952330603824},{"$f":"$G43*Parâmetros!D$17","v":13.583792084779189},{"$f":"$G43*Parâmetros!E$17","v":13.923631838954552},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",42,"Lig_LitAAguaRESIDENCIAL42","RESIDENCIAL",17.125,{"$f":"0.6666667*$F44/Parâmetros!$D$5","v":2.1333677565958937E-6},{"$f":"$G44*Parâmetros!B$17","v":12.28351553576662},{"$f":"$G44*Parâmetros!C$17","v":12.600149092310581},{"$f":"$G44*Parâmetros!D$17","v":12.923468858435754},{"$f":"$G44*Parâmetros!E$17","v":13.246788624560926},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",43,"Lig_LitAAguaRESIDENCIAL43","RESIDENCIAL",14.25,{"$f":"0.6666667*$F45/Parâmetros!$D$5","v":1.7752111259265102E-6},{"$f":"$G45*Parâmetros!B$17","v":10.221319496915291},{"$f":"$G45*Parâmetros!C$17","v":10.48479559506136},{"$f":"$G45*Parâmetros!D$17","v":10.753835400450189},{"$f":"$G45*Parâmetros!E$17","v":11.02287520583902},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",44,"Lig_LitAAguaRESIDENCIAL44","RESIDENCIAL",14.375,{"$f":"0.6666667*$F46/Parâmetros!$D$5","v":1.7907831533469183E-6},{"$f":"$G46*Parâmetros!B$17","v":10.310980194256652},{"$f":"$G46*Parâmetros!C$17","v":10.576767486246109},{"$f":"$G46*Parâmetros!D$17","v":10.848167289927824},{"$f":"$G46*Parâmetros!E$17","v":11.119567093609538},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",45,"Lig_LitAAguaRESIDENCIAL45","RESIDENCIAL",14,{"$f":"0.6666667*$F47/Parâmetros!$D$5","v":1.7440670710856942E-6},{"$f":"$G47*Parâmetros!B$17","v":10.041998102232565},{"$f":"$G47*Parâmetros!C$17","v":10.300851812691862},{"$f":"$G47*Parâmetros!D$17","v":10.565171621494923},{"$f":"$G47*Parâmetros!E$17","v":10.829491430297983},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",46,"Lig_LitAAguaRESIDENCIAL46","RESIDENCIAL",11,{"$f":"0.6666667*$F48/Parâmetros!$D$5","v":1.3703384129959026E-6},{"$f":"$G48*Parâmetros!B$17","v":7.8901413660398729},{"$f":"$G48*Parâmetros!C$17","v":8.0935264242578917},{"$f":"$G48*Parâmetros!D$17","v":8.3012062740317258},{"$f":"$G48*Parâmetros!E$17","v":8.50888612380556},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",47,"Lig_LitAAguaRESIDENCIAL47","RESIDENCIAL",12.625,{"$f":"0.6666667*$F49/Parâmetros!$D$5","v":1.5727747694612063E-6},{"$f":"$G49*Parâmetros!B$17","v":9.0557304314775813},{"$f":"$G49*Parâmetros!C$17","v":9.2891610096596242},{"$f":"$G49*Parâmetros!D$17","v":9.5275208372409566},{"$f":"$G49*Parâmetros!E$17","v":9.7658806648222889},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",48,"Lig_LitAAguaRESIDENCIAL48","RESIDENCIAL",11.5,{"$f":"0.6666667*$F50/Parâmetros!$D$5","v":1.4326265226775346E-6},{"$f":"$G50*Parâmetros!B$17","v":8.2487841554053212},{"$f":"$G50*Parâmetros!C$17","v":8.4614139889968865},{"$f":"$G50*Parâmetros!D$17","v":8.6785338319422589},{"$f":"$G50*Parâmetros!E$17","v":8.8956536748876296},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",49,"Lig_LitAAguaRESIDENCIAL49","RESIDENCIAL",9.125,{"$f":"0.6666667*$F51/Parâmetros!$D$5","v":1.1367580016897828E-6},{"$f":"$G51*Parâmetros!B$17","v":6.54523090591944},{"$f":"$G51*Parâmetros!C$17","v":6.71394805648666},{"$f":"$G51*Parâmetros!D$17","v":6.8862279318672268},{"$f":"$G51*Parâmetros!E$17","v":7.0585078072477936},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",50,"Lig_LitAAguaRESIDENCIAL50","RESIDENCIAL",9.625,{"$f":"0.6666667*$F52/Parâmetros!$D$5","v":1.1990461113714148E-6},{"$f":"$G52*Parâmetros!B$17","v":6.9038736952848891},{"$f":"$G52*Parâmetros!C$17","v":7.0818356212256548},{"$f":"$G52*Parâmetros!D$17","v":7.2635554897777599},{"$f":"$G52*Parâmetros!E$17","v":7.4452753583298641},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",52,"Lig_LitAAguaRESIDENCIAL52","RESIDENCIAL",10.375,{"$f":"0.6666667*$F53/Parâmetros!$D$5","v":1.2924782758938628E-6},{"$f":"$G53*Parâmetros!B$17","v":7.4418378793330628},{"$f":"$G53*Parâmetros!C$17","v":7.6336669683341487},{"$f":"$G53*Parâmetros!D$17","v":7.8295468266435595},{"$f":"$G53*Parâmetros!E$17","v":8.0254266849529721},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",54,"Lig_LitAAguaRESIDENCIAL54","RESIDENCIAL",9.125,{"$f":"0.6666667*$F54/Parâmetros!$D$5","v":1.1367580016897828E-6},{"$f":"$G54*Parâmetros!B$17","v":6.54523090591944},{"$f":"$G54*Parâmetros!C$17","v":6.71394805648666},{"$f":"$G54*Parâmetros!D$17","v":6.8862279318672268},{"$f":"$G54*Parâmetros!E$17","v":7.0585078072477936},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",56,"Lig_LitAAguaRESIDENCIAL56","RESIDENCIAL",5.25,{"$f":"0.6666667*$F55/Parâmetros!$D$5","v":6.5402515165713544E-7},{"$f":"$G55*Parâmetros!B$17","v":3.7657492883372128},{"$f":"$G55*Parâmetros!C$17","v":3.8628194297594489},{"$f":"$G55*Parâmetros!D$17","v":3.9619393580605968},{"$f":"$G55*Parâmetros!E$17","v":4.0610592863617452},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",57,"Lig_LitAAguaRESIDENCIAL57","RESIDENCIAL",5.625,{"$f":"0.6666667*$F56/Parâmetros!$D$5","v":7.0074123391835935E-7},{"$f":"$G56*Parâmetros!B$17","v":4.0347313803612987},{"$f":"$G56*Parâmetros!C$17","v":4.138735103313695},{"$f":"$G56*Parâmetros!D$17","v":4.2449350264934962},{"$f":"$G56*Parâmetros!E$17","v":4.3511349496732974},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",58,"Lig_LitAAguaRESIDENCIAL58","RESIDENCIAL",6.5,{"$f":"0.6666667*$F57/Parâmetros!$D$5","v":8.0974542586121533E-7},{"$f":"$G57*Parâmetros!B$17","v":4.6623562617508352},{"$f":"$G57*Parâmetros!C$17","v":4.7825383416069362},{"$f":"$G57*Parâmetros!D$17","v":4.9052582528369291},{"$f":"$G57*Parâmetros!E$17","v":5.0279781640669219},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",59,"Lig_LitAAguaRESIDENCIAL59","RESIDENCIAL",5,{"$f":"0.6666667*$F58/Parâmetros!$D$5","v":6.2288109681631946E-7},{"$f":"$G58*Parâmetros!B$17","v":3.5864278936544882},{"$f":"$G58*Parâmetros!C$17","v":3.6788756473899511},{"$f":"$G58*Parâmetros!D$17","v":3.7732755791053303},{"$f":"$G58*Parâmetros!E$17","v":3.8676755108207095},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",61,"Lig_LitAAguaRESIDENCIAL61","RESIDENCIAL",5.125,{"$f":"0.6666667*$F59/Parâmetros!$D$5","v":6.384531242367274E-7},{"$f":"$G59*Parâmetros!B$17","v":3.6760885909958501},{"$f":"$G59*Parâmetros!C$17","v":3.7708475385746998},{"$f":"$G59*Parâmetros!D$17","v":3.8676074685829631},{"$f":"$G59*Parâmetros!E$17","v":3.9643673985912269},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",62,"Lig_LitAAguaRESIDENCIAL62","RESIDENCIAL",7.375,{"$f":"0.6666667*$F60/Parâmetros!$D$5","v":9.187496178040711E-7},{"$f":"$G60*Parâmetros!B$17","v":5.2899811431403698},{"$f":"$G60*Parâmetros!C$17","v":5.4263415799001775},{"$f":"$G60*Parâmetros!D$17","v":5.5655814791803611},{"$f":"$G60*Parâmetros!E$17","v":5.7048213784605455},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",63,"Lig_LitAAguaRESIDENCIAL63","RESIDENCIAL",4.5,{"$f":"0.6666667*$F61/Parâmetros!$D$5","v":5.605929871346875E-7},{"$f":"$G61*Parâmetros!B$17","v":3.2277851042890395},{"$f":"$G61*Parâmetros!C$17","v":3.3109880826509559},{"$f":"$G61*Parâmetros!D$17","v":3.3959480211947972},{"$f":"$G61*Parâmetros!E$17","v":3.4809079597386381},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",64,"Lig_LitAAguaRESIDENCIAL64","RESIDENCIAL",4.875,{"$f":"0.6666667*$F62/Parâmetros!$D$5","v":6.0730906939591142E-7},{"$f":"$G62*Parâmetros!B$17","v":3.4967671963131259},{"$f":"$G62*Parâmetros!C$17","v":3.586903756205202},{"$f":"$G62*Parâmetros!D$17","v":3.6789436896276966},{"$f":"$G62*Parâmetros!E$17","v":3.7709836230501912},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",65,"Lig_LitAAguaRESIDENCIAL65","RESIDENCIAL",4.375,{"$f":"0.6666667*$F63/Parâmetros!$D$5","v":5.4502095971427957E-7},{"$f":"$G63*Parâmetros!B$17","v":3.1381244069476777},{"$f":"$G63*Parâmetros!C$17","v":3.2190161914662077},{"$f":"$G63*Parâmetros!D$17","v":3.3016161317171644},{"$f":"$G63*Parâmetros!E$17","v":3.3842160719681207},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",68,"Lig_LitAAguaRESIDENCIAL68","RESIDENCIAL",4.375,{"$f":"0.6666667*$F64/Parâmetros!$D$5","v":5.4502095971427957E-7},{"$f":"$G64*Parâmetros!B$17","v":3.1381244069476777},{"$f":"$G64*Parâmetros!C$17","v":3.2190161914662077},{"$f":"$G64*Parâmetros!D$17","v":3.3016161317171644},{"$f":"$G64*Parâmetros!E$17","v":3.3842160719681207},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",69,"Lig_LitAAguaRESIDENCIAL69","RESIDENCIAL",4.5,{"$f":"0.6666667*$F65/Parâmetros!$D$5","v":5.605929871346875E-7},{"$f":"$G65*Parâmetros!B$17","v":3.2277851042890395},{"$f":"$G65*Parâmetros!C$17","v":3.3109880826509559},{"$f":"$G65*Parâmetros!D$17","v":3.3959480211947972},{"$f":"$G65*Parâmetros!E$17","v":3.4809079597386381},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",75,"Lig_LitAAguaRESIDENCIAL75","RESIDENCIAL",2.625,{"$f":"0.6666667*$F66/Parâmetros!$D$5","v":3.2701257582856772E-7},{"$f":"$G66*Parâmetros!B$17","v":1.8828746441686064},{"$f":"$G66*Parâmetros!C$17","v":1.9314097148797245},{"$f":"$G66*Parâmetros!D$17","v":1.9809696790302984},{"$f":"$G66*Parâmetros!E$17","v":2.0305296431808726},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",76,{"$f":"\"Lig_LitA\"&A67&B67&C67","v":"Lig_LitAAguaRESIDENCIAL76"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},3.125,{"$f":"0.6666667*$F67/Parâmetros!$D$5","v":3.8930068551019962E-7},{"$f":"$G67*Parâmetros!B$17","v":2.2415174335340549},{"$f":"$G67*Parâmetros!C$17","v":2.2992972796187194},{"$f":"$G67*Parâmetros!D$17","v":2.3582972369408313},{"$f":"$G67*Parâmetros!E$17","v":2.4172971942629431},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",84,"Lig_LitAAguaRESIDENCIAL84","RESIDENCIAL",2.125,{"$f":"0.6666667*$F68/Parâmetros!$D$5","v":2.6472446614693576E-7},{"$f":"$G68*Parâmetros!B$17","v":1.5242318548031575},{"$f":"$G68*Parâmetros!C$17","v":1.5635221501407293},{"$f":"$G68*Parâmetros!D$17","v":1.6036421211197653},{"$f":"$G68*Parâmetros!E$17","v":1.6437620920988014},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",90,"Lig_LitAAguaRESIDENCIAL90","RESIDENCIAL",1.25,{"$f":"0.6666667*$F69/Parâmetros!$D$5","v":1.5572027420407987E-7},{"$f":"$G69*Parâmetros!B$17","v":0.89660697341362205},{"$f":"$G69*Parâmetros!C$17","v":0.91971891184748777},{"$f":"$G69*Parâmetros!D$17","v":0.94331889477633257},{"$f":"$G69*Parâmetros!E$17","v":0.96691887770517737},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",103,"Lig_LitAAguaRESIDENCIAL103","RESIDENCIAL",2.25,{"$f":"0.6666667*$F70/Parâmetros!$D$5","v":2.8029649356734375E-7},{"$f":"$G70*Parâmetros!B$17","v":1.6138925521445198},{"$f":"$G70*Parâmetros!C$17","v":1.6554940413254779},{"$f":"$G70*Parâmetros!D$17","v":1.6979740105973986},{"$f":"$G70*Parâmetros!E$17","v":1.740453979869319},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",111,"Lig_LitAAguaRESIDENCIAL111","RESIDENCIAL",1.125,{"$f":"0.6666667*$F71/Parâmetros!$D$5","v":1.4014824678367188E-7},{"$f":"$G71*Parâmetros!B$17","v":0.80694627607225988},{"$f":"$G71*Parâmetros!C$17","v":0.82774702066273897},{"$f":"$G71*Parâmetros!D$17","v":0.8489870052986993},{"$f":"$G71*Parâmetros!E$17","v":0.87022698993465952},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",112,"Lig_LitAAguaRESIDENCIAL112","RESIDENCIAL",1,{"$f":"0.6666667*$F72/Parâmetros!$D$5","v":1.2457621936326389E-7},{"$f":"$G72*Parâmetros!B$17","v":0.7172855787308976},{"$f":"$G72*Parâmetros!C$17","v":0.73577512947799018},{"$f":"$G72*Parâmetros!D$17","v":0.75465511582106604},{"$f":"$G72*Parâmetros!E$17","v":0.77353510216414179},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",132,"Lig_LitAAguaRESIDENCIAL132","RESIDENCIAL",0.75,{"$f":"0.6666667*$F73/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G73*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G73*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G73*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G73*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",149,"Lig_LitAAguaRESIDENCIAL149","RESIDENCIAL",0.5,{"$f":"0.6666667*$F74/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G74*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G74*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G74*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G74*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",194,"Lig_LitAAguaRESIDENCIAL194","RESIDENCIAL",0.125,{"$f":"0.6666667*$F75/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G75*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G75*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G75*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G75*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",235,"Lig_LitAAguaRESIDENCIAL235","RESIDENCIAL",0.25,{"$f":"0.6666667*$F76/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G76*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G76*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G76*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G76*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",236,"Lig_LitAAguaRESIDENCIAL236","RESIDENCIAL",0.125,{"$f":"0.6666667*$F77/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G77*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G77*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G77*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G77*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",292,"Lig_LitAAguaRESIDENCIAL292","RESIDENCIAL",0.125,{"$f":"0.6666667*$F78/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G78*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G78*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G78*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G78*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",455,"Lig_LitAAguaRESIDENCIAL455","RESIDENCIAL",0.125,{"$f":"0.6666667*$F79/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G79*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G79*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G79*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G79*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",512,"Lig_LitAAguaRESIDENCIAL512","RESIDENCIAL",0.125,{"$f":"0.6666667*$F80/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G80*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G80*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G80*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G80*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",521,"Lig_LitAAguaRESIDENCIAL521","RESIDENCIAL",0.125,{"$f":"0.6666667*$F81/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G81*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G81*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G81*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G81*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",870,"Lig_LitAAguaRESIDENCIAL870","RESIDENCIAL",0.125,{"$f":"0.6666667*$F82/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G82*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G82*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G82*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G82*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",78,"Lig_LitAAguaRESIDENCIAL78","RESIDENCIAL",1.625,{"$f":"0.6666667*$F83/Parâmetros!$D$5","v":2.0243635646530383E-7},{"$f":"$G83*Parâmetros!B$17","v":1.1655890654377088},{"$f":"$G83*Parâmetros!C$17","v":1.1956345854017341},{"$f":"$G83*Parâmetros!D$17","v":1.2263145632092323},{"$f":"$G83*Parâmetros!E$17","v":1.2569945410167305},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",0,"Lig_LitAAguaTARIFA SOCIAL0","TARIFA SOCIAL",60.25,{"$f":"0.6666667*$F84/Parâmetros!$D$5","v":7.5057172166366492E-6},{"$f":"$G84*Parâmetros!B$17","v":43.216456118536584},{"$f":"$G84*Parâmetros!C$17","v":44.33045155104891},{"$f":"$G84*Parâmetros!D$17","v":45.467970728219228},{"$f":"$G84*Parâmetros!E$17","v":46.605489905389547},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",1,"Lig_LitAAguaTARIFA SOCIAL1","TARIFA SOCIAL",68.25,{"$f":"0.6666667*$F85/Parâmetros!$D$5","v":8.5023269715427597E-6},{"$f":"$G85*Parâmetros!B$17","v":48.954740748383756},{"$f":"$G85*Parâmetros!C$17","v":50.216652586872826},{"$f":"$G85*Parâmetros!D$17","v":51.50521165478775},{"$f":"$G85*Parâmetros!E$17","v":52.793770722702675},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",2,"Lig_LitAAguaTARIFA SOCIAL2","TARIFA SOCIAL",109.75,{"$f":"0.6666667*$F86/Parâmetros!$D$5","v":1.3672240075118213E-5},{"$f":"$G86*Parâmetros!B$17","v":78.722092265716014},{"$f":"$G86*Parâmetros!C$17","v":80.751320460209428},{"$f":"$G86*Parâmetros!D$17","v":82.823398961362003},{"$f":"$G86*Parâmetros!E$17","v":84.895477462514577},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",3,"Lig_LitAAguaTARIFA SOCIAL3","TARIFA SOCIAL",126.875,{"$f":"0.6666667*$F87/Parâmetros!$D$5","v":1.5805607831714105E-5},{"$f":"$G87*Parâmetros!B$17","v":91.005607801482626},{"$f":"$G87*Parâmetros!C$17","v":93.351469552520001},{"$f":"$G87*Parâmetros!D$17","v":95.746867819797743},{"$f":"$G87*Parâmetros!E$17","v":98.142266087075484},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",4,"Lig_LitAAguaTARIFA SOCIAL4","TARIFA SOCIAL",144.375,{"$f":"0.6666667*$F88/Parâmetros!$D$5","v":1.7985691670571222E-5},{"$f":"$G88*Parâmetros!B$17","v":103.55810542927334},{"$f":"$G88*Parâmetros!C$17","v":106.22753431838483},{"$f":"$G88*Parâmetros!D$17","v":108.9533323466664},{"$f":"$G88*Parâmetros!E$17","v":111.67913037494796},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",5,"Lig_LitAAguaTARIFA SOCIAL5","TARIFA SOCIAL",129.375,{"$f":"0.6666667*$F89/Parâmetros!$D$5","v":1.6117048380122264E-5},{"$f":"$G89*Parâmetros!B$17","v":92.798821748309877},{"$f":"$G89*Parâmetros!C$17","v":95.190907376214966},{"$f":"$G89*Parâmetros!D$17","v":97.633505609350408},{"$f":"$G89*Parâmetros!E$17","v":100.07610384248584},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",6,"Lig_LitAAguaTARIFA SOCIAL6","TARIFA SOCIAL",123,{"$f":"0.6666667*$F90/Parâmetros!$D$5","v":1.5322874981681459E-5},{"$f":"$G90*Parâmetros!B$17","v":88.226126183900419},{"$f":"$G90*Parâmetros!C$17","v":90.500340925792798},{"$f":"$G90*Parâmetros!D$17","v":92.822579245991122},{"$f":"$G90*Parâmetros!E$17","v":95.144817566189445},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",7,"Lig_LitAAguaTARIFA SOCIAL7","TARIFA SOCIAL",116.125,{"$f":"0.6666667*$F91/Parâmetros!$D$5","v":1.4466413473559019E-5},{"$f":"$G91*Parâmetros!B$17","v":83.294787830125486},{"$f":"$G91*Parâmetros!C$17","v":85.441886910631609},{"$f":"$G91*Parâmetros!D$17","v":87.634325324721289},{"$f":"$G91*Parâmetros!E$17","v":89.826763738810968},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",8,"Lig_LitAAguaTARIFA SOCIAL8","TARIFA SOCIAL",108,{"$f":"0.6666667*$F92/Parâmetros!$D$5","v":1.3454231691232501E-5},{"$f":"$G92*Parâmetros!B$17","v":77.466842502936956},{"$f":"$G92*Parâmetros!C$17","v":79.463713983622952},{"$f":"$G92*Parâmetros!D$17","v":81.50275250867513},{"$f":"$G92*Parâmetros!E$17","v":83.541791033727321},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",9,"Lig_LitAAguaTARIFA SOCIAL9","TARIFA SOCIAL",84.625,{"$f":"0.6666667*$F93/Parâmetros!$D$5","v":1.0542262563616206E-5},{"$f":"$G93*Parâmetros!B$17","v":60.70029210010221},{"$f":"$G93*Parâmetros!C$17","v":62.264970332074917},{"$f":"$G93*Parâmetros!D$17","v":63.862689176357705},{"$f":"$G93*Parâmetros!E$17","v":65.4604080206405},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",10,"Lig_LitAAguaTARIFA SOCIAL10","TARIFA SOCIAL",66.75,{"$f":"0.6666667*$F94/Parâmetros!$D$5","v":8.3154626424978648E-6},{"$f":"$G94*Parâmetros!B$17","v":47.878812380287421},{"$f":"$G94*Parâmetros!C$17","v":49.112989892655847},{"$f":"$G94*Parâmetros!D$17","v":50.373228981056158},{"$f":"$G94*Parâmetros!E$17","v":51.63346806945647},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",11,"Lig_LitAAguaTARIFA SOCIAL11","TARIFA SOCIAL",50.5,{"$f":"0.6666667*$F95/Parâmetros!$D$5","v":6.2910990778448253E-6},{"$f":"$G95*Parâmetros!B$17","v":36.222921725910325},{"$f":"$G95*Parâmetros!C$17","v":37.156644038638497},{"$f":"$G95*Parâmetros!D$17","v":38.110083348963826},{"$f":"$G95*Parâmetros!E$17","v":39.063522659289156},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",12,"Lig_LitAAguaTARIFA SOCIAL12","TARIFA SOCIAL",38.625,{"$f":"0.6666667*$F96/Parâmetros!$D$5","v":4.8117564729060677E-6},{"$f":"$G96*Parâmetros!B$17","v":27.705155478480922},{"$f":"$G96*Parâmetros!C$17","v":28.419314376087371},{"$f":"$G96*Parâmetros!D$17","v":29.148553848588676},{"$f":"$G96*Parâmetros!E$17","v":29.877793321089978},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",13,"Lig_LitAAguaTARIFA SOCIAL13","TARIFA SOCIAL",28,{"$f":"0.6666667*$F97/Parâmetros!$D$5","v":3.4881341421713883E-6},{"$f":"$G97*Parâmetros!B$17","v":20.08399620446513},{"$f":"$G97*Parâmetros!C$17","v":20.601703625383724},{"$f":"$G97*Parâmetros!D$17","v":21.130343242989845},{"$f":"$G97*Parâmetros!E$17","v":21.658982860595966},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",14,"Lig_LitAAguaTARIFA SOCIAL14","TARIFA SOCIAL",21.5,{"$f":"0.6666667*$F98/Parâmetros!$D$5","v":2.6783887163101735E-6},{"$f":"$G98*Parâmetros!B$17","v":15.421639942714298},{"$f":"$G98*Parâmetros!C$17","v":15.819165283776789},{"$f":"$G98*Parâmetros!D$17","v":16.225084990152919},{"$f":"$G98*Parâmetros!E$17","v":16.63100469652905},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",15,"Lig_LitAAguaTARIFA SOCIAL15","TARIFA SOCIAL",16.375,{"$f":"0.6666667*$F99/Parâmetros!$D$5","v":2.0399355920734459E-6},{"$f":"$G99*Parâmetros!B$17","v":11.745551351718447},{"$f":"$G99*Parâmetros!C$17","v":12.048317745202088},{"$f":"$G99*Parâmetros!D$17","v":12.357477521569955},{"$f":"$G99*Parâmetros!E$17","v":12.66663729793782},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",16,"Lig_LitAAguaTARIFA SOCIAL16","TARIFA SOCIAL",11.25,{"$f":"0.6666667*$F100/Parâmetros!$D$5","v":1.4014824678367187E-6},{"$f":"$G100*Parâmetros!B$17","v":8.0694627607225975},{"$f":"$G100*Parâmetros!C$17","v":8.27747020662739},{"$f":"$G100*Parâmetros!D$17","v":8.4898700529869924},{"$f":"$G100*Parâmetros!E$17","v":8.7022698993465948},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",17,"Lig_LitAAguaTARIFA SOCIAL17","TARIFA SOCIAL",9.5,{"$f":"0.6666667*$F101/Parâmetros!$D$5","v":1.1834740839510068E-6},{"$f":"$G101*Parâmetros!B$17","v":6.8142129979435264},{"$f":"$G101*Parâmetros!C$17","v":6.9898637300409057},{"$f":"$G101*Parâmetros!D$17","v":7.1692236003001257},{"$f":"$G101*Parâmetros!E$17","v":7.3485834705593467},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",18,"Lig_LitAAguaTARIFA SOCIAL18","TARIFA SOCIAL",8.75,{"$f":"0.6666667*$F102/Parâmetros!$D$5","v":1.0900419194285591E-6},{"$f":"$G102*Parâmetros!B$17","v":6.2762488138953554},{"$f":"$G102*Parâmetros!C$17","v":6.4380323829324153},{"$f":"$G102*Parâmetros!D$17","v":6.6032322634343288},{"$f":"$G102*Parâmetros!E$17","v":6.7684321439362414},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",19,"Lig_LitAAguaTARIFA SOCIAL19","TARIFA SOCIAL",7.5,{"$f":"0.6666667*$F103/Parâmetros!$D$5","v":9.3432164522447903E-7},{"$f":"$G103*Parâmetros!B$17","v":5.3796418404817317},{"$f":"$G103*Parâmetros!C$17","v":5.5183134710849258},{"$f":"$G103*Parâmetros!D$17","v":5.6599133686579943},{"$f":"$G103*Parâmetros!E$17","v":5.8015132662310629},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",21,"Lig_LitAAguaTARIFA SOCIAL21","TARIFA SOCIAL",3,{"$f":"0.6666667*$F104/Parâmetros!$D$5","v":3.7372865808979163E-7},{"$f":"$G104*Parâmetros!B$17","v":2.1518567361926926},{"$f":"$G104*Parâmetros!C$17","v":2.2073253884339703},{"$f":"$G104*Parâmetros!D$17","v":2.263965347463198},{"$f":"$G104*Parâmetros!E$17","v":2.3206053064924252},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",23,"Lig_LitAAguaTARIFA SOCIAL23","TARIFA SOCIAL",2.875,{"$f":"0.6666667*$F105/Parâmetros!$D$5","v":3.5815663066938365E-7},{"$f":"$G105*Parâmetros!B$17","v":2.0621960388513303},{"$f":"$G105*Parâmetros!C$17","v":2.1153534972492216},{"$f":"$G105*Parâmetros!D$17","v":2.1696334579855647},{"$f":"$G105*Parâmetros!E$17","v":2.2239134187219074},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",25,"Lig_LitAAguaTARIFA SOCIAL25","TARIFA SOCIAL",1.25,{"$f":"0.6666667*$F106/Parâmetros!$D$5","v":1.5572027420407987E-7},{"$f":"$G106*Parâmetros!B$17","v":0.89660697341362205},{"$f":"$G106*Parâmetros!C$17","v":0.91971891184748777},{"$f":"$G106*Parâmetros!D$17","v":0.94331889477633257},{"$f":"$G106*Parâmetros!E$17","v":0.96691887770517737},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",33,"Lig_LitAAguaTARIFA SOCIAL33","TARIFA SOCIAL",0.375,{"$f":"0.6666667*$F107/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G107*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G107*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G107*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G107*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",89,"Lig_LitAAguaTARIFA SOCIAL89","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F108/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G108*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G108*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G108*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G108*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",67,"Lig_LitAAguaRESIDENCIAL67","RESIDENCIAL",4.75,{"$f":"0.6666667*$F109/Parâmetros!$D$5","v":5.9173704197550338E-7},{"$f":"$G109*Parâmetros!B$17","v":3.4071064989717632},{"$f":"$G109*Parâmetros!C$17","v":3.4949318650204528},{"$f":"$G109*Parâmetros!D$17","v":3.5846118001500629},{"$f":"$G109*Parâmetros!E$17","v":3.6742917352796733},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",70,"Lig_LitAAguaRESIDENCIAL70","RESIDENCIAL",4.25,{"$f":"0.6666667*$F110/Parâmetros!$D$5","v":5.2944893229387153E-7},{"$f":"$G110*Parâmetros!B$17","v":3.048463709606315},{"$f":"$G110*Parâmetros!C$17","v":3.1270443002814585},{"$f":"$G110*Parâmetros!D$17","v":3.2072842422395307},{"$f":"$G110*Parâmetros!E$17","v":3.2875241841976028},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",72,"Lig_LitAAguaRESIDENCIAL72","RESIDENCIAL",3.375,{"$f":"0.6666667*$F111/Parâmetros!$D$5","v":4.2044474035101566E-7},{"$f":"$G111*Parâmetros!B$17","v":2.4208388282167799},{"$f":"$G111*Parâmetros!C$17","v":2.4832410619882173},{"$f":"$G111*Parâmetros!D$17","v":2.5469610158960978},{"$f":"$G111*Parâmetros!E$17","v":2.6106809698039788},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",82,"Lig_LitAAguaRESIDENCIAL82","RESIDENCIAL",3.5,{"$f":"0.6666667*$F112/Parâmetros!$D$5","v":4.3601676777142354E-7},{"$f":"$G112*Parâmetros!B$17","v":2.5104995255581413},{"$f":"$G112*Parâmetros!C$17","v":2.5752129531729655},{"$f":"$G112*Parâmetros!D$17","v":2.6412929053737306},{"$f":"$G112*Parâmetros!E$17","v":2.7073728575744958},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",471,"Lig_LitAAguaRESIDENCIAL471","RESIDENCIAL",0.125,{"$f":"0.6666667*$F113/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G113*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G113*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G113*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G113*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",83,"Lig_LitAAguaRESIDENCIAL83","RESIDENCIAL",2.75,{"$f":"0.6666667*$F114/Parâmetros!$D$5","v":3.4258460324897566E-7},{"$f":"$G114*Parâmetros!B$17","v":1.9725353415099682},{"$f":"$G114*Parâmetros!C$17","v":2.0233816060644729},{"$f":"$G114*Parâmetros!D$17","v":2.0753015685079315},{"$f":"$G114*Parâmetros!E$17","v":2.12722153095139},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",300,"Lig_LitAAguaRESIDENCIAL300","RESIDENCIAL",0.375,{"$f":"0.6666667*$F115/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G115*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G115*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G115*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G115*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",0,"Lig_LitAAguaCOMERCIAL0","COMERCIAL",319.375,{"$f":"0.6666667*$F116/Parâmetros!$D$5","v":3.9786530059142407E-5},{"$f":"$G116*Parâmetros!B$17","v":229.08308170718044},{"$f":"$G116*Parâmetros!C$17","v":234.98818197703312},{"$f":"$G116*Parâmetros!D$17","v":241.01797761535298},{"$f":"$G116*Parâmetros!E$17","v":247.0477732536728},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",1,"Lig_LitAAguaCOMERCIAL1","COMERCIAL",268.25,{"$f":"0.6666667*$F117/Parâmetros!$D$5","v":3.3417570844195537E-5},{"$f":"$G117*Parâmetros!B$17","v":192.4118564945633},{"$f":"$G117*Parâmetros!C$17","v":197.37167848247086},{"$f":"$G117*Parâmetros!D$17","v":202.43623481900096},{"$f":"$G117*Parâmetros!E$17","v":207.50079115553103},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",2,"Lig_LitAAguaCOMERCIAL2","COMERCIAL",244.75,{"$f":"0.6666667*$F118/Parâmetros!$D$5","v":3.0490029689158834E-5},{"$f":"$G118*Parâmetros!B$17","v":175.55564539438717},{"$f":"$G118*Parâmetros!C$17","v":180.0809629397381},{"$f":"$G118*Parâmetros!D$17","v":184.70183959720589},{"$f":"$G118*Parâmetros!E$17","v":189.32271625467371},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",3,"Lig_LitAAguaCOMERCIAL3","COMERCIAL",239.5,{"$f":"0.6666667*$F119/Parâmetros!$D$5","v":2.9836004537501699E-5},{"$f":"$G119*Parâmetros!B$17","v":171.78989610604998},{"$f":"$G119*Parâmetros!C$17","v":176.21814350997863},{"$f":"$G119*Parâmetros!D$17","v":180.7399002391453},{"$f":"$G119*Parâmetros!E$17","v":185.26165696831194},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",4,"Lig_LitAAguaCOMERCIAL4","COMERCIAL",230.25,{"$f":"0.6666667*$F120/Parâmetros!$D$5","v":2.8683674508391506E-5},{"$f":"$G120*Parâmetros!B$17","v":165.15500450278915},{"$f":"$G120*Parâmetros!C$17","v":169.41222356230722},{"$f":"$G120*Parâmetros!D$17","v":173.75934041780042},{"$f":"$G120*Parâmetros!E$17","v":178.10645727329364},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",5,"Lig_LitAAguaCOMERCIAL5","COMERCIAL",234.5,{"$f":"0.6666667*$F121/Parâmetros!$D$5","v":2.9213123440685384E-5},{"$f":"$G121*Parâmetros!B$17","v":168.20346821239551},{"$f":"$G121*Parâmetros!C$17","v":172.5392678625887},{"$f":"$G121*Parâmetros!D$17","v":176.96662466004},{"$f":"$G121*Parâmetros!E$17","v":181.39398145749126},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",6,"Lig_LitAAguaCOMERCIAL6","COMERCIAL",201.375,{"$f":"0.6666667*$F122/Parâmetros!$D$5","v":2.5086536174277262E-5},{"$f":"$G122*Parâmetros!B$17","v":144.44338341693449},{"$f":"$G122*Parâmetros!C$17","v":148.16671669863027},{"$f":"$G122*Parâmetros!D$17","v":151.96867394846714},{"$f":"$G122*Parâmetros!E$17","v":155.77063119830405},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",7,"Lig_LitAAguaCOMERCIAL7","COMERCIAL",190.375,{"$f":"0.6666667*$F123/Parâmetros!$D$5","v":2.3716197761281361E-5},{"$f":"$G123*Parâmetros!B$17","v":136.55324205089462},{"$f":"$G123*Parâmetros!C$17","v":140.07319027437237},{"$f":"$G123*Parâmetros!D$17","v":143.66746767443544},{"$f":"$G123*Parâmetros!E$17","v":147.26174507449849},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",8,"Lig_LitAAguaCOMERCIAL8","COMERCIAL",176.875,{"$f":"0.6666667*$F124/Parâmetros!$D$5","v":2.2034418799877301E-5},{"$f":"$G124*Parâmetros!B$17","v":126.86988673802752},{"$f":"$G124*Parâmetros!C$17","v":130.14022602641953},{"$f":"$G124*Parâmetros!D$17","v":133.47962361085106},{"$f":"$G124*Parâmetros!E$17","v":136.8190211952826},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",9,"Lig_LitAAguaCOMERCIAL9","COMERCIAL",159.125,{"$f":"0.6666667*$F125/Parâmetros!$D$5","v":1.9823190906179367E-5},{"$f":"$G125*Parâmetros!B$17","v":114.13806771555409},{"$f":"$G125*Parâmetros!C$17","v":117.08021747818519},{"$f":"$G125*Parâmetros!D$17","v":120.08449530502713},{"$f":"$G125*Parâmetros!E$17","v":123.08877313186908},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",13,"Lig_LitAAguaCOMERCIAL13","COMERCIAL",93.25,{"$f":"0.6666667*$F129/Parâmetros!$D$5","v":1.1616732455624358E-5},{"$f":"$G129*Parâmetros!B$17","v":66.886880216656209},{"$f":"$G129*Parâmetros!C$17","v":68.611030823822588},{"$f":"$G129*Parâmetros!D$17","v":70.371589550314411},{"$f":"$G129*Parâmetros!E$17","v":72.132148276806234},{"$f":"IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C129<=VLOOKUP(E129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",97,"Lig_LitAAguaCOMERCIAL97","COMERCIAL",0.75,{"$f":"0.6666667*$F147/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G147*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G147*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G147*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G147*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C147<=VLOOKUP(E147,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",79,"Lig_LitAAguaRESIDENCIAL79","RESIDENCIAL",2.5,{"$f":"0.6666667*$F168/Parâmetros!$D$5","v":3.1144054840815973E-7},{"$f":"$G168*Parâmetros!B$17","v":1.7932139468272441},{"$f":"$G168*Parâmetros!C$17","v":1.8394378236949755},{"$f":"$G168*Parâmetros!D$17","v":1.8866377895526651},{"$f":"$G168*Parâmetros!E$17","v":1.9338377554103547},{"$f":"IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C168<=VLOOKUP(E168,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",124,"Lig_LitAAguaRESIDENCIAL124","RESIDENCIAL",1,{"$f":"0.6666667*$F193/Parâmetros!$D$5","v":1.2457621936326389E-7},{"$f":"$G193*Parâmetros!B$17","v":0.7172855787308976},{"$f":"$G193*Parâmetros!C$17","v":0.73577512947799018},{"$f":"$G193*Parâmetros!D$17","v":0.75465511582106604},{"$f":"$G193*Parâmetros!E$17","v":0.77353510216414179},{"$f":"IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C193<=VLOOKUP(E193,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",133,"Lig_LitAAguaRESIDENCIAL133","RESIDENCIAL",0.75,{"$f":"0.6666667*$F214/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G214*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G214*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G214*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G214*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C214<=VLOOKUP(E214,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",175,"Lig_LitAAguaRESIDENCIAL175","RESIDENCIAL",0.5,{"$f":"0.6666667*$F217/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G217*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G217*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G217*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G217*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C217<=VLOOKUP(E217,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","MPC",6,"Lig_LitAAguaMPC6","MPC",5.75,{"$f":"0.6666667*$F242/Parâmetros!$D$5","v":7.1631326133876729E-7},{"$f":"$G242*Parâmetros!B$17","v":4.1243920777026606},{"$f":"$G242*Parâmetros!C$17","v":4.2307069944984432},{"$f":"$G242*Parâmetros!D$17","v":4.3392669159711295},{"$f":"$G242*Parâmetros!E$17","v":4.4478268374438148},{"$f":"IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C242<=VLOOKUP(E242,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",268,"Lig_LitAAguaRESIDENCIAL268","RESIDENCIAL",0.25,{"$f":"0.6666667*$F263/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G263*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G263*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G263*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G263*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C263<=VLOOKUP(E263,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",36,"Lig_LitAAguaCOMERCIAL36","COMERCIAL",11.25,{"$f":"0.6666667*$F270/Parâmetros!$D$5","v":1.4014824678367187E-6},{"$f":"$G270*Parâmetros!B$17","v":8.0694627607225975},{"$f":"$G270*Parâmetros!C$17","v":8.27747020662739},{"$f":"$G270*Parâmetros!D$17","v":8.4898700529869924},{"$f":"$G270*Parâmetros!E$17","v":8.7022698993465948},{"$f":"IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C270<=VLOOKUP(E270,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",8,"Lig_LitAEsgotoRESIDENCIAL8","RESIDENCIAL",1955.5,{"$f":"0.6666667*$F291/Parâmetros!$D$5","v":2.4360879696486251E-4},{"$f":"$G291*Parâmetros!B$17","v":1402.6519492082703},{"$f":"$G291*Parâmetros!C$17","v":1438.8082656942097},{"$f":"$G291*Parâmetros!D$17","v":1475.7280789880945},{"$f":"$G291*Parâmetros!E$17","v":1512.6478922819792},{"$f":"IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C291<=VLOOKUP(E291,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","RESIDENCIAL",29,"Lig_LitAEsgotoRESIDENCIAL29","RESIDENCIAL",53.625,{"$f":"0.6666667*$F312/Parâmetros!$D$5","v":6.6803997633550259E-6},{"$f":"$G312*Parâmetros!B$17","v":38.464439159444382},{"$f":"$G312*Parâmetros!C$17","v":39.455941318257224},{"$f":"$G312*Parâmetros!D$17","v":40.468380585904661},{"$f":"$G312*Parâmetros!E$17","v":41.480819853552106},{"$f":"IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C312<=VLOOKUP(E312,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",56,"Lig_LitAEsgotoRESIDENCIAL56","RESIDENCIAL",4.5,{"$f":"0.6666667*$F336/Parâmetros!$D$5","v":5.605929871346875E-7},{"$f":"$G336*Parâmetros!B$17","v":3.2277851042890395},{"$f":"$G336*Parâmetros!C$17","v":3.3109880826509559},{"$f":"$G336*Parâmetros!D$17","v":3.3959480211947972},{"$f":"$G336*Parâmetros!E$17","v":3.4809079597386381},{"$f":"IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",1,"Lig_LitAEsgotoTARIFA SOCIAL1","TARIFA SOCIAL",46.25,{"$f":"0.6666667*$F357/Parâmetros!$D$5","v":5.7616501455509544E-6},{"$f":"$G357*Parâmetros!B$17","v":33.174458016304015},{"$f":"$G357*Parâmetros!C$17","v":34.029599738357042},{"$f":"$G357*Parâmetros!D$17","v":34.902799106724302},{"$f":"$G357*Parâmetros!E$17","v":35.775998475091555},{"$f":"IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C357<=VLOOKUP(E357,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","TARIFA SOCIAL",4,"Lig_LitAEsgotoTARIFA SOCIAL4","TARIFA SOCIAL",100.375,{"$f":"0.6666667*$F360/Parâmetros!$D$5","v":1.2504338018587612E-5},{"$f":"$G360*Parâmetros!B$17","v":71.997539965113845},{"$f":"$G360*Parâmetros!C$17","v":73.85342862135326},{"$f":"$G360*Parâmetros!D$17","v":75.74850725053949},{"$f":"$G360*Parâmetros!E$17","v":77.643585879725734},{"$f":"IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C360<=VLOOKUP(E360,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",1,"Lig_LitAEsgotoCOMERCIAL1","COMERCIAL",217,{"$f":"0.6666667*$F385/Parâmetros!$D$5","v":2.7033039601828259E-5},{"$f":"$G385*Parâmetros!B$17","v":155.65097058460475},{"$f":"$G385*Parâmetros!C$17","v":159.66320309672386},{"$f":"$G385*Parâmetros!D$17","v":163.7601601331713},{"$f":"$G385*Parâmetros!E$17","v":167.85711716961876},{"$f":"IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C385<=VLOOKUP(E385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",26,"Lig_LitAEsgotoCOMERCIAL26","COMERCIAL",16.5,{"$f":"0.6666667*$F406/Parâmetros!$D$5","v":2.0555076194938539E-6},{"$f":"$G406*Parâmetros!B$17","v":11.835212049059809},{"$f":"$G406*Parâmetros!C$17","v":12.140289636386838},{"$f":"$G406*Parâmetros!D$17","v":12.451809411047588},{"$f":"$G406*Parâmetros!E$17","v":12.763329185708338},{"$f":"IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C406<=VLOOKUP(E406,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","COMERCIAL",97,"Lig_LitAEsgotoCOMERCIAL97","COMERCIAL",0.75,{"$f":"0.6666667*$F413/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G413*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G413*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G413*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G413*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C413<=VLOOKUP(E413,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",96,"Lig_LitAEsgotoRESIDENCIAL96","RESIDENCIAL",1.125,{"$f":"0.6666667*$F434/Parâmetros!$D$5","v":1.4014824678367188E-7},{"$f":"$G434*Parâmetros!B$17","v":0.80694627607225988},{"$f":"$G434*Parâmetros!C$17","v":0.82774702066273897},{"$f":"$G434*Parâmetros!D$17","v":0.8489870052986993},{"$f":"$G434*Parâmetros!E$17","v":0.87022698993465952},{"$f":"IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C434<=VLOOKUP(E434,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",188,"Lig_LitAEsgotoRESIDENCIAL188","RESIDENCIAL",0.375,{"$f":"0.6666667*$F455/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G455*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G455*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G455*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G455*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C455<=VLOOKUP(E455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",175,"Lig_LitAEsgotoRESIDENCIAL175","RESIDENCIAL",0.5,{"$f":"0.6666667*$F480/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G480*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G480*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G480*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G480*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C480<=VLOOKUP(E480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",27,"Lig_LitAEsgotoCOMERCIAL27","COMERCIAL",14.5,{"$f":"0.6666667*$F495/Parâmetros!$D$5","v":1.8063551807673261E-6},{"$f":"$G495*Parâmetros!B$17","v":10.400640891598014},{"$f":"$G495*Parâmetros!C$17","v":10.668739377430857},{"$f":"$G495*Parâmetros!D$17","v":10.942499179405456},{"$f":"$G495*Parâmetros!E$17","v":11.216258981380054},{"$f":"IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C495<=VLOOKUP(E495,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","RESIDENCIAL",114,"Lig_LitAEsgotoRESIDENCIAL114","RESIDENCIAL",0.625,{"$f":"0.6666667*$F507/Parâmetros!$D$5","v":7.7860137102039933E-8},{"$f":"$G507*Parâmetros!B$17","v":0.44830348670681103},{"$f":"$G507*Parâmetros!C$17","v":0.45985945592374389},{"$f":"$G507*Parâmetros!D$17","v":0.47165944738816629},{"$f":"$G507*Parâmetros!E$17","v":0.48345943885258869},{"$f":"IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C507<=VLOOKUP(E507,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",55,"Lig_LitAAguaCOMERCIAL55","COMERCIAL",4,{"$f":"0.6666667*$F528/Parâmetros!$D$5","v":4.9830487745305555E-7},{"$f":"$G528*Parâmetros!B$17","v":2.8691423149235904},{"$f":"$G528*Parâmetros!C$17","v":2.9431005179119607},{"$f":"$G528*Parâmetros!D$17","v":3.0186204632842641},{"$f":"$G528*Parâmetros!E$17","v":3.0941404086565671},{"$f":"IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C528<=VLOOKUP(E528,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",152,"Lig_LitAAguaCOMERCIAL152","COMERCIAL",0.5,{"$f":"0.6666667*$F549/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G549*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G549*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G549*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G549*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C549<=VLOOKUP(E549,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",99,"Lig_LitAAguaCOMERCIAL99","COMERCIAL",1.25,{"$f":"0.6666667*$F556/Parâmetros!$D$5","v":1.5572027420407987E-7},{"$f":"$G556*Parâmetros!B$17","v":0.89660697341362205},{"$f":"$G556*Parâmetros!C$17","v":0.91971891184748777},{"$f":"$G556*Parâmetros!D$17","v":0.94331889477633257},{"$f":"$G556*Parâmetros!E$17","v":0.96691887770517737},{"$f":"IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C556<=VLOOKUP(E556,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",160,"Lig_LitAAguaCOMERCIAL160","COMERCIAL",0.5,{"$f":"0.6666667*$F577/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G577*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G577*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G577*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G577*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C577<=VLOOKUP(E577,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","MPC",10,"Lig_LitAAguaMPC10","MPC",1.5,{"$f":"0.6666667*$F598/Parâmetros!$D$5","v":1.8686432904489582E-7},{"$f":"$G598*Parâmetros!B$17","v":1.0759283680963463},{"$f":"$G598*Parâmetros!C$17","v":1.1036626942169852},{"$f":"$G598*Parâmetros!D$17","v":1.131982673731599},{"$f":"$G598*Parâmetros!E$17","v":1.1603026532462126},{"$f":"IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C598<=VLOOKUP(E598,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","COMERCIAL",100,"Lig_LitAAguaCOMERCIAL100","COMERCIAL",1.25,{"$f":"0.6666667*$F623/Parâmetros!$D$5","v":1.5572027420407987E-7},{"$f":"$G623*Parâmetros!B$17","v":0.89660697341362205},{"$f":"$G623*Parâmetros!C$17","v":0.91971891184748777},{"$f":"$G623*Parâmetros!D$17","v":0.94331889477633257},{"$f":"$G623*Parâmetros!E$17","v":0.96691887770517737},{"$f":"IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C623<=VLOOKUP(E623,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",60,"Lig_LitAEsgotoCOMERCIAL60","COMERCIAL",2.875,{"$f":"0.6666667*$F644/Parâmetros!$D$5","v":3.5815663066938365E-7},{"$f":"$G644*Parâmetros!B$17","v":2.0621960388513303},{"$f":"$G644*Parâmetros!C$17","v":2.1153534972492216},{"$f":"$G644*Parâmetros!D$17","v":2.1696334579855647},{"$f":"$G644*Parâmetros!E$17","v":2.2239134187219074},{"$f":"IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C644<=VLOOKUP(E644,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",98,"Lig_LitAEsgotoCOMERCIAL98","COMERCIAL",0.375,{"$f":"0.6666667*$F651/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G651*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G651*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G651*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G651*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C651<=VLOOKUP(E651,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",38,"Lig_LitAEsgotoCOMERCIAL38","COMERCIAL",5.625,{"$f":"0.6666667*$F672/Parâmetros!$D$5","v":7.0074123391835935E-7},{"$f":"$G672*Parâmetros!B$17","v":4.0347313803612987},{"$f":"$G672*Parâmetros!C$17","v":4.138735103313695},{"$f":"$G672*Parâmetros!D$17","v":4.2449350264934962},{"$f":"$G672*Parâmetros!E$17","v":4.3511349496732974},{"$f":"IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C672<=VLOOKUP(E672,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","COMERCIAL",125,"Lig_LitAEsgotoCOMERCIAL125","COMERCIAL",0.375,{"$f":"0.6666667*$F696/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G696*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G696*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G696*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G696*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C696<=VLOOKUP(E696,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","MPC",8,"Lig_LitAEsgotoMPC8","MPC",1.125,{"$f":"0.6666667*$F699/Parâmetros!$D$5","v":1.4014824678367188E-7},{"$f":"$G699*Parâmetros!B$17","v":0.80694627607225988},{"$f":"$G699*Parâmetros!C$17","v":0.82774702066273897},{"$f":"$G699*Parâmetros!D$17","v":0.8489870052986993},{"$f":"$G699*Parâmetros!E$17","v":0.87022698993465952},{"$f":"IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C699<=VLOOKUP(E699,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","COMERCIAL",249,"Lig_LitAEsgotoCOMERCIAL249","COMERCIAL",0.125,{"$f":"0.6666667*$F720/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G720*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G720*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G720*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G720*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C720<=VLOOKUP(E720,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",45,"Lig_LitAAguaINDUSTRIAL45","INDUSTRIAL",0.125,{"$f":"0.6666667*$F741/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G741*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G741*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G741*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G741*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C741<=VLOOKUP(E741,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",18,"Lig_LitAEsgotoINDUSTRIAL18","INDUSTRIAL",0.25,{"$f":"0.6666667*$F766/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G766*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G766*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G766*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G766*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C766<=VLOOKUP(E766,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","PODER PUBLICO",25,"Lig_LitAAguaPODER PUBLICO25","PODER PUBLICO",2,{"$f":"0.6666667*$F787/Parâmetros!$D$5","v":2.4915243872652777E-7},{"$f":"$G787*Parâmetros!B$17","v":1.4345711574617952},{"$f":"$G787*Parâmetros!C$17","v":1.4715502589559804},{"$f":"$G787*Parâmetros!D$17","v":1.5093102316421321},{"$f":"$G787*Parâmetros!E$17","v":1.5470702043282836},{"$f":"IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C787<=VLOOKUP(E787,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","PODER PUBLICO",51,"Lig_LitAAguaPODER PUBLICO51","PODER PUBLICO",2.875,{"$f":"0.6666667*$F794/Parâmetros!$D$5","v":3.5815663066938365E-7},{"$f":"$G794*Parâmetros!B$17","v":2.0621960388513303},{"$f":"$G794*Parâmetros!C$17","v":2.1153534972492216},{"$f":"$G794*Parâmetros!D$17","v":2.1696334579855647},{"$f":"$G794*Parâmetros!E$17","v":2.2239134187219074},{"$f":"IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C794<=VLOOKUP(E794,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",141,"Lig_LitAAguaPODER PUBLICO141","PODER PUBLICO",0.125,{"$f":"0.6666667*$F815/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G815*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G815*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G815*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G815*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C815<=VLOOKUP(E815,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",31,"Lig_LitAAguaPODER PUBLICO31","PODER PUBLICO",2,{"$f":"0.6666667*$F836/Parâmetros!$D$5","v":2.4915243872652777E-7},{"$f":"$G836*Parâmetros!B$17","v":1.4345711574617952},{"$f":"$G836*Parâmetros!C$17","v":1.4715502589559804},{"$f":"$G836*Parâmetros!D$17","v":1.5093102316421321},{"$f":"$G836*Parâmetros!E$17","v":1.5470702043282836},{"$f":"IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C836<=VLOOKUP(E836,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",110,"Lig_LitAAguaPODER PUBLICO110","PODER PUBLICO",0.375,{"$f":"0.6666667*$F843/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G843*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G843*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G843*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G843*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C843<=VLOOKUP(E843,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",100,"Lig_LitAAguaPODER PUBLICO100","PODER PUBLICO",0.625,{"$f":"0.6666667*$F862/Parâmetros!$D$5","v":7.7860137102039933E-8},{"$f":"$G862*Parâmetros!B$17","v":0.44830348670681103},{"$f":"$G862*Parâmetros!C$17","v":0.45985945592374389},{"$f":"$G862*Parâmetros!D$17","v":0.47165944738816629},{"$f":"$G862*Parâmetros!E$17","v":0.48345943885258869},{"$f":"IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C862<=VLOOKUP(E862,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",38,"Lig_LitAAguaPODER PUBLICO38","PODER PUBLICO",2.25,{"$f":"0.6666667*$F888/Parâmetros!$D$5","v":2.8029649356734375E-7},{"$f":"$G888*Parâmetros!B$17","v":1.6138925521445198},{"$f":"$G888*Parâmetros!C$17","v":1.6554940413254779},{"$f":"$G888*Parâmetros!D$17","v":1.6979740105973986},{"$f":"$G888*Parâmetros!E$17","v":1.740453979869319},{"$f":"IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C888<=VLOOKUP(E888,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",25,"Lig_LitAEsgotoPODER PUBLICO25","PODER PUBLICO",1.125,{"$f":"0.6666667*$F909/Parâmetros!$D$5","v":1.4014824678367188E-7},{"$f":"$G909*Parâmetros!B$17","v":0.80694627607225988},{"$f":"$G909*Parâmetros!C$17","v":0.82774702066273897},{"$f":"$G909*Parâmetros!D$17","v":0.8489870052986993},{"$f":"$G909*Parâmetros!E$17","v":0.87022698993465952},{"$f":"IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",223,"Lig_LitAEsgotoPODER PUBLICO223","PODER PUBLICO",0.25,{"$f":"0.6666667*$F930/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G930*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G930*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G930*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G930*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C930<=VLOOKUP(E930,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",75,"Lig_LitAEsgotoPODER PUBLICO75","PODER PUBLICO",0.875,{"$f":"0.6666667*$F937/Parâmetros!$D$5","v":1.0900419194285588E-7},{"$f":"$G937*Parâmetros!B$17","v":0.62762488138953532},{"$f":"$G937*Parâmetros!C$17","v":0.64380323829324138},{"$f":"$G937*Parâmetros!D$17","v":0.66032322634343266},{"$f":"$G937*Parâmetros!E$17","v":0.67684321439362394},{"$f":"IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C937<=VLOOKUP(E937,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",13,"Lig_LitAEsgotoPODER PUBLICO13","PODER PUBLICO",2.75,{"$f":"0.6666667*$F958/Parâmetros!$D$5","v":3.4258460324897566E-7},{"$f":"$G958*Parâmetros!B$17","v":1.9725353415099682},{"$f":"$G958*Parâmetros!C$17","v":2.0233816060644729},{"$f":"$G958*Parâmetros!D$17","v":2.0753015685079315},{"$f":"$G958*Parâmetros!E$17","v":2.12722153095139},{"$f":"IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C958<=VLOOKUP(E958,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","PODER PUBLICO",533,"Lig_LitAEsgotoPODER PUBLICO533","PODER PUBLICO",0.125,{"$f":"0.6666667*$F979/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G979*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G979*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G979*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G979*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C979<=VLOOKUP(E979,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",172,"Lig_LitAEsgotoPODER PUBLICO172","PODER PUBLICO",0.375,{"$f":"0.6666667*$F986/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G986*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G986*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G986*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G986*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C986<=VLOOKUP(E986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",44,"Lig_LitAAguaUTILIDADE PUBLICA44","UTILIDADE PUBLICA",0.375,{"$f":"0.6666667*$F1007/Parâmetros!$D$5","v":4.6716082261223954E-8},{"$f":"$G1007*Parâmetros!B$17","v":0.26898209202408657},{"$f":"$G1007*Parâmetros!C$17","v":0.27591567355424629},{"$f":"$G1007*Parâmetros!D$17","v":0.28299566843289975},{"$f":"$G1007*Parâmetros!E$17","v":0.29007566331155316},{"$f":"IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1007<=VLOOKUP(E1007,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",38,"Lig_LitAAguaENTIDADE FILANTROPICA38","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F1032/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1032*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1032*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1032*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1032*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1032<=VLOOKUP(E1032,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",11,"Lig_LitAEsgotoUTILIDADE PUBLICA11","UTILIDADE PUBLICA",7,{"$f":"0.6666667*$F1053/Parâmetros!$D$5","v":8.7203353554284708E-7},{"$f":"$G1053*Parâmetros!B$17","v":5.0209990511162825},{"$f":"$G1053*Parâmetros!C$17","v":5.150425906345931},{"$f":"$G1053*Parâmetros!D$17","v":5.2825858107474613},{"$f":"$G1053*Parâmetros!E$17","v":5.4147457151489915},{"$f":"IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1053<=VLOOKUP(E1053,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","ENTIDADE FILANTROPICA",150,"Lig_LitAEsgotoENTIDADE FILANTROPICA150","ENTIDADE FILANTROPICA",0.25,{"$f":"0.6666667*$F1063/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1063*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1063*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1063*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1063*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1063<=VLOOKUP(E1063,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",20,"Lig_LitAEsgotoUTILIDADE PUBLICA20","UTILIDADE PUBLICA",1.75,{"$f":"0.6666667*$F1080/Parâmetros!$D$5","v":2.1800838388571177E-7},{"$f":"$G1080*Parâmetros!B$17","v":1.2552497627790706},{"$f":"$G1080*Parâmetros!C$17","v":1.2876064765864828},{"$f":"$G1080*Parâmetros!D$17","v":1.3206464526868653},{"$f":"$G1080*Parâmetros!E$17","v":1.3536864287872479},{"$f":"IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1080<=VLOOKUP(E1080,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",289,"Lig_LitAAguaRESIDENCIAL289","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1101/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1101*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1101*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1101*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1101*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1101<=VLOOKUP(E1101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",111,"Lig_LitAAguaTARIFA SOCIAL111","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1126/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1126*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1126*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1126*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1126*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1126<=VLOOKUP(E1126,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","SANEPAR",375,"Lig_LitAAguaSANEPAR375","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F1129/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1129*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1129*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1129*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1129*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1129<=VLOOKUP(E1129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",289,"Lig_LitAEsgotoRESIDENCIAL289","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1150/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1150*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1150*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1150*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1150*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1150<=VLOOKUP(E1150,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",47,"Lig_LitAEsgotoTARIFA SOCIAL47","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1175/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1175*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1175*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1175*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1175*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1175<=VLOOKUP(E1175,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",1442,"Lig_LitAAguaCOMERCIAL1442","COMERCIAL",0.125,{"$f":"0.6666667*$F1196/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1196*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1196*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1196*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1196*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1196<=VLOOKUP(E1196,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","COMERCIAL",315,"Lig_LitAAguaCOMERCIAL315","COMERCIAL",0.25,{"$f":"0.6666667*$F1217/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1217*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1217*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1217*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1217*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1217<=VLOOKUP(E1217,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",236,"Lig_LitAAguaCOMERCIAL236","COMERCIAL",0.125,{"$f":"0.6666667*$F1224/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1224*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1224*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1224*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1224*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1224<=VLOOKUP(E1224,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",113,"Lig_LitAEsgotoCOMERCIAL113","COMERCIAL",0.625,{"$f":"0.6666667*$F1246/Parâmetros!$D$5","v":7.7860137102039933E-8},{"$f":"$G1246*Parâmetros!B$17","v":0.44830348670681103},{"$f":"$G1246*Parâmetros!C$17","v":0.45985945592374389},{"$f":"$G1246*Parâmetros!D$17","v":0.47165944738816629},{"$f":"$G1246*Parâmetros!E$17","v":0.48345943885258869},{"$f":"IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1246<=VLOOKUP(E1246,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",1194,"Lig_LitAAguaINDUSTRIAL1194","INDUSTRIAL",0.125,{"$f":"0.6666667*$F1269/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1269*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1269*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1269*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1269*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1269<=VLOOKUP(E1269,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",24,"Lig_LitAAguaINDUSTRIAL24","INDUSTRIAL",0.75,{"$f":"0.6666667*$F1272/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G1272*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G1272*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G1272*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G1272*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1272<=VLOOKUP(E1272,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","PODER PUBLICO",62,"Lig_LitAAguaPODER PUBLICO62","PODER PUBLICO",1.125,{"$f":"0.6666667*$F1293/Parâmetros!$D$5","v":1.4014824678367188E-7},{"$f":"$G1293*Parâmetros!B$17","v":0.80694627607225988},{"$f":"$G1293*Parâmetros!C$17","v":0.82774702066273897},{"$f":"$G1293*Parâmetros!D$17","v":0.8489870052986993},{"$f":"$G1293*Parâmetros!E$17","v":0.87022698993465952},{"$f":"IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1293<=VLOOKUP(E1293,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",244,"Lig_LitAAguaPODER PUBLICO244","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1318/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1318*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1318*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1318*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1318*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1318<=VLOOKUP(E1318,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",136,"Lig_LitAEsgotoPODER PUBLICO136","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1339/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1339*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1339*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1339*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1339*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1339<=VLOOKUP(E1339,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",200,"Lig_LitAEsgotoPODER PUBLICO200","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1360/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1360*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1360*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1360*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1360*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1360<=VLOOKUP(E1360,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",95,"Lig_LitAEsgotoPODER PUBLICO95","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1367/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1367*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1367*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1367*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1367*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1367<=VLOOKUP(E1367,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",8,"Lig_LitAEsgotoSANEPAR8","INATIVO + SANEPAR",0.75,{"$f":"0.6666667*$F1388/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G1388*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G1388*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G1388*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G1388*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1388<=VLOOKUP(E1388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",242,"Lig_LitAAguaRESIDENCIAL242","RESIDENCIAL",0.25,{"$f":"0.6666667*$F1413/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1413*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1413*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1413*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1413*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1413<=VLOOKUP(E1413,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",191,"Lig_LitAAguaRESIDENCIAL191","RESIDENCIAL",0.25,{"$f":"0.6666667*$F1429/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1429*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1429*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1429*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1429*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1429<=VLOOKUP(E1429,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",91,"Lig_LitAEsgotoCOMERCIAL91","COMERCIAL",1.375,{"$f":"0.6666667*$F1436/Parâmetros!$D$5","v":1.7129230162448783E-7},{"$f":"$G1436*Parâmetros!B$17","v":0.98626767075498412},{"$f":"$G1436*Parâmetros!C$17","v":1.0116908030322365},{"$f":"$G1436*Parâmetros!D$17","v":1.0376507842539657},{"$f":"$G1436*Parâmetros!E$17","v":1.063610765475695},{"$f":"IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1436<=VLOOKUP(E1436,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",136,"Lig_LitAEsgotoRESIDENCIAL136","RESIDENCIAL",0.5,{"$f":"0.6666667*$F1461/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G1461*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G1461*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G1461*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G1461*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1461<=VLOOKUP(E1461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",90,"Lig_LitAAguaCOMERCIAL90","COMERCIAL",0.625,{"$f":"0.6666667*$F1482/Parâmetros!$D$5","v":7.7860137102039933E-8},{"$f":"$G1482*Parâmetros!B$17","v":0.44830348670681103},{"$f":"$G1482*Parâmetros!C$17","v":0.45985945592374389},{"$f":"$G1482*Parâmetros!D$17","v":0.47165944738816629},{"$f":"$G1482*Parâmetros!E$17","v":0.48345943885258869},{"$f":"IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1482<=VLOOKUP(E1482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",83,"Lig_LitAEsgotoCOMERCIAL83","COMERCIAL",0.875,{"$f":"0.6666667*$F1489/Parâmetros!$D$5","v":1.0900419194285588E-7},{"$f":"$G1489*Parâmetros!B$17","v":0.62762488138953532},{"$f":"$G1489*Parâmetros!C$17","v":0.64380323829324138},{"$f":"$G1489*Parâmetros!D$17","v":0.66032322634343266},{"$f":"$G1489*Parâmetros!E$17","v":0.67684321439362394},{"$f":"IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1489<=VLOOKUP(E1489,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","INDUSTRIAL",1064,"Lig_LitAAguaINDUSTRIAL1064","INDUSTRIAL",0.125,{"$f":"0.6666667*$F1510/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1510*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1510*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1510*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1510*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1510<=VLOOKUP(E1510,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","PODER PUBLICO",218,"Lig_LitAAguaPODER PUBLICO218","PODER PUBLICO",0.25,{"$f":"0.6666667*$F1531/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1531*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1531*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1531*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1531*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1531<=VLOOKUP(E1531,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",243,"Lig_LitAEsgotoPODER PUBLICO243","PODER PUBLICO",0.25,{"$f":"0.6666667*$F1556/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1556*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1556*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1556*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1556*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1556<=VLOOKUP(E1556,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",211,"Lig_LitAEsgotoPODER PUBLICO211","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1559/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1559*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1559*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1559*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1559*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1559<=VLOOKUP(E1559,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",79,"Lig_LitAAguaSANEPAR79","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F1580/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1580*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1580*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1580*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1580*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1580<=VLOOKUP(E1580,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",220,"Lig_LitAAguaRESIDENCIAL220","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1605/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1605*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1605*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1605*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1605*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1605<=VLOOKUP(E1605,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",582,"Lig_LitAAguaRESIDENCIAL582","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1613/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1613*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1613*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1613*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1613*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1613<=VLOOKUP(E1613,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",76,"Lig_LitAEsgotoTARIFA SOCIAL76","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1632/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1632*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1632*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1632*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1632*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1632<=VLOOKUP(E1632,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","COMERCIAL",130,"Lig_LitAEsgotoCOMERCIAL130","COMERCIAL",0.25,{"$f":"0.6666667*$F1653/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1653*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1653*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1653*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1653*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1653<=VLOOKUP(E1653,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",683,"Lig_LitAAguaCOMERCIAL683","COMERCIAL",0.125,{"$f":"0.6666667*$F1674/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1674*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1674*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1674*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1674*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1674<=VLOOKUP(E1674,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",657,"Lig_LitAEsgotoCOMERCIAL657","COMERCIAL",0.125,{"$f":"0.6666667*$F1699/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1699*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1699*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1699*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1699*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1699<=VLOOKUP(E1699,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",137,"Lig_LitAEsgotoCOMERCIAL137","COMERCIAL",0.25,{"$f":"0.6666667*$F1702/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1702*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1702*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1702*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1702*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1702<=VLOOKUP(E1702,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",411,"Lig_LitAAguaPODER PUBLICO411","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1723/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1723*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1723*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1723*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1723*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1723<=VLOOKUP(E1723,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",657,"Lig_LitAEsgotoPODER PUBLICO657","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1748/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1748*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1748*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1748*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1748*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1748<=VLOOKUP(E1748,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",62,"Lig_LitAAguaUTILIDADE PUBLICA62","UTILIDADE PUBLICA",0.25,{"$f":"0.6666667*$F1769/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1769*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1769*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1769*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1769*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1769<=VLOOKUP(E1769,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",358,"Lig_LitAAguaSANEPAR358","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F1776/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1776*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1776*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1776*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1776*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1776<=VLOOKUP(E1776,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",110,"Lig_LitAAguaRESIDENCIAL110","RESIDENCIAL",0.625,{"$f":"0.6666667*$F1796/Parâmetros!$D$5","v":7.7860137102039933E-8},{"$f":"$G1796*Parâmetros!B$17","v":0.44830348670681103},{"$f":"$G1796*Parâmetros!C$17","v":0.45985945592374389},{"$f":"$G1796*Parâmetros!D$17","v":0.47165944738816629},{"$f":"$G1796*Parâmetros!E$17","v":0.48345943885258869},{"$f":"IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1796<=VLOOKUP(E1796,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",516,"Lig_LitAAguaRESIDENCIAL516","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1817/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1817*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1817*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1817*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1817*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1817<=VLOOKUP(E1817,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",46,"Lig_LitAEsgotoINDUSTRIAL46","INDUSTRIAL",0.5,{"$f":"0.6666667*$F1842/Parâmetros!$D$5","v":6.2288109681631944E-8},{"$f":"$G1842*Parâmetros!B$17","v":0.3586427893654488},{"$f":"$G1842*Parâmetros!C$17","v":0.36788756473899509},{"$f":"$G1842*Parâmetros!D$17","v":0.37732755791053302},{"$f":"$G1842*Parâmetros!E$17","v":0.38676755108207089},{"$f":"IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1842<=VLOOKUP(E1842,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",518,"Lig_LitAEsgotoRESIDENCIAL518","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1845/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1845*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1845*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1845*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1845*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1845<=VLOOKUP(E1845,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",573,"Lig_LitAEsgotoCOMERCIAL573","COMERCIAL",0.125,{"$f":"0.6666667*$F1870/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1870*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1870*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1870*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1870*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1870<=VLOOKUP(E1870,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",29,"Lig_LitAEsgotoINDUSTRIAL29","INDUSTRIAL",0.25,{"$f":"0.6666667*$F1891/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G1891*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G1891*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G1891*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G1891*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1891<=VLOOKUP(E1891,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",143,"Lig_LitAEsgotoPODER PUBLICO143","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1912/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1912*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1912*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1912*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1912*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1912<=VLOOKUP(E1912,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",294,"Lig_LitAEsgotoPODER PUBLICO294","PODER PUBLICO",0.125,{"$f":"0.6666667*$F1919/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1919*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1919*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1919*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1919*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1919<=VLOOKUP(E1919,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",22,"Lig_LitAAguaENTIDADE FILANTROPICA22","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F1940/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1940*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1940*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1940*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1940*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1940<=VLOOKUP(E1940,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","ENTIDADE FILANTROPICA",22,"Lig_LitAEsgotoENTIDADE FILANTROPICA22","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F1961/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1961*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1961*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1961*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1961*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1961<=VLOOKUP(E1961,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","RESIDENCIAL",388,"Lig_LitAEsgotoRESIDENCIAL388","RESIDENCIAL",0.125,{"$f":"0.6666667*$F1986/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1986*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1986*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1986*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1986*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1986<=VLOOKUP(E1986,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",114,"Lig_LitAEsgotoTARIFA SOCIAL114","TARIFA SOCIAL",0.125,{"$f":"0.6666667*$F1997/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G1997*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G1997*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G1997*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G1997*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1997<=VLOOKUP(E1997,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","COMERCIAL",149,"Lig_LitAAguaCOMERCIAL149","COMERCIAL",0.125,{"$f":"0.6666667*$F2013/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2013*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2013*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2013*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2013*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2013<=VLOOKUP(E2013,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",40,"Lig_LitAAguaINDUSTRIAL40","INDUSTRIAL",0.25,{"$f":"0.6666667*$F2034/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G2034*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G2034*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G2034*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G2034*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2034<=VLOOKUP(E2034,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",71,"Lig_LitAAguaPODER PUBLICO71","PODER PUBLICO",0.75,{"$f":"0.6666667*$F2055/Parâmetros!$D$5","v":9.3432164522447909E-8},{"$f":"$G2055*Parâmetros!B$17","v":0.53796418404817314},{"$f":"$G2055*Parâmetros!C$17","v":0.55183134710849258},{"$f":"$G2055*Parâmetros!D$17","v":0.5659913368657995},{"$f":"$G2055*Parâmetros!E$17","v":0.58015132662310631},{"$f":"IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2055<=VLOOKUP(E2055,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",629,"Lig_LitAAguaPODER PUBLICO629","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2062/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2062*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2062*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2062*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2062*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",665,"Lig_LitAEsgotoPODER PUBLICO665","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2083/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2083*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2083*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2083*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2083*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2083<=VLOOKUP(E2083,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",27,"Lig_LitAEsgotoSANEPAR27","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2108/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2108*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2108*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2108*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2108*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2108<=VLOOKUP(E2108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",213,"Lig_LitAAguaRESIDENCIAL213","RESIDENCIAL",0.125,{"$f":"0.6666667*$F2129/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2129*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2129*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2129*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2129*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2129<=VLOOKUP(E2129,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",146,"Lig_LitAEsgotoRESIDENCIAL146","RESIDENCIAL",0.125,{"$f":"0.6666667*$F2132/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2132*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2132*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2132*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2132*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2132<=VLOOKUP(E2132,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",359,"Lig_LitAAguaCOMERCIAL359","COMERCIAL",0.125,{"$f":"0.6666667*$F2157/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2157*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2157*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2157*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2157*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2157<=VLOOKUP(E2157,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",174,"Lig_LitAEsgotoCOMERCIAL174","COMERCIAL",0.125,{"$f":"0.6666667*$F2180/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2180*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2180*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2180*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2180*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2180<=VLOOKUP(E2180,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",77,"Lig_LitAEsgotoINDUSTRIAL77","INDUSTRIAL",0.25,{"$f":"0.6666667*$F2198/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G2198*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G2198*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G2198*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G2198*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2198<=VLOOKUP(E2198,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",276,"Lig_LitAAguaPODER PUBLICO276","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2205/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2205*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2205*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2205*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2205*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2205<=VLOOKUP(E2205,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",332,"Lig_LitAEsgotoPODER PUBLICO332","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2226/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2226*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2226*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2226*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2226*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2226<=VLOOKUP(E2226,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",34,"Lig_LitAEsgotoUTILIDADE PUBLICA34","UTILIDADE PUBLICA",0.25,{"$f":"0.6666667*$F2251/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G2251*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G2251*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G2251*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G2251*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2251<=VLOOKUP(E2251,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",199,"Lig_LitAAguaRESIDENCIAL199","RESIDENCIAL",0.125,{"$f":"0.6666667*$F2272/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2272*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2272*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2272*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2272*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2272<=VLOOKUP(E2272,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",320,"Lig_LitAEsgotoRESIDENCIAL320","RESIDENCIAL",0.25,{"$f":"0.6666667*$F2275/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G2275*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G2275*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G2275*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G2275*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2275<=VLOOKUP(E2275,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",672,"Lig_LitAAguaCOMERCIAL672","COMERCIAL",0.125,{"$f":"0.6666667*$F2300/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2300*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2300*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2300*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2300*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2300<=VLOOKUP(E2300,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",202,"Lig_LitAEsgotoCOMERCIAL202","COMERCIAL",0.125,{"$f":"0.6666667*$F2321/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2321*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2321*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2321*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2321*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2321<=VLOOKUP(E2321,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",572,"Lig_LitAEsgotoCOMERCIAL572","COMERCIAL",0.125,{"$f":"0.6666667*$F2342/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2342*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2342*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2342*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2342*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2342<=VLOOKUP(E2342,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","INDUSTRIAL",27,"Lig_LitAEsgotoINDUSTRIAL27","INDUSTRIAL",0.125,{"$f":"0.6666667*$F2349/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2349*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2349*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2349*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2349*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2349<=VLOOKUP(E2349,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",108,"Lig_LitAEsgotoPODER PUBLICO108","PODER PUBLICO",0.25,{"$f":"0.6666667*$F2364/Parâmetros!$D$5","v":3.1144054840815972E-8},{"$f":"$G2364*Parâmetros!B$17","v":0.1793213946827244},{"$f":"$G2364*Parâmetros!C$17","v":0.18394378236949754},{"$f":"$G2364*Parâmetros!D$17","v":0.18866377895526651},{"$f":"$G2364*Parâmetros!E$17","v":0.19338377554103545},{"$f":"IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2364<=VLOOKUP(E2364,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",373,"Lig_LitAEsgotoPODER PUBLICO373","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2365/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2365*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2365*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2365*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2365*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2365<=VLOOKUP(E2365,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",151,"Lig_LitAEsgotoPODER PUBLICO151","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2366/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2366*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2366*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2366*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2366*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2366<=VLOOKUP(E2366,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",122,"Lig_LitAEsgotoPODER PUBLICO122","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2367/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2367*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2367*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2367*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2367*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2367<=VLOOKUP(E2367,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",207,"Lig_LitAEsgotoPODER PUBLICO207","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2368/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2368*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2368*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2368*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2368*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2368<=VLOOKUP(E2368,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",620,"Lig_LitAEsgotoPODER PUBLICO620","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2369/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2369*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2369*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2369*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2369*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2369<=VLOOKUP(E2369,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",340,"Lig_LitAEsgotoPODER PUBLICO340","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2370/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2370*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2370*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2370*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2370*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2370<=VLOOKUP(E2370,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",162,{"$f":"\"Lig_LitA\"&A2371&B2371&C2371","v":"Lig_LitAEsgotoPODER PUBLICO162"},{"$f":"IF(OR($B2371=\"SANEPAR\", $B2371=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2371)","v":"PODER PUBLICO"},0.125,{"$f":"0.6666667*$F2371/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2371*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2371*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2371*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2371*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2371<=VLOOKUP(E2371,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",201,"Lig_LitAEsgotoPODER PUBLICO201","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2372/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2372*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2372*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2372*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2372*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2372<=VLOOKUP(E2372,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",543,"Lig_LitAEsgotoPODER PUBLICO543","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2373/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2373*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2373*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2373*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2373*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2373<=VLOOKUP(E2373,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",140,"Lig_LitAEsgotoPODER PUBLICO140","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2374/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2374*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2374*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2374*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2374*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2374<=VLOOKUP(E2374,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",206,"Lig_LitAAguaENTIDADE FILANTROPICA206","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F2375/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2375*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2375*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2375*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2375*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2375<=VLOOKUP(E2375,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",13,"Lig_LitAAguaSANEPAR13","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2376/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2376*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2376*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2376*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2376*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2376<=VLOOKUP(E2376,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","SANEPAR",175,"Lig_LitAAguaSANEPAR175","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2377/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2377*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2377*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2377*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2377*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2377<=VLOOKUP(E2377,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",267,"Lig_LitAAguaSANEPAR267","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2378/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2378*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2378*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2378*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2378*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2378<=VLOOKUP(E2378,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",79,"Lig_LitAAguaUTILIDADE PUBLICA79","UTILIDADE PUBLICA",0.125,{"$f":"0.6666667*$F2379/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2379*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2379*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2379*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2379*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2379<=VLOOKUP(E2379,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","ENTIDADE FILANTROPICA",28,"Lig_LitAAguaENTIDADE FILANTROPICA28","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F2380/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2380*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2380*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2380*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2380*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2380<=VLOOKUP(E2380,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","SANEPAR",197,"Lig_LitAAguaSANEPAR197","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2381/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2381*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2381*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2381*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2381*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2381<=VLOOKUP(E2381,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",229,"Lig_LitAAguaSANEPAR229","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2382/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2382*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2382*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2382*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2382*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2382<=VLOOKUP(E2382,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",317,"Lig_LitAAguaSANEPAR317","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2383/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2383*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2383*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2383*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2383*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2383<=VLOOKUP(E2383,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",548,"Lig_LitAAguaSANEPAR548","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2384/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2384*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2384*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2384*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2384*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2384<=VLOOKUP(E2384,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",856,"Lig_LitAAguaSANEPAR856","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2385/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2385*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2385*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2385*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2385*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2385<=VLOOKUP(E2385,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1382,"Lig_LitAAguaSANEPAR1382","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2386/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2386*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2386*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2386*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2386*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2386<=VLOOKUP(E2386,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",190,"Lig_LitAAguaPODER PUBLICO190","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2387/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2387*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2387*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2387*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2387*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2387<=VLOOKUP(E2387,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",157,"Lig_LitAAguaSANEPAR157","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2388/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2388*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2388*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2388*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2388*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",268,"Lig_LitAAguaSANEPAR268","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2389/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2389*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2389*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2389*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2389*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2389<=VLOOKUP(E2389,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",13,"Lig_LitAEsgotoSANEPAR13","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2390/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2390*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2390*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2390*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2390*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2390<=VLOOKUP(E2390,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","UTILIDADE PUBLICA",79,"Lig_LitAEsgotoUTILIDADE PUBLICA79","UTILIDADE PUBLICA",0.125,{"$f":"0.6666667*$F2391/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2391*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2391*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2391*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2391*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2391<=VLOOKUP(E2391,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","ENTIDADE FILANTROPICA",28,"Lig_LitAEsgotoENTIDADE FILANTROPICA28","ENTIDADE FILANTROPICA",0.125,{"$f":"0.6666667*$F2392/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2392*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2392*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2392*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2392*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2392<=VLOOKUP(E2392,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","PODER PUBLICO",190,"Lig_LitAEsgotoPODER PUBLICO190","PODER PUBLICO",0.125,{"$f":"0.6666667*$F2393/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2393*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2393*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2393*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2393*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2393<=VLOOKUP(E2393,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",268,"Lig_LitAEsgotoSANEPAR268","INATIVO + SANEPAR",0.125,{"$f":"0.6666667*$F2394/Parâmetros!$D$5","v":1.5572027420407986E-8},{"$f":"$G2394*Parâmetros!B$17","v":8.96606973413622E-2},{"$f":"$G2394*Parâmetros!C$17","v":9.1971891184748772E-2},{"$f":"$G2394*Parâmetros!D$17","v":9.4331889477633254E-2},{"$f":"$G2394*Parâmetros!E$17","v":9.6691887770517723E-2},{"$f":"IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2394<=VLOOKUP(E2394,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]

{"sheet":"Tarifa Litoral B - Volume","index":15,"n_rows":2482,"n_cols":13,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Volume Faturado","Peso",2021,2022,2023,2024,"Condicional","VF Original"]
["Agua","RESIDENCIAL",0,{"$f":"\"Vol_LitB\"&A2&B2&C2","v":"Vol_LitBAguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C2<=5),VLOOKUP(\"LITORAL B\"&A2&E2&C2,'Volume Medido 1'!$G$3:$I$449,3,0),M2)","v":78},{"$f":"$F2/Parâmetros!$B$5","v":8.5536189216788623E-8},{"$f":"$G2*Parâmetros!B$15","v":78.847660128154615},{"$f":"$G2*Parâmetros!C$15","v":80.647064689177597},{"$f":"$G2*Parâmetros!D$15","v":82.544887822238891},{"$f":"$G2*Parâmetros!E$15","v":84.372928134456146},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},177995]
["Agua","RESIDENCIAL",1,{"$f":"\"Vol_LitB\"&A3&B3&C3","v":"Vol_LitBAguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C3<=5),VLOOKUP(\"LITORAL B\"&A3&E3&C3,'Volume Medido 1'!$G$3:$I$449,3,0),M3)","v":21904},{"$f":"$F3/Parâmetros!$B$5","v":2.4020316520571001E-5},{"$f":"$G3*Parâmetros!B$15","v":22142.04035188588},{"$f":"$G3*Parâmetros!C$15","v":22647.350063483926},{"$f":"$G3*Parâmetros!D$15","v":23180.297728952828},{"$f":"$G3*Parâmetros!E$15","v":23693.648946886249},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},110840]
["Agua","RESIDENCIAL",2,"Vol_LitBAguaRESIDENCIAL2","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C4<=5),VLOOKUP(\"LITORAL B\"&A4&E4&C4,'Volume Medido 1'!$G$3:$I$449,3,0),M4)","v":40216},{"$f":"$F4/Parâmetros!$B$5","v":4.4101581865927839E-5},{"$f":"$G4*Parâmetros!B$15","v":40653.04486812649},{"$f":"$G4*Parâmetros!C$15","v":41580.799404358542},{"$f":"$G4*Parâmetros!D$15","v":42559.297546912298},{"$f":"$G4*Parâmetros!E$15","v":43501.816382760109},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},101145]
["Agua","RESIDENCIAL",3,"Vol_LitBAguaRESIDENCIAL3","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C5<=5),VLOOKUP(\"LITORAL B\"&A5&E5&C5,'Volume Medido 1'!$G$3:$I$449,3,0),M5)","v":59753},{"$f":"$F5/Parâmetros!$B$5","v":6.5526204029112448E-5},{"$f":"$G5*Parâmetros!B$15","v":60402.361995354142},{"$f":"$G5*Parâmetros!C$15","v":61780.821235543961},{"$f":"$G5*Parâmetros!D$15","v":63234.675410797958},{"$f":"$G5*Parâmetros!E$15","v":64635.071472027674},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},99984]
["Agua","RESIDENCIAL",4,"Vol_LitBAguaRESIDENCIAL4","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C6<=5),VLOOKUP(\"LITORAL B\"&A6&E6&C6,'Volume Medido 1'!$G$3:$I$449,3,0),M6)","v":78057},{"$f":"$F6/Parâmetros!$B$5","v":8.5598696431985516E-5},{"$f":"$G6*Parâmetros!B$15","v":78905.279572094427},{"$f":"$G6*Parâmetros!C$15","v":80705.999082604307},{"$f":"$G6*Parâmetros!D$15","v":82605.209086416682},{"$f":"$G6*Parâmetros!E$15","v":84434.58527424671},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},98225]
["Agua","RESIDENCIAL",5,"Vol_LitBAguaRESIDENCIAL5","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C7<=5),VLOOKUP(\"LITORAL B\"&A7&E7&C7,'Volume Medido 1'!$G$3:$I$449,3,0),M7)","v":105396},{"$f":"$F7/Parâmetros!$B$5","v":1.1557913075246993E-4},{"$f":"$G7*Parâmetros!B$15","v":106541.38444701262},{"$f":"$G7*Parâmetros!C$15","v":108972.79525616106},{"$f":"$G7*Parâmetros!D$15","v":111537.19226811141},{"$f":"$G7*Parâmetros!E$15","v":114007.2965853736},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},106509]
["Agua","RESIDENCIAL",6,"Vol_LitBAguaRESIDENCIAL6","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C8<=5),VLOOKUP(\"LITORAL B\"&A8&E8&C8,'Volume Medido 1'!$G$3:$I$449,3,0),M8)","v":108627},{"$f":"$F8/Parâmetros!$B$5","v":1.1912230289810383E-4},{"$f":"$G8*Parâmetros!B$15","v":109807.4971377058},{"$f":"$G8*Parâmetros!C$15","v":112313.44482040123},{"$f":"$G8*Parâmetros!D$15","v":114956.45550597878},{"$f":"$G8*Parâmetros!E$15","v":117502.28287771242},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},108627]
["Agua","RESIDENCIAL",7,"Vol_LitBAguaRESIDENCIAL7","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C9<=5),VLOOKUP(\"LITORAL B\"&A9&E9&C9,'Volume Medido 1'!$G$3:$I$449,3,0),M9)","v":119509},{"$f":"$F9/Parâmetros!$B$5","v":1.3105569791165632E-4},{"$f":"$G9*Parâmetros!B$15","v":120807.75659302091},{"$f":"$G9*Parâmetros!C$15","v":123564.74428126829},{"$f":"$G9*Parâmetros!D$15","v":126472.5256249737},{"$f":"$G9*Parâmetros!E$15","v":129273.3880566759},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},119509]
["Agua","RESIDENCIAL",8,"Vol_LitBAguaRESIDENCIAL8","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C10<=5),VLOOKUP(\"LITORAL B\"&A10&E10&C10,'Volume Medido 1'!$G$3:$I$449,3,0),M10)","v":130210},{"$f":"$F10/Parâmetros!$B$5","v":1.4279060510151342E-4},{"$f":"$G10*Parâmetros!B$15","v":131625.04904214118},{"$f":"$G10*Parâmetros!C$15","v":134628.90119458738},{"$f":"$G10*Parâmetros!D$15","v":137797.0492735093},{"$f":"$G10*Parâmetros!E$15","v":140848.70477419917},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},130210]
["Agua","RESIDENCIAL",9,"Vol_LitBAguaRESIDENCIAL9","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C11<=5),VLOOKUP(\"LITORAL B\"&A11&E11&C11,'Volume Medido 1'!$G$3:$I$449,3,0),M11)","v":134110},{"$f":"$F11/Parâmetros!$B$5","v":1.4706741456235286E-4},{"$f":"$G11*Parâmetros!B$15","v":135567.43204854892},{"$f":"$G11*Parâmetros!C$15","v":138661.25442904627},{"$f":"$G11*Parâmetros!D$15","v":141924.29366462125},{"$f":"$G11*Parâmetros!E$15","v":145067.35118092198},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},134110]
["Agua","RESIDENCIAL",10,"Vol_LitBAguaRESIDENCIAL10","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C12<=5),VLOOKUP(\"LITORAL B\"&A12&E12&C12,'Volume Medido 1'!$G$3:$I$449,3,0),M12)","v":136380},{"$f":"$F12/Parâmetros!$B$5","v":1.4955673699212351E-4},{"$f":"$G12*Parâmetros!B$15","v":137862.10113176572},{"$f":"$G12*Parâmetros!C$15","v":141008.29079884669},{"$f":"$G12*Parâmetros!D$15","v":144326.56155380694},{"$f":"$G12*Parâmetros!E$15","v":147522.81973047604},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},136380]
["Agua","RESIDENCIAL",11,"Vol_LitBAguaRESIDENCIAL11","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C13<=5),VLOOKUP(\"LITORAL B\"&A13&E13&C13,'Volume Medido 1'!$G$3:$I$449,3,0),M13)","v":137585},{"$f":"$F13/Parâmetros!$B$5","v":1.5087816145374183E-4},{"$f":"$G13*Parâmetros!B$15","v":139080.19639400195},{"$f":"$G13*Parâmetros!C$15","v":142254.18455462178},{"$f":"$G13*Parâmetros!D$15","v":145601.77424388126},{"$f":"$G13*Parâmetros!E$15","v":148826.27329973268},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},137585]
["Agua","RESIDENCIAL",12,"Vol_LitBAguaRESIDENCIAL12","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C14<=5),VLOOKUP(\"LITORAL B\"&A14&E14&C14,'Volume Medido 1'!$G$3:$I$449,3,0),M14)","v":135821},{"$f":"$F14/Parâmetros!$B$5","v":1.4894372763606985E-4},{"$f":"$G14*Parâmetros!B$15","v":137297.02623418061},{"$f":"$G14*Parâmetros!C$15","v":140430.32016857422},{"$f":"$G14*Parâmetros!D$15","v":143734.98985774754},{"$f":"$G14*Parâmetros!E$15","v":146918.14707884574},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},135821]
["Agua","RESIDENCIAL",13,"Vol_LitBAguaRESIDENCIAL13","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C15<=5),VLOOKUP(\"LITORAL B\"&A15&E15&C15,'Volume Medido 1'!$G$3:$I$449,3,0),M15)","v":129818},{"$f":"$F15/Parâmetros!$B$5","v":1.4236073091980855E-4},{"$f":"$G15*Parâmetros!B$15","v":131228.78900662533},{"$f":"$G15*Parâmetros!C$15","v":134223.59799768793},{"$f":"$G15*Parâmetros!D$15","v":137382.20829881294},{"$f":"$G15*Parâmetros!E$15","v":140424.67672511318},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},129818]
["Agua","RESIDENCIAL",14,"Vol_LitBAguaRESIDENCIAL14","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C16<=5),VLOOKUP(\"LITORAL B\"&A16&E16&C16,'Volume Medido 1'!$G$3:$I$449,3,0),M16)","v":124984},{"$f":"$F16/Parâmetros!$B$5","v":1.3705968042398859E-4},{"$f":"$G16*Parâmetros!B$15","v":126342.25581355483},{"$f":"$G16*Parâmetros!C$15","v":129225.54786041248},{"$f":"$G16*Parâmetros!D$15","v":132266.54178941931},{"$f":"$G16*Parâmetros!E$15","v":135195.7185891906},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},124984]
["Agua","RESIDENCIAL",15,"Vol_LitBAguaRESIDENCIAL15","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C17<=5),VLOOKUP(\"LITORAL B\"&A17&E17&C17,'Volume Medido 1'!$G$3:$I$449,3,0),M17)","v":120981},{"$f":"$F17/Parâmetros!$B$5","v":1.3266991932867059E-4},{"$f":"$G17*Parâmetros!B$15","v":122295.75346108044},{"$f":"$G17*Parâmetros!C$15","v":125086.69914309483},{"$f":"$G17*Parâmetros!D$15","v":128030.29581567031},{"$f":"$G17*Parâmetros!E$15","v":130865.65664916206},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},120981]
["Agua","RESIDENCIAL",16,"Vol_LitBAguaRESIDENCIAL16","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C18<=5),VLOOKUP(\"LITORAL B\"&A18&E18&C18,'Volume Medido 1'!$G$3:$I$449,3,0),M18)","v":110887},{"$f":"$F18/Parâmetros!$B$5","v":1.2160065914976975E-4},{"$f":"$G18*Parâmetros!B$15","v":112092.05754654719},{"$f":"$G18*Parâmetros!C$15","v":114650.1418229338},{"$f":"$G18*Parâmetros!D$15","v":117348.14071723851},{"$f":"$G18*Parâmetros!E$15","v":119946.93438519794},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},110887]
["Agua","RESIDENCIAL",17,"Vol_LitBAguaRESIDENCIAL17","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C19<=5),VLOOKUP(\"LITORAL B\"&A19&E19&C19,'Volume Medido 1'!$G$3:$I$449,3,0),M19)","v":102137},{"$f":"$F19/Parâmetros!$B$5","v":1.1200525330814282E-4},{"$f":"$G19*Parâmetros!B$15","v":103246.96746806831},{"$f":"$G19*Parâmetros!C$15","v":105603.19546357093},{"$f":"$G19*Parâmetros!D$15","v":108088.29753205145},{"$f":"$G19*Parâmetros!E$15","v":110482.02257524293},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},102137]
["Agua","RESIDENCIAL",18,"Vol_LitBAguaRESIDENCIAL18","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C20<=5),VLOOKUP(\"LITORAL B\"&A20&E20&C20,'Volume Medido 1'!$G$3:$I$449,3,0),M20)","v":93205},{"$f":"$F20/Parâmetros!$B$5","v":1.0221026302501006E-4},{"$f":"$G20*Parâmetros!B$15","v":94217.899515957062},{"$f":"$G20*Parâmetros!C$15","v":96368.072619933315},{"$f":"$G20*Parâmetros!D$15","v":98635.849608612509},{"$f":"$G20*Parâmetros!E$15","v":100820.24059964083},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},93205]
["Agua","RESIDENCIAL",19,"Vol_LitBAguaRESIDENCIAL19","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C21<=5),VLOOKUP(\"LITORAL B\"&A21&E21&C21,'Volume Medido 1'!$G$3:$I$449,3,0),M21)","v":83586},{"$f":"$F21/Parâmetros!$B$5","v":9.1661896306083256E-5},{"$f":"$G21*Parâmetros!B$15","v":84494.365634255533},{"$f":"$G21*Parâmetros!C$15","v":86422.635244994846},{"$f":"$G21*Parâmetros!D$15","v":88456.371711662301},{"$f":"$G21*Parâmetros!E$15","v":90415.327833931427},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},83586]
["Agua","RESIDENCIAL",20,"Vol_LitBAguaRESIDENCIAL20","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C22<=5),VLOOKUP(\"LITORAL B\"&A22&E22&C22,'Volume Medido 1'!$G$3:$I$449,3,0),M22)","v":83059},{"$f":"$F22/Parâmetros!$B$5","v":9.10839787199647E-5},{"$f":"$G22*Parâmetros!B$15","v":83961.638494671715},{"$f":"$G22*Parâmetros!C$15","v":85877.750589979521},{"$f":"$G22*Parâmetros!D$15","v":87898.664584965896},{"$f":"$G22*Parâmetros!E$15","v":89845.269716920433},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},83059]
["Agua","RESIDENCIAL",21,"Vol_LitBAguaRESIDENCIAL21","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C23<=5),VLOOKUP(\"LITORAL B\"&A23&E23&C23,'Volume Medido 1'!$G$3:$I$449,3,0),M23)","v":68200},{"$f":"$F23/Parâmetros!$B$5","v":7.4789334674166464E-5},{"$f":"$G23*Parâmetros!B$15","v":68941.159240258261},{"$f":"$G23*Parâmetros!C$15","v":70514.484766691181},{"$f":"$G23*Parâmetros!D$15","v":72173.863454829392},{"$f":"$G23*Parâmetros!E$15","v":73772.226907306525},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},68200]
["Agua","RESIDENCIAL",22,"Vol_LitBAguaRESIDENCIAL22","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C24<=5),VLOOKUP(\"LITORAL B\"&A24&E24&C24,'Volume Medido 1'!$G$3:$I$449,3,0),M24)","v":62763},{"$f":"$F24/Parâmetros!$B$5","v":6.8827023638632118E-5},{"$f":"$G24*Parâmetros!B$15","v":63445.072982350881},{"$f":"$G24*Parâmetros!C$15","v":64892.970783164797},{"$f":"$G24*Parâmetros!D$15","v":66420.061466502317},{"$f":"$G24*Parâmetros!E$15","v":67891.001134652208},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},62763]
["Agua","RESIDENCIAL",23,"Vol_LitBAguaRESIDENCIAL23","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C25<=5),VLOOKUP(\"LITORAL B\"&A25&E25&C25,'Volume Medido 1'!$G$3:$I$449,3,0),M25)","v":56128},{"$f":"$F25/Parâmetros!$B$5","v":6.1550964466152726E-5},{"$f":"$G25*Parâmetros!B$15","v":56737.967534270036},{"$f":"$G25*Parâmetros!C$15","v":58032.800600950781},{"$f":"$G25*Parâmetros!D$15","v":59398.454662649041},{"$f":"$G25*Parâmetros!E$15","v":60713.893722189168},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},56128]
["Agua","RESIDENCIAL",24,"Vol_LitBAguaRESIDENCIAL24","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C26<=5),VLOOKUP(\"LITORAL B\"&A26&E26&C26,'Volume Medido 1'!$G$3:$I$449,3,0),M26)","v":53037},{"$f":"$F26/Parâmetros!$B$5","v":5.816131881398485E-5},{"$f":"$G26*Parâmetros!B$15","v":53613.376284832513},{"$f":"$G26*Parâmetros!C$15","v":54836.902178460412},{"$f":"$G26*Parâmetros!D$15","v":56127.348915744667},{"$f":"$G26*Parâmetros!E$15","v":57370.346018809621},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},53037]
["Agua","RESIDENCIAL",25,"Vol_LitBAguaRESIDENCIAL25","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C27<=5),VLOOKUP(\"LITORAL B\"&A27&E27&C27,'Volume Medido 1'!$G$3:$I$449,3,0),M27)","v":48920},{"$f":"$F27/Parâmetros!$B$5","v":5.3646543288273074E-5},{"$f":"$G27*Parâmetros!B$15","v":49451.635044478513},{"$f":"$G27*Parâmetros!C$15","v":50580.184674289339},{"$f":"$G27*Parâmetros!D$15","v":51770.460413640089},{"$f":"$G27*Parâmetros!E$15","v":52916.969799199935},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},48920]
["Agua","RESIDENCIAL",26,"Vol_LitBAguaRESIDENCIAL26","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C28<=5),VLOOKUP(\"LITORAL B\"&A28&E28&C28,'Volume Medido 1'!$G$3:$I$449,3,0),M28)","v":44073},{"$f":"$F28/Parâmetros!$B$5","v":4.8331236760916992E-5},{"$f":"$G28*Parâmetros!B$15","v":44551.960574719982},{"$f":"$G28*Parâmetros!C$15","v":45568.693359565696},{"$f":"$G28*Parâmetros!D$15","v":46641.036422942758},{"$f":"$G28*Parâmetros!E$15","v":47673.949508588281},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},44073]
["Agua","RESIDENCIAL",27,"Vol_LitBAguaRESIDENCIAL27","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C29<=5),VLOOKUP(\"LITORAL B\"&A29&E29&C29,'Volume Medido 1'!$G$3:$I$449,3,0),M29)","v":39267},{"$f":"$F29/Parâmetros!$B$5","v":4.3060891563790248E-5},{"$f":"$G29*Parâmetros!B$15","v":39693.731669900611},{"$f":"$G29*Parâmetros!C$15","v":40599.593450640219},{"$f":"$G29*Parâmetros!D$15","v":41555.00141174173},{"$f":"$G29*Parâmetros!E$15","v":42475.27909045756},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},39267]
["Agua","RESIDENCIAL",28,"Vol_LitBAguaRESIDENCIAL28","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C30<=5),VLOOKUP(\"LITORAL B\"&A30&E30&C30,'Volume Medido 1'!$G$3:$I$449,3,0),M30)","v":37342},{"$f":"$F30/Parâmetros!$B$5","v":4.0949902278632319E-5},{"$f":"$G30*Parâmetros!B$15","v":37747.811852635255},{"$f":"$G30*Parâmetros!C$15","v":38609.265251580386},{"$f":"$G30*Parâmetros!D$15","v":39517.835911000569},{"$f":"$G30*Parâmetros!E$15","v":40392.998492267456},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},37342]
["Agua","RESIDENCIAL",29,"Vol_LitBAguaRESIDENCIAL29","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C31<=5),VLOOKUP(\"LITORAL B\"&A31&E31&C31,'Volume Medido 1'!$G$3:$I$449,3,0),M31)","v":35513},{"$f":"$F31/Parâmetros!$B$5","v":3.8944188303279672E-5},{"$f":"$G31*Parâmetros!B$15","v":35898.935309373781},{"$f":"$G31*Parâmetros!C$15","v":36718.194978291845},{"$f":"$G31*Parâmetros!D$15","v":37582.264118348328},{"$f":"$G31*Parâmetros!E$15","v":38414.561497935145},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},35513]
["Agua","RESIDENCIAL",30,"Vol_LitBAguaRESIDENCIAL30","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C32<=5),VLOOKUP(\"LITORAL B\"&A32&E32&C32,'Volume Medido 1'!$G$3:$I$449,3,0),M32)","v":30431},{"$f":"$F32/Parâmetros!$B$5","v":3.3371176590462755E-5},{"$f":"$G32*Parâmetros!B$15","v":30761.706991793246},{"$f":"$G32*Parâmetros!C$15","v":31463.728532773894},{"$f":"$G32*Parâmetros!D$15","v":32204.147196391692},{"$f":"$G32*Parâmetros!E$15","v":32917.340718713269},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30431]
["Agua","RESIDENCIAL",31,"Vol_LitBAguaRESIDENCIAL31","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C33<=5),VLOOKUP(\"LITORAL B\"&A33&E33&C33,'Volume Medido 1'!$G$3:$I$449,3,0),M33)","v":27764},{"$f":"$F33/Parâmetros!$B$5","v":3.0446496889934864E-5},{"$f":"$G33*Parâmetros!B$15","v":28065.723535872879},{"$f":"$G33*Parâmetros!C$15","v":28706.219282440088},{"$f":"$G33*Parâmetros!D$15","v":29381.746993546672},{"$f":"$G33*Parâmetros!E$15","v":30032.435599038981},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},27764]
["Agua","RESIDENCIAL",32,"Vol_LitBAguaRESIDENCIAL32","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C34<=5),VLOOKUP(\"LITORAL B\"&A34&E34&C34,'Volume Medido 1'!$G$3:$I$449,3,0),M34)","v":25562},{"$f":"$F34/Parâmetros!$B$5","v":2.8031744471276293E-5},{"$f":"$G34*Parâmetros!B$15","v":25839.793438408822},{"$f":"$G34*Parâmetros!C$15","v":26429.490610060995},{"$f":"$G34*Parâmetros!D$15","v":27051.441314257314},{"$f":"$G34*Parâmetros!E$15","v":27650.522935550871},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},25562]
["Agua","RESIDENCIAL",33,"Vol_LitBAguaRESIDENCIAL33","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C35<=5),VLOOKUP(\"LITORAL B\"&A35&E35&C35,'Volume Medido 1'!$G$3:$I$449,3,0),M35)","v":24374},{"$f":"$F35/Parâmetros!$B$5","v":2.6728962512435974E-5},{"$f":"$G35*Parâmetros!B$15","v":24638.882922610777},{"$f":"$G35*Parâmetros!C$15","v":25201.173778641216},{"$f":"$G35*Parâmetros!D$15","v":25794.219176657061},{"$f":"$G35*Parâmetros!E$15","v":26365.458337810695},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},24374]
["Agua","RESIDENCIAL",34,"Vol_LitBAguaRESIDENCIAL34","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C36<=5),VLOOKUP(\"LITORAL B\"&A36&E36&C36,'Volume Medido 1'!$G$3:$I$449,3,0),M36)","v":20286},{"$f":"$F36/Parâmetros!$B$5","v":2.2245988903227875E-5},{"$f":"$G36*Parâmetros!B$15","v":20506.456837945443},{"$f":"$G36*Parâmetros!C$15","v":20974.440439546885},{"$f":"$G36*Parâmetros!D$15","v":21468.020440537672},{"$f":"$G36*Parâmetros!E$15","v":21943.451540199712},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},20286]
["Agua","RESIDENCIAL",35,"Vol_LitBAguaRESIDENCIAL35","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C37<=5),VLOOKUP(\"LITORAL B\"&A37&E37&C37,'Volume Medido 1'!$G$3:$I$449,3,0),M37)","v":20499},{"$f":"$F37/Parâmetros!$B$5","v":2.2479568496858336E-5},{"$f":"$G37*Parâmetros!B$15","v":20721.771602141558},{"$f":"$G37*Parâmetros!C$15","v":21194.668962351945},{"$f":"$G37*Parâmetros!D$15","v":21693.431480359937},{"$f":"$G37*Parâmetros!E$15","v":22173.854536259187},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},20499]
["Agua","RESIDENCIAL",36,"Vol_LitBAguaRESIDENCIAL36","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C38<=5),VLOOKUP(\"LITORAL B\"&A38&E38&C38,'Volume Medido 1'!$G$3:$I$449,3,0),M38)","v":18929},{"$f":"$F38/Parâmetros!$B$5","v":2.0757878534417847E-5},{"$f":"$G38*Parâmetros!B$15","v":19134.709725203062},{"$f":"$G38*Parâmetros!C$15","v":19571.388301300551},{"$f":"$G38*Parâmetros!D$15","v":20031.951045989234},{"$f":"$G38*Parâmetros!E$15","v":20475.578931501546},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},18929]
["Agua","RESIDENCIAL",37,"Vol_LitBAguaRESIDENCIAL37","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C39<=5),VLOOKUP(\"LITORAL B\"&A39&E39&C39,'Volume Medido 1'!$G$3:$I$449,3,0),M39)","v":14797},{"$f":"$F39/Parâmetros!$B$5","v":1.6226653741548993E-5},{"$f":"$G39*Parâmetros!B$15","v":14957.805473285949},{"$f":"$G39*Parâmetros!C$15","v":15299.161746227706},{"$f":"$G39*Parâmetros!D$15","v":15659.188526995757},{"$f":"$G39*Parâmetros!E$15","v":16005.977148789074},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},14797]
["Agua","RESIDENCIAL",38,"Vol_LitBAguaRESIDENCIAL38","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C40<=5),VLOOKUP(\"LITORAL B\"&A40&E40&C40,'Volume Medido 1'!$G$3:$I$449,3,0),M40)","v":16368},{"$f":"$F40/Parâmetros!$B$5","v":1.7949440321799954E-5},{"$f":"$G40*Parâmetros!B$15","v":16545.878217661986},{"$f":"$G40*Parâmetros!C$15","v":16923.476344005885},{"$f":"$G40*Parâmetros!D$15","v":17321.727229159056},{"$f":"$G40*Parâmetros!E$15","v":17705.334457753568},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},16368]
["Agua","RESIDENCIAL",39,"Vol_LitBAguaRESIDENCIAL39","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C41<=5),VLOOKUP(\"LITORAL B\"&A41&E41&C41,'Volume Medido 1'!$G$3:$I$449,3,0),M41)","v":15635},{"$f":"$F41/Parâmetros!$B$5","v":1.7145619466724233E-5},{"$f":"$G41*Parâmetros!B$15","v":15804.912385944839},{"$f":"$G41*Parâmetros!C$15","v":16165.600723272972},{"$f":"$G41*Parâmetros!D$15","v":16546.016937188528},{"$f":"$G41*Parâmetros!E$15","v":16912.445274131049},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},15635]
["Agua","RESIDENCIAL",40,"Vol_LitBAguaRESIDENCIAL40","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C42<=5),VLOOKUP(\"LITORAL B\"&A42&E42&C42,'Volume Medido 1'!$G$3:$I$449,3,0),M42)","v":14878},{"$f":"$F42/Parâmetros!$B$5","v":1.6315479784197196E-5},{"$f":"$G42*Parâmetros!B$15","v":15039.685735726724},{"$f":"$G42*Parâmetros!C$15","v":15382.910621097237},{"$f":"$G42*Parâmetros!D$15","v":15744.908218195773},{"$f":"$G42*Parâmetros!E$15","v":16093.595189544085},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},14878]
["Agua","RESIDENCIAL",41,"Vol_LitBAguaRESIDENCIAL41","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C43<=5),VLOOKUP(\"LITORAL B\"&A43&E43&C43,'Volume Medido 1'!$G$3:$I$449,3,0),M43)","v":12573},{"$f":"$F43/Parâmetros!$B$5","v":1.3787775731060044E-5},{"$f":"$G43*Parâmetros!B$15","v":12709.636292196001},{"$f":"$G43*Parâmetros!C$15","v":12999.686465859359},{"$f":"$G43*Parâmetros!D$15","v":13305.600956269354},{"$f":"$G43*Parâmetros!E$15","v":13600.266992750221},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},12573]
["Agua","RESIDENCIAL",42,"Vol_LitBAguaRESIDENCIAL42","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C44<=5),VLOOKUP(\"LITORAL B\"&A44&E44&C44,'Volume Medido 1'!$G$3:$I$449,3,0),M44)","v":11461},{"$f":"$F44/Parâmetros!$B$5","v":1.256833672581557E-5},{"$f":"$G44*Parâmetros!B$15","v":11585.551701651026},{"$f":"$G44*Parâmetros!C$15","v":11849.948825675185},{"$f":"$G44*Parâmetros!D$15","v":12128.807170906153},{"$f":"$G44*Parâmetros!E$15","v":12397.411914730794},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},11461]
["Agua","RESIDENCIAL",43,"Vol_LitBAguaRESIDENCIAL43","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C45<=5),VLOOKUP(\"LITORAL B\"&A45&E45&C45,'Volume Medido 1'!$G$3:$I$449,3,0),M45)","v":12123},{"$f":"$F45/Parâmetros!$B$5","v":1.3294297716347802E-5},{"$f":"$G45*Parâmetros!B$15","v":12254.7459453028},{"$f":"$G45*Parâmetros!C$15","v":12534.414938806411},{"$f":"$G45*Parâmetros!D$15","v":12829.380449602591},{"$f":"$G45*Parâmetros!E$15","v":13113.50009966682},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},12123]
["Agua","RESIDENCIAL",44,"Vol_LitBAguaRESIDENCIAL44","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C46<=5),VLOOKUP(\"LITORAL B\"&A46&E46&C46,'Volume Medido 1'!$G$3:$I$449,3,0),M46)","v":10690},{"$f":"$F46/Parâmetros!$B$5","v":1.1722844393941928E-5},{"$f":"$G46*Parâmetros!B$15","v":10806.172907307344},{"$f":"$G46*Parâmetros!C$15","v":11052.783609324468},{"$f":"$G46*Parâmetros!D$15","v":11312.882702817098},{"$f":"$G46*Parâmetros!E$15","v":11563.4179712479},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},10690]
["Agua","RESIDENCIAL",45,"Vol_LitBAguaRESIDENCIAL45","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C47<=5),VLOOKUP(\"LITORAL B\"&A47&E47&C47,'Volume Medido 1'!$G$3:$I$449,3,0),M47)","v":10797},{"$f":"$F47/Parâmetros!$B$5","v":1.1840182499662396E-5},{"$f":"$G47*Parâmetros!B$15","v":10914.335723124172},{"$f":"$G47*Parâmetros!C$15","v":11163.414839090392},{"$f":"$G47*Parâmetros!D$15","v":11426.117356624531},{"$f":"$G47*Parâmetros!E$15","v":11679.160321381065},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},10797]
["Agua","RESIDENCIAL",46,"Vol_LitBAguaRESIDENCIAL46","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C48<=5),VLOOKUP(\"LITORAL B\"&A48&E48&C48,'Volume Medido 1'!$G$3:$I$449,3,0),M48)","v":10486},{"$f":"$F48/Parâmetros!$B$5","v":1.1499134360605713E-5},{"$f":"$G48*Parâmetros!B$15","v":10599.955950049094},{"$f":"$G48*Parâmetros!C$15","v":10841.860517060466},{"$f":"$G48*Parâmetros!D$15","v":11096.996073128168},{"$f":"$G48*Parâmetros!E$15","v":11342.750313050094},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},10486]
["Agua","RESIDENCIAL",47,"Vol_LitBAguaRESIDENCIAL47","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C49<=5),VLOOKUP(\"LITORAL B\"&A49&E49&C49,'Volume Medido 1'!$G$3:$I$449,3,0),M49)","v":8223},{"$f":"$F49/Parâmetros!$B$5","v":9.0174882555083713E-6},{"$f":"$G49*Parâmetros!B$15","v":8312.3629388950703},{"$f":"$G49*Parâmetros!C$15","v":8502.0617043475322},{"$f":"$G49*Parâmetros!D$15","v":8702.136058490647},{"$f":"$G49*Parâmetros!E$15","v":8894.8536929440124},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8223]
["Agua","RESIDENCIAL",48,"Vol_LitBAguaRESIDENCIAL48","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C50<=5),VLOOKUP(\"LITORAL B\"&A50&E50&C50,'Volume Medido 1'!$G$3:$I$449,3,0),M50)","v":7294},{"$f":"$F50/Parâmetros!$B$5","v":7.998730309580209E-6},{"$f":"$G50*Parâmetros!B$15","v":7373.2670894199973},{"$f":"$G50*Parâmetros!C$15","v":7541.5344851648906},{"$f":"$G50*Parâmetros!D$15","v":7719.0052791719299},{"$f":"$G50*Parâmetros!E$15","v":7889.9504847785029},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7294]
["Agua","RESIDENCIAL",49,"Vol_LitBAguaRESIDENCIAL49","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C51<=5),VLOOKUP(\"LITORAL B\"&A51&E51&C51,'Volume Medido 1'!$G$3:$I$449,3,0),M51)","v":7300},{"$f":"$F51/Parâmetros!$B$5","v":8.005310016443039E-6},{"$f":"$G51*Parâmetros!B$15","v":7379.3322940452408},{"$f":"$G51*Parâmetros!C$15","v":7547.7381055255964},{"$f":"$G51*Parâmetros!D$15","v":7725.354885927487},{"$f":"$G51*Parâmetros!E$15","v":7896.4407100196149},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7300]
["Agua","RESIDENCIAL",51,"Vol_LitBAguaRESIDENCIAL51","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C52<=5),VLOOKUP(\"LITORAL B\"&A52&E52&C52,'Volume Medido 1'!$G$3:$I$449,3,0),M52)","v":5659},{"$f":"$F52/Parâmetros!$B$5","v":6.2057601894590625E-6},{"$f":"$G52*Parâmetros!B$15","v":5720.4988290413721},{"$f":"$G52*Parâmetros!C$15","v":5851.0479368725137},{"$f":"$G52*Parâmetros!D$15","v":5988.7374382826911},{"$f":"$G52*Parâmetros!E$15","v":6121.3641065754791},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5659]
["Agua","RESIDENCIAL",52,"Vol_LitBAguaRESIDENCIAL52","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C53<=5),VLOOKUP(\"LITORAL B\"&A53&E53&C53,'Volume Medido 1'!$G$3:$I$449,3,0),M53)","v":5822},{"$f":"$F53/Parâmetros!$B$5","v":6.3845088925659409E-6},{"$f":"$G53*Parâmetros!B$15","v":5885.2702213604634},{"$f":"$G53*Parâmetros!C$15","v":6019.5796233383589},{"$f":"$G53*Parâmetros!D$15","v":6161.2350884753187},{"$f":"$G53*Parâmetros!E$15","v":6297.6818922923549},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5822]
["Agua","RESIDENCIAL",53,"Vol_LitBAguaRESIDENCIAL53","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C54<=5),VLOOKUP(\"LITORAL B\"&A54&E54&C54,'Volume Medido 1'!$G$3:$I$449,3,0),M54)","v":5406},{"$f":"$F54/Parâmetros!$B$5","v":5.928315883409735E-6},{"$f":"$G54*Parâmetros!B$15","v":5464.7493673436393},{"$f":"$G54*Parâmetros!C$15","v":5589.4619449960783},{"$f":"$G54*Parâmetros!D$15","v":5720.9956867567107},{"$f":"$G54*Parâmetros!E$15","v":5847.6929422419225},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5406]
["Agua","RESIDENCIAL",55,"Vol_LitBAguaRESIDENCIAL55","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C55<=5),VLOOKUP(\"LITORAL B\"&A55&E55&C55,'Volume Medido 1'!$G$3:$I$449,3,0),M55)","v":5279},{"$f":"$F55/Parâmetros!$B$5","v":5.7890454214798352E-6},{"$f":"$G55*Parâmetros!B$15","v":5336.3692027760026},{"$f":"$G55*Parâmetros!C$15","v":5458.151980694468},{"$f":"$G55*Parâmetros!D$15","v":5586.5956770974244},{"$f":"$G55*Parâmetros!E$15","v":5710.3165079717173},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5279]
["Agua","RESIDENCIAL",56,"Vol_LitBAguaRESIDENCIAL56","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C56<=5),VLOOKUP(\"LITORAL B\"&A56&E56&C56,'Volume Medido 1'!$G$3:$I$449,3,0),M56)","v":5262},{"$f":"$F56/Parâmetros!$B$5","v":5.7704029187018172E-6},{"$f":"$G56*Parâmetros!B$15","v":5319.1844563378154},{"$f":"$G56*Parâmetros!C$15","v":5440.5750563391348},{"$f":"$G56*Parâmetros!D$15","v":5568.6051246233465},{"$f":"$G56*Parâmetros!E$15","v":5691.9275364552341},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5262]
["Agua","RESIDENCIAL",57,"Vol_LitBAguaRESIDENCIAL57","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C57<=5),VLOOKUP(\"LITORAL B\"&A57&E57&C57,'Volume Medido 1'!$G$3:$I$449,3,0),M57)","v":4389},{"$f":"$F57/Parâmetros!$B$5","v":4.8130555701600682E-6},{"$f":"$G57*Parâmetros!B$15","v":4436.6971833650077},{"$f":"$G57*Parâmetros!C$15","v":4537.948293856417},{"$f":"$G57*Parâmetros!D$15","v":4644.7373416898272},{"$f":"$G57*Parâmetros!E$15","v":4747.599763873437},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4389]
["Agua","RESIDENCIAL",60,"Vol_LitBAguaRESIDENCIAL60","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C58<=5),VLOOKUP(\"LITORAL B\"&A58&E58&C58,'Volume Medido 1'!$G$3:$I$449,3,0),M58)","v":4080},{"$f":"$F58/Parâmetros!$B$5","v":4.4742006667243283E-6},{"$f":"$G58*Parâmetros!B$15","v":4124.3391451650105},{"$f":"$G58*Parâmetros!C$15","v":4218.4618452800587},{"$f":"$G58*Parâmetros!D$15","v":4317.73259377865},{"$f":"$G58*Parâmetros!E$15","v":4413.3531639561679},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4080]
["Agua","RESIDENCIAL",63,"Vol_LitBAguaRESIDENCIAL63","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C59<=5),VLOOKUP(\"LITORAL B\"&A59&E59&C59,'Volume Medido 1'!$G$3:$I$449,3,0),M59)","v":3716},{"$f":"$F59/Parâmetros!$B$5","v":4.0750317837126484E-6},{"$f":"$G59*Parâmetros!B$15","v":3756.3833979002893},{"$f":"$G59*Parâmetros!C$15","v":3842.1088767305641},{"$f":"$G59*Parâmetros!D$15","v":3932.5231172748686},{"$f":"$G59*Parâmetros!E$15","v":4019.6128326620396},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3716]
["Agua","RESIDENCIAL",64,"Vol_LitBAguaRESIDENCIAL64","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C60<=5),VLOOKUP(\"LITORAL B\"&A60&E60&C60,'Volume Medido 1'!$G$3:$I$449,3,0),M60)","v":3327},{"$f":"$F60/Parâmetros!$B$5","v":3.6484474554391764E-6},{"$f":"$G60*Parâmetros!B$15","v":3363.1559646970563},{"$f":"$G60*Parâmetros!C$15","v":3439.9074900114597},{"$f":"$G60*Parâmetros!D$15","v":3520.8569459562664},{"$f":"$G60*Parâmetros!E$15","v":3598.8298961966102},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3327]
["Agua","RESIDENCIAL",66,"Vol_LitBAguaRESIDENCIAL66","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C61<=5),VLOOKUP(\"LITORAL B\"&A61&E61&C61,'Volume Medido 1'!$G$3:$I$449,3,0),M61)","v":3034},{"$f":"$F61/Parâmetros!$B$5","v":3.3271384369709835E-6},{"$f":"$G61*Parâmetros!B$15","v":3066.9718054977066},{"$f":"$G61*Parâmetros!C$15","v":3136.9640290636521},{"$f":"$G61*Parâmetros!D$15","v":3210.7844827265744},{"$f":"$G61*Parâmetros!E$15","v":3281.8905635889741},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3034]
["Agua","RESIDENCIAL",68,"Vol_LitBAguaRESIDENCIAL68","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C62<=5),VLOOKUP(\"LITORAL B\"&A62&E62&C62,'Volume Medido 1'!$G$3:$I$449,3,0),M62)","v":2992},{"$f":"$F62/Parâmetros!$B$5","v":3.281080488931174E-6},{"$f":"$G62*Parâmetros!B$15","v":3024.515373121008},{"$f":"$G62*Parâmetros!C$15","v":3093.53868653871},{"$f":"$G62*Parâmetros!D$15","v":3166.3372354376766},{"$f":"$G62*Parâmetros!E$15","v":3236.4589869011897},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2992]
["Agua","RESIDENCIAL",71,"Vol_LitBAguaRESIDENCIAL71","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C63<=5),VLOOKUP(\"LITORAL B\"&A63&E63&C63,'Volume Medido 1'!$G$3:$I$449,3,0),M63)","v":2059},{"$f":"$F63/Parâmetros!$B$5","v":2.2579360717611253E-6},{"$f":"$G63*Parâmetros!B$15","v":2081.3760538957736},{"$f":"$G63*Parâmetros!C$15","v":2128.8757204489316},{"$f":"$G63*Parâmetros!D$15","v":2178.9733849485879},{"$f":"$G63*Parâmetros!E$15","v":2227.2289619082717},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2059]
["Agua","RESIDENCIAL",72,"Vol_LitBAguaRESIDENCIAL72","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C64<=5),VLOOKUP(\"LITORAL B\"&A64&E64&C64,'Volume Medido 1'!$G$3:$I$449,3,0),M64)","v":2232},{"$f":"$F64/Parâmetros!$B$5","v":2.4476509529727206E-6},{"$f":"$G64*Parâmetros!B$15","v":2256.2561205902703},{"$f":"$G64*Parâmetros!C$15","v":2307.7467741826204},{"$f":"$G64*Parâmetros!D$15","v":2362.0537130671437},{"$f":"$G64*Parâmetros!E$15","v":2414.363789693668},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2232]
["Agua","RESIDENCIAL",76,"Vol_LitBAguaRESIDENCIAL76","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C65<=5),VLOOKUP(\"LITORAL B\"&A65&E65&C65,'Volume Medido 1'!$G$3:$I$449,3,0),M65)","v":2964},{"$f":"$F65/Parâmetros!$B$5","v":3.2503751902379678E-6},{"$f":"$G65*Parâmetros!B$15","v":2996.2110848698753},{"$f":"$G65*Parâmetros!C$15","v":3064.5884581887485},{"$f":"$G65*Parâmetros!D$15","v":3136.7057372450777},{"$f":"$G65*Parâmetros!E$15","v":3206.1712691093335},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2964]
["Agua","RESIDENCIAL",78,"Vol_LitBAguaRESIDENCIAL78","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C66<=5),VLOOKUP(\"LITORAL B\"&A66&E66&C66,'Volume Medido 1'!$G$3:$I$449,3,0),M66)","v":2651},{"$f":"$F66/Parâmetros!$B$5","v":2.9071338155603416E-6},{"$f":"$G66*Parâmetros!B$15","v":2679.8095769197162},{"$f":"$G66*Parâmetros!C$15","v":2740.9662627052539},{"$f":"$G66*Parâmetros!D$15","v":2805.4679181635292},{"$f":"$G66*Parâmetros!E$15","v":2867.5978523646568},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2651]
["Agua","RESIDENCIAL",80,{"$f":"\"Vol_LitB\"&A67&B67&C67","v":"Vol_LitBAguaRESIDENCIAL80"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C67<=5),VLOOKUP(\"LITORAL B\"&A67&E67&C67,'Volume Medido 1'!$G$3:$I$449,3,0),M67)","v":2400},{"$f":"$F67/Parâmetros!$B$5","v":2.6318827451319577E-6},{"$f":"$G67*Parâmetros!B$15","v":2426.0818500970649},{"$f":"$G67*Parâmetros!C$15","v":2481.4481442823876},{"$f":"$G67*Parâmetros!D$15","v":2539.8427022227352},{"$f":"$G67*Parâmetros!E$15","v":2596.0900964448047},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2400]
["Agua","RESIDENCIAL",82,"Vol_LitBAguaRESIDENCIAL82","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C68<=5),VLOOKUP(\"LITORAL B\"&A68&E68&C68,'Volume Medido 1'!$G$3:$I$449,3,0),M68)","v":2131},{"$f":"$F68/Parâmetros!$B$5","v":2.3368925541150842E-6},{"$f":"$G68*Parâmetros!B$15","v":2154.1585093986855},{"$f":"$G68*Parâmetros!C$15","v":2203.3191647774033},{"$f":"$G68*Parâmetros!D$15","v":2255.1686660152704},{"$f":"$G68*Parâmetros!E$15","v":2305.1116648016159},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2131]
["Agua","RESIDENCIAL",84,"Vol_LitBAguaRESIDENCIAL84","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C69<=5),VLOOKUP(\"LITORAL B\"&A69&E69&C69,'Volume Medido 1'!$G$3:$I$449,3,0),M69)","v":1764},{"$f":"$F69/Parâmetros!$B$5","v":1.9344338176719892E-6},{"$f":"$G69*Parâmetros!B$15","v":1783.1701598213431},{"$f":"$G69*Parâmetros!C$15","v":1823.8643860475552},{"$f":"$G69*Parâmetros!D$15","v":1866.7843861337105},{"$f":"$G69*Parâmetros!E$15","v":1908.1262208869316},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1764]
["Agua","RESIDENCIAL",86,"Vol_LitBAguaRESIDENCIAL86","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C70<=5),VLOOKUP(\"LITORAL B\"&A70&E70&C70,'Volume Medido 1'!$G$3:$I$449,3,0),M70)","v":2150},{"$f":"$F70/Parâmetros!$B$5","v":2.3577282925140457E-6},{"$f":"$G70*Parâmetros!B$15","v":2173.3649907119543},{"$f":"$G70*Parâmetros!C$15","v":2222.9639625863056},{"$f":"$G70*Parâmetros!D$15","v":2275.2757540745338},{"$f":"$G70*Parâmetros!E$15","v":2325.6640447318041},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2150]
["Agua","RESIDENCIAL",89,"Vol_LitBAguaRESIDENCIAL89","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C71<=5),VLOOKUP(\"LITORAL B\"&A71&E71&C71,'Volume Medido 1'!$G$3:$I$449,3,0),M71)","v":890},{"$f":"$F71/Parâmetros!$B$5","v":9.7598985131976763E-7},{"$f":"$G71*Parâmetros!B$15","v":899.67201941099495},{"$f":"$G71*Parâmetros!C$15","v":920.20368683805202},{"$f":"$G71*Parâmetros!D$15","v":941.85833540759756},{"$f":"$G71*Parâmetros!E$15","v":962.71674409828165},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},890]
["Agua","RESIDENCIAL",107,"Vol_LitBAguaRESIDENCIAL107","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C72<=5),VLOOKUP(\"LITORAL B\"&A72&E72&C72,'Volume Medido 1'!$G$3:$I$449,3,0),M72)","v":963},{"$f":"$F72/Parâmetros!$B$5","v":1.0560429514841981E-6},{"$f":"$G72*Parâmetros!B$15","v":973.46534235144748},{"$f":"$G72*Parâmetros!C$15","v":995.68106789330807},{"$f":"$G72*Parâmetros!D$15","v":1019.1118842668725},{"$f":"$G72*Parâmetros!E$15","v":1041.6811511984779},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},963]
["Agua","RESIDENCIAL",121,"Vol_LitBAguaRESIDENCIAL121","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C73<=5),VLOOKUP(\"LITORAL B\"&A73&E73&C73,'Volume Medido 1'!$G$3:$I$449,3,0),M73)","v":1452},{"$f":"$F73/Parâmetros!$B$5","v":1.5922890608048345E-6},{"$f":"$G73*Parâmetros!B$15","v":1467.7795193087245},{"$f":"$G73*Parâmetros!C$15","v":1501.2761272908447},{"$f":"$G73*Parâmetros!D$15","v":1536.6048348447548},{"$f":"$G73*Parâmetros!E$15","v":1570.6345083491069},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1452]
["Agua","RESIDENCIAL",137,"Vol_LitBAguaRESIDENCIAL137","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C74<=5),VLOOKUP(\"LITORAL B\"&A74&E74&C74,'Volume Medido 1'!$G$3:$I$449,3,0),M74)","v":548},{"$f":"$F74/Parâmetros!$B$5","v":6.0094656013846369E-7},{"$f":"$G74*Parâmetros!B$15","v":553.95535577216322},{"$f":"$G74*Parâmetros!C$15","v":566.59732627781182},{"$f":"$G74*Parâmetros!D$15","v":579.93075034085791},{"$f":"$G74*Parâmetros!E$15","v":592.77390535489701},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},548]
["Agua","RESIDENCIAL",138,"Vol_LitBAguaRESIDENCIAL138","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C75<=5),VLOOKUP(\"LITORAL B\"&A75&E75&C75,'Volume Medido 1'!$G$3:$I$449,3,0),M75)","v":1380},{"$f":"$F75/Parâmetros!$B$5","v":1.5133325784508758E-6},{"$f":"$G75*Parâmetros!B$15","v":1394.9970638058126},{"$f":"$G75*Parâmetros!C$15","v":1426.8326829623729},{"$f":"$G75*Parâmetros!D$15","v":1460.4095537780729},{"$f":"$G75*Parâmetros!E$15","v":1492.7518054557627},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1380]
["Agua","RESIDENCIAL",148,"Vol_LitBAguaRESIDENCIAL148","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C76<=5),VLOOKUP(\"LITORAL B\"&A76&E76&C76,'Volume Medido 1'!$G$3:$I$449,3,0),M76)","v":888},{"$f":"$F76/Parâmetros!$B$5","v":9.7379661569882442E-7},{"$f":"$G76*Parâmetros!B$15","v":897.65028453591412},{"$f":"$G76*Parâmetros!C$15","v":918.13581338448353},{"$f":"$G76*Parâmetros!D$15","v":939.74179982241208},{"$f":"$G76*Parâmetros!E$15","v":960.55333568457775},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},888]
["Agua","RESIDENCIAL",161,"Vol_LitBAguaRESIDENCIAL161","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C77<=5),VLOOKUP(\"LITORAL B\"&A77&E77&C77,'Volume Medido 1'!$G$3:$I$449,3,0),M77)","v":805},{"$f":"$F77/Parâmetros!$B$5","v":8.8277733742967747E-7},{"$f":"$G77*Parâmetros!B$15","v":813.74828722005725},{"$f":"$G77*Parâmetros!C$15","v":832.31906506138421},{"$f":"$G77*Parâmetros!D$15","v":851.90557303720902},{"$f":"$G77*Parâmetros!E$15","v":870.77188651586152},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},805]
["Agua","RESIDENCIAL",196,"Vol_LitBAguaRESIDENCIAL196","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C78<=5),VLOOKUP(\"LITORAL B\"&A78&E78&C78,'Volume Medido 1'!$G$3:$I$449,3,0),M78)","v":588},{"$f":"$F78/Parâmetros!$B$5","v":6.4481127255732965E-7},{"$f":"$G78*Parâmetros!B$15","v":594.39005327378095},{"$f":"$G78*Parâmetros!C$15","v":607.95479534918502},{"$f":"$G78*Parâmetros!D$15","v":622.26146204457007},{"$f":"$G78*Parâmetros!E$15","v":636.04207362897716},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},588]
["Agua","RESIDENCIAL",221,"Vol_LitBAguaRESIDENCIAL221","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C79<=5),VLOOKUP(\"LITORAL B\"&A79&E79&C79,'Volume Medido 1'!$G$3:$I$449,3,0),M79)","v":1547},{"$f":"$F79/Parâmetros!$B$5","v":1.6964677527996411E-6},{"$f":"$G79*Parâmetros!B$15","v":1563.8119258750667},{"$f":"$G79*Parâmetros!C$15","v":1599.5001163353556},{"$f":"$G79*Parâmetros!D$15","v":1637.1402751410715},{"$f":"$G79*Parâmetros!E$15","v":1673.3964080000469},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1547]
["Agua","RESIDENCIAL",224,"Vol_LitBAguaRESIDENCIAL224","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C80<=5),VLOOKUP(\"LITORAL B\"&A80&E80&C80,'Volume Medido 1'!$G$3:$I$449,3,0),M80)","v":448},{"$f":"$F80/Parâmetros!$B$5","v":4.9128477909129884E-7},{"$f":"$G80*Parâmetros!B$15","v":452.86861201811888},{"$f":"$G80*Parâmetros!C$15","v":463.20365359937909},{"$f":"$G80*Parâmetros!D$15","v":474.1039710815773},{"$f":"$G80*Parâmetros!E$15","v":484.60348466969691},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},448]
["Agua","RESIDENCIAL",230,"Vol_LitBAguaRESIDENCIAL230","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C81<=5),VLOOKUP(\"LITORAL B\"&A81&E81&C81,'Volume Medido 1'!$G$3:$I$449,3,0),M81)","v":460},{"$f":"$F81/Parâmetros!$B$5","v":5.0444419281695861E-7},{"$f":"$G81*Parâmetros!B$15","v":464.99902126860417},{"$f":"$G81*Parâmetros!C$15","v":475.61089432079103},{"$f":"$G81*Parâmetros!D$15","v":486.80318459269097},{"$f":"$G81*Parâmetros!E$15","v":497.58393515192091},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},460]
["Agua","RESIDENCIAL",239,"Vol_LitBAguaRESIDENCIAL239","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C82<=5),VLOOKUP(\"LITORAL B\"&A82&E82&C82,'Volume Medido 1'!$G$3:$I$449,3,0),M82)","v":478},{"$f":"$F82/Parâmetros!$B$5","v":5.2418331340544823E-7},{"$f":"$G82*Parâmetros!B$15","v":483.1946351443321},{"$f":"$G82*Parâmetros!C$15","v":494.22175540290885},{"$f":"$G82*Parâmetros!D$15","v":505.85200485936139},{"$f":"$G82*Parâmetros!E$15","v":517.05461087525691},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},478]
["Agua","RESIDENCIAL",422,"Vol_LitBAguaRESIDENCIAL422","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C83<=5),VLOOKUP(\"LITORAL B\"&A83&E83&C83,'Volume Medido 1'!$G$3:$I$449,3,0),M83)","v":422},{"$f":"$F83/Parâmetros!$B$5","v":4.6277271601903591E-7},{"$f":"$G83*Parâmetros!B$15","v":426.58605864206731},{"$f":"$G83*Parâmetros!C$15","v":436.3212987029865},{"$f":"$G83*Parâmetros!D$15","v":446.58900847416425},{"$f":"$G83*Parâmetros!E$15","v":456.47917529154483},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},422]
["Agua","RESIDENCIAL",619,"Vol_LitBAguaRESIDENCIAL619","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C84<=5),VLOOKUP(\"LITORAL B\"&A84&E84&C84,'Volume Medido 1'!$G$3:$I$449,3,0),M84)","v":619},{"$f":"$F84/Parâmetros!$B$5","v":6.7880642468195075E-7},{"$f":"$G84*Parâmetros!B$15","v":625.72694383753469},{"$f":"$G84*Parâmetros!C$15","v":640.00683387949914},{"$f":"$G84*Parâmetros!D$15","v":655.06776361494713},{"$f":"$G84*Parâmetros!E$15","v":669.57490404138912},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},619]
["Agua","RESIDENCIAL",50,"Vol_LitBAguaRESIDENCIAL50","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C85<=5),VLOOKUP(\"LITORAL B\"&A85&E85&C85,'Volume Medido 1'!$G$3:$I$449,3,0),M85)","v":6996},{"$f":"$F85/Parâmetros!$B$5","v":7.6719382020596579E-6},{"$f":"$G85*Parâmetros!B$15","v":7072.0285930329455},{"$f":"$G85*Parâmetros!C$15","v":7233.4213405831606},{"$f":"$G85*Parâmetros!D$15","v":7403.6414769792736},{"$f":"$G85*Parâmetros!E$15","v":7567.6026311366059},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6996]
["Agua","RESIDENCIAL",90,"Vol_LitBAguaRESIDENCIAL90","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C86<=5),VLOOKUP(\"LITORAL B\"&A86&E86&C86,'Volume Medido 1'!$G$3:$I$449,3,0),M86)","v":1620},{"$f":"$F86/Parâmetros!$B$5","v":1.7765208529640716E-6},{"$f":"$G86*Parâmetros!B$15","v":1637.605248815519},{"$f":"$G86*Parâmetros!C$15","v":1674.9774973906117},{"$f":"$G86*Parâmetros!D$15","v":1714.3938240003463},{"$f":"$G86*Parâmetros!E$15","v":1752.3608151002431},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1620]
["Agua","RESIDENCIAL",102,"Vol_LitBAguaRESIDENCIAL102","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C87<=5),VLOOKUP(\"LITORAL B\"&A87&E87&C87,'Volume Medido 1'!$G$3:$I$449,3,0),M87)","v":918},{"$f":"$F87/Parâmetros!$B$5","v":1.0066951500129738E-6},{"$f":"$G87*Parâmetros!B$15","v":927.9763076621274},{"$f":"$G87*Parâmetros!C$15","v":949.15391518801323},{"$f":"$G87*Parâmetros!D$15","v":971.48983360019611},{"$f":"$G87*Parâmetros!E$15","v":993.00446189013769},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},918]
["Agua","RESIDENCIAL",210,"Vol_LitBAguaRESIDENCIAL210","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C88<=5),VLOOKUP(\"LITORAL B\"&A88&E88&C88,'Volume Medido 1'!$G$3:$I$449,3,0),M88)","v":420},{"$f":"$F88/Parâmetros!$B$5","v":4.605794803980926E-7},{"$f":"$G88*Parâmetros!B$15","v":424.56432376698638},{"$f":"$G88*Parâmetros!C$15","v":434.25342524941783},{"$f":"$G88*Parâmetros!D$15","v":444.47247288897864},{"$f":"$G88*Parâmetros!E$15","v":454.31576687784082},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},420]
["Agua","TARIFA SOCIAL",0,"Vol_LitBAguaTARIFA SOCIAL0","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C89<=5),VLOOKUP(\"LITORAL B\"&A89&E89&C89,'Volume Medido 1'!$G$3:$I$449,3,0),M89)","v":0},{"$f":"$F89/Parâmetros!$B$5","v":0},{"$f":"$G89*Parâmetros!B$15","v":0},{"$f":"$G89*Parâmetros!C$15","v":0},{"$f":"$G89*Parâmetros!D$15","v":0},{"$f":"$G89*Parâmetros!E$15","v":0},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},783]
["Agua","TARIFA SOCIAL",1,"Vol_LitBAguaTARIFA SOCIAL1","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C90<=5),VLOOKUP(\"LITORAL B\"&A90&E90&C90,'Volume Medido 1'!$G$3:$I$449,3,0),M90)","v":211},{"$f":"$F90/Parâmetros!$B$5","v":2.3138635800951796E-7},{"$f":"$G90*Parâmetros!B$15","v":213.29302932103366},{"$f":"$G90*Parâmetros!C$15","v":218.16064935149325},{"$f":"$G90*Parâmetros!D$15","v":223.29450423708212},{"$f":"$G90*Parâmetros!E$15","v":228.23958764577242},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1050]
["Agua","TARIFA SOCIAL",2,"Vol_LitBAguaTARIFA SOCIAL2","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C91<=5),VLOOKUP(\"LITORAL B\"&A91&E91&C91,'Volume Medido 1'!$G$3:$I$449,3,0),M91)","v":644},{"$f":"$F91/Parâmetros!$B$5","v":7.0622186994374202E-7},{"$f":"$G91*Parâmetros!B$15","v":650.99862977604585},{"$f":"$G91*Parâmetros!C$15","v":665.85525204910732},{"$f":"$G91*Parâmetros!D$15","v":681.52445842976726},{"$f":"$G91*Parâmetros!E$15","v":696.61750921268924},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1620]
["Agua","TARIFA SOCIAL",3,"Vol_LitBAguaTARIFA SOCIAL3","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C92<=5),VLOOKUP(\"LITORAL B\"&A92&E92&C92,'Volume Medido 1'!$G$3:$I$449,3,0),M92)","v":1222},{"$f":"$F92/Parâmetros!$B$5","v":1.3400669643963552E-6},{"$f":"$G92*Parâmetros!B$15","v":1235.2800086744223},{"$f":"$G92*Parâmetros!C$15","v":1263.4706801304492},{"$f":"$G92*Parâmetros!D$15","v":1293.2032425484094},{"$f":"$G92*Parâmetros!E$15","v":1321.8425407731463},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2045]
["Agua","TARIFA SOCIAL",4,"Vol_LitBAguaTARIFA SOCIAL4","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C93<=5),VLOOKUP(\"LITORAL B\"&A93&E93&C93,'Volume Medido 1'!$G$3:$I$449,3,0),M93)","v":1854},{"$f":"$F93/Parâmetros!$B$5","v":2.0331294206144373E-6},{"$f":"$G93*Parâmetros!B$15","v":1874.1482291999828},{"$f":"$G93*Parâmetros!C$15","v":1916.9186914581444},{"$f":"$G93*Parâmetros!D$15","v":1962.0284874670629},{"$f":"$G93*Parâmetros!E$15","v":2005.4795995036116},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2320]
["Agua","TARIFA SOCIAL",5,"Vol_LitBAguaTARIFA SOCIAL5","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C94<=5),VLOOKUP(\"LITORAL B\"&A94&E94&C94,'Volume Medido 1'!$G$3:$I$449,3,0),M94)","v":2351},{"$f":"$F94/Parâmetros!$B$5","v":2.5781484724188472E-6},{"$f":"$G94*Parâmetros!B$15","v":2376.5493456575837},{"$f":"$G94*Parâmetros!C$15","v":2430.7852446699558},{"$f":"$G94*Parâmetros!D$15","v":2487.987580385688},{"$f":"$G94*Parâmetros!E$15","v":2543.0865903090566},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2355]
["Agua","TARIFA SOCIAL",6,"Vol_LitBAguaTARIFA SOCIAL6","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C95<=5),VLOOKUP(\"LITORAL B\"&A95&E95&C95,'Volume Medido 1'!$G$3:$I$449,3,0),M95)","v":2676},{"$f":"$F95/Parâmetros!$B$5","v":2.9345492608221331E-6},{"$f":"$G95*Parâmetros!B$15","v":2705.081262858228},{"$f":"$G95*Parâmetros!C$15","v":2766.8146808748625},{"$f":"$G95*Parâmetros!D$15","v":2831.9246129783501},{"$f":"$G95*Parâmetros!E$15","v":2894.6404575359575},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},2676]
["Agua","TARIFA SOCIAL",7,"Vol_LitBAguaTARIFA SOCIAL7","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C96<=5),VLOOKUP(\"LITORAL B\"&A96&E96&C96,'Volume Medido 1'!$G$3:$I$449,3,0),M96)","v":3049},{"$f":"$F96/Parâmetros!$B$5","v":3.3435877041280582E-6},{"$f":"$G96*Parâmetros!B$15","v":3082.1348170608135},{"$f":"$G96*Parâmetros!C$15","v":3152.4730799654167},{"$f":"$G96*Parâmetros!D$15","v":3226.6584996154666},{"$f":"$G96*Parâmetros!E$15","v":3298.1161266917538},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},3049]
["Agua","TARIFA SOCIAL",8,"Vol_LitBAguaTARIFA SOCIAL8","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C97<=5),VLOOKUP(\"LITORAL B\"&A97&E97&C97,'Volume Medido 1'!$G$3:$I$449,3,0),M97)","v":3386},{"$f":"$F97/Parâmetros!$B$5","v":3.7131479062570038E-6},{"$f":"$G97*Parâmetros!B$15","v":3422.7971435119425},{"$f":"$G97*Parâmetros!C$15","v":3500.9097568917355},{"$f":"$G97*Parâmetros!D$15","v":3583.2947457192422},{"$f":"$G97*Parâmetros!E$15","v":3662.6504444008783},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},3386]
["Agua","TARIFA SOCIAL",9,"Vol_LitBAguaTARIFA SOCIAL9","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C98<=5),VLOOKUP(\"LITORAL B\"&A98&E98&C98,'Volume Medido 1'!$G$3:$I$449,3,0),M98)","v":3223},{"$f":"$F98/Parâmetros!$B$5","v":3.5343992031501249E-6},{"$f":"$G98*Parâmetros!B$15","v":3258.0257511928503},{"$f":"$G98*Parâmetros!C$15","v":3332.3780704258897},{"$f":"$G98*Parâmetros!D$15","v":3410.7970955266146},{"$f":"$G98*Parâmetros!E$15","v":3486.3326586840021},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},3223]
["Agua","TARIFA SOCIAL",10,"Vol_LitBAguaTARIFA SOCIAL10","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C99<=5),VLOOKUP(\"LITORAL B\"&A99&E99&C99,'Volume Medido 1'!$G$3:$I$449,3,0),M99)","v":3444},{"$f":"$F99/Parâmetros!$B$5","v":3.7767517392643593E-6},{"$f":"$G99*Parâmetros!B$15","v":3481.4274548892886},{"$f":"$G99*Parâmetros!C$15","v":3560.878087045226},{"$f":"$G99*Parâmetros!D$15","v":3644.6742776896249},{"$f":"$G99*Parâmetros!E$15","v":3725.3892883982944},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},3444]
["Agua","TARIFA SOCIAL",11,"Vol_LitBAguaTARIFA SOCIAL11","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C100<=5),VLOOKUP(\"LITORAL B\"&A100&E100&C100,'Volume Medido 1'!$G$3:$I$449,3,0),M100)","v":3139},{"$f":"$F100/Parâmetros!$B$5","v":3.4422833070705063E-6},{"$f":"$G100*Parâmetros!B$15","v":3173.1128864394532},{"$f":"$G100*Parâmetros!C$15","v":3245.5273853760059},{"$f":"$G100*Parâmetros!D$15","v":3321.9026009488189},{"$f":"$G100*Parâmetros!E$15","v":3395.4695053084338},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},3139]
["Agua","TARIFA SOCIAL",12,"Vol_LitBAguaTARIFA SOCIAL12","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C101<=5),VLOOKUP(\"LITORAL B\"&A101&E101&C101,'Volume Medido 1'!$G$3:$I$449,3,0),M101)","v":2351},{"$f":"$F101/Parâmetros!$B$5","v":2.5781484724188472E-6},{"$f":"$G101*Parâmetros!B$15","v":2376.5493456575837},{"$f":"$G101*Parâmetros!C$15","v":2430.7852446699558},{"$f":"$G101*Parâmetros!D$15","v":2487.987580385688},{"$f":"$G101*Parâmetros!E$15","v":2543.0865903090566},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2351]
["Agua","TARIFA SOCIAL",13,"Vol_LitBAguaTARIFA SOCIAL13","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C102<=5),VLOOKUP(\"LITORAL B\"&A102&E102&C102,'Volume Medido 1'!$G$3:$I$449,3,0),M102)","v":2271},{"$f":"$F102/Parâmetros!$B$5","v":2.4904190475811151E-6},{"$f":"$G102*Parâmetros!B$15","v":2295.679950654348},{"$f":"$G102*Parâmetros!C$15","v":2348.0703065272091},{"$f":"$G102*Parâmetros!D$15","v":2403.326156978263},{"$f":"$G102*Parâmetros!E$15","v":2456.5502537608963},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2271]
["Agua","TARIFA SOCIAL",14,"Vol_LitBAguaTARIFA SOCIAL14","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C103<=5),VLOOKUP(\"LITORAL B\"&A103&E103&C103,'Volume Medido 1'!$G$3:$I$449,3,0),M103)","v":1736},{"$f":"$F103/Parâmetros!$B$5","v":1.9037285189787828E-6},{"$f":"$G103*Parâmetros!B$15","v":1754.8658715702104},{"$f":"$G103*Parâmetros!C$15","v":1794.9141576975937},{"$f":"$G103*Parâmetros!D$15","v":1837.1528879411117},{"$f":"$G103*Parâmetros!E$15","v":1877.8385030950753},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1736]
["Agua","TARIFA SOCIAL",15,"Vol_LitBAguaTARIFA SOCIAL15","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C104<=5),VLOOKUP(\"LITORAL B\"&A104&E104&C104,'Volume Medido 1'!$G$3:$I$449,3,0),M104)","v":1890},{"$f":"$F104/Parâmetros!$B$5","v":2.0726076617914168E-6},{"$f":"$G104*Parâmetros!B$15","v":1910.5394569514388},{"$f":"$G104*Parâmetros!C$15","v":1954.1404136223803},{"$f":"$G104*Parâmetros!D$15","v":2000.1261280004039},{"$f":"$G104*Parâmetros!E$15","v":2044.4209509502837},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1890]
["Agua","TARIFA SOCIAL",16,"Vol_LitBAguaTARIFA SOCIAL16","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C105<=5),VLOOKUP(\"LITORAL B\"&A105&E105&C105,'Volume Medido 1'!$G$3:$I$449,3,0),M105)","v":1439},{"$f":"$F105/Parâmetros!$B$5","v":1.578033029268703E-6},{"$f":"$G105*Parâmetros!B$15","v":1454.6382426206985},{"$f":"$G105*Parâmetros!C$15","v":1487.8349498426483},{"$f":"$G105*Parâmetros!D$15","v":1522.8473535410483},{"$f":"$G105*Parâmetros!E$15","v":1556.5723536600308},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1439]
["Agua","TARIFA SOCIAL",17,"Vol_LitBAguaTARIFA SOCIAL17","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C106<=5),VLOOKUP(\"LITORAL B\"&A106&E106&C106,'Volume Medido 1'!$G$3:$I$449,3,0),M106)","v":1105},{"$f":"$F106/Parâmetros!$B$5","v":1.2117626805711722E-6},{"$f":"$G106*Parâmetros!B$15","v":1117.0085184821903},{"$f":"$G106*Parâmetros!C$15","v":1142.5000830966826},{"$f":"$G106*Parâmetros!D$15","v":1169.3859108150509},{"$f":"$G106*Parâmetros!E$15","v":1195.2831485714621},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1105]
["Agua","TARIFA SOCIAL",18,"Vol_LitBAguaTARIFA SOCIAL18","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C107<=5),VLOOKUP(\"LITORAL B\"&A107&E107&C107,'Volume Medido 1'!$G$3:$I$449,3,0),M107)","v":882},{"$f":"$F107/Parâmetros!$B$5","v":9.6721690883599458E-7},{"$f":"$G107*Parâmetros!B$15","v":891.58507991067154},{"$f":"$G107*Parâmetros!C$15","v":911.93219302377759},{"$f":"$G107*Parâmetros!D$15","v":933.39219306685527},{"$f":"$G107*Parâmetros!E$15","v":954.0631104434658},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},882]
["Agua","TARIFA SOCIAL",20,"Vol_LitBAguaTARIFA SOCIAL20","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C108<=5),VLOOKUP(\"LITORAL B\"&A108&E108&C108,'Volume Medido 1'!$G$3:$I$449,3,0),M108)","v":800},{"$f":"$F108/Parâmetros!$B$5","v":8.7729424837731924E-7},{"$f":"$G108*Parâmetros!B$15","v":808.69395003235502},{"$f":"$G108*Parâmetros!C$15","v":827.14938142746257},{"$f":"$G108*Parâmetros!D$15","v":846.61423407424502},{"$f":"$G108*Parâmetros!E$15","v":865.36336548160148},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},800]
["Agua","TARIFA SOCIAL",21,"Vol_LitBAguaTARIFA SOCIAL21","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C109<=5),VLOOKUP(\"LITORAL B\"&A109&E109&C109,'Volume Medido 1'!$G$3:$I$449,3,0),M109)","v":651},{"$f":"$F109/Parâmetros!$B$5","v":7.1389819461704356E-7},{"$f":"$G109*Parâmetros!B$15","v":658.0747018388289},{"$f":"$G109*Parâmetros!C$15","v":673.09280913659768},{"$f":"$G109*Parâmetros!D$15","v":688.93233297791687},{"$f":"$G109*Parâmetros!E$15","v":704.18943866065331},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},651]
["Agua","TARIFA SOCIAL",32,"Vol_LitBAguaTARIFA SOCIAL32","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C110<=5),VLOOKUP(\"LITORAL B\"&A110&E110&C110,'Volume Medido 1'!$G$3:$I$449,3,0),M110)","v":160},{"$f":"$F110/Parâmetros!$B$5","v":1.7545884967546385E-7},{"$f":"$G110*Parâmetros!B$15","v":161.73879000647099},{"$f":"$G110*Parâmetros!C$15","v":165.4298762854925},{"$f":"$G110*Parâmetros!D$15","v":169.32284681484902},{"$f":"$G110*Parâmetros!E$15","v":173.0726730963203},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},160]
["Agua","TARIFA SOCIAL",156,"Vol_LitBAguaTARIFA SOCIAL156","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C111<=5),VLOOKUP(\"LITORAL B\"&A111&E111&C111,'Volume Medido 1'!$G$3:$I$449,3,0),M111)","v":156},{"$f":"$F111/Parâmetros!$B$5","v":1.7107237843357725E-7},{"$f":"$G111*Parâmetros!B$15","v":157.69532025630923},{"$f":"$G111*Parâmetros!C$15","v":161.29412937835519},{"$f":"$G111*Parâmetros!D$15","v":165.08977564447778},{"$f":"$G111*Parâmetros!E$15","v":168.74585626891229},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},156]
["Agua","RESIDENCIAL",54,"Vol_LitBAguaRESIDENCIAL54","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C112<=5),VLOOKUP(\"LITORAL B\"&A112&E112&C112,'Volume Medido 1'!$G$3:$I$449,3,0),M112)","v":6046},{"$f":"$F112/Parâmetros!$B$5","v":6.6301512821115904E-6},{"$f":"$G112*Parâmetros!B$15","v":6111.704527369523},{"$f":"$G112*Parâmetros!C$15","v":6251.1814501380486},{"$f":"$G112*Parâmetros!D$15","v":6398.287074016107},{"$f":"$G112*Parâmetros!E$15","v":6539.9836346272032},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6046]
["Agua","RESIDENCIAL",59,"Vol_LitBAguaRESIDENCIAL59","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C113<=5),VLOOKUP(\"LITORAL B\"&A113&E113&C113,'Volume Medido 1'!$G$3:$I$449,3,0),M113)","v":3835},{"$f":"$F113/Parâmetros!$B$5","v":4.2055293031587745E-6},{"$f":"$G113*Parâmetros!B$15","v":3876.6766229676023},{"$f":"$G113*Parâmetros!C$15","v":3965.1473472178991},{"$f":"$G113*Parâmetros!D$15","v":4058.4569845934125},{"$f":"$G113*Parâmetros!E$15","v":4148.3356332774274},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3835]
["Agua","RESIDENCIAL",61,"Vol_LitBAguaRESIDENCIAL61","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C114<=5),VLOOKUP(\"LITORAL B\"&A114&E114&C114,'Volume Medido 1'!$G$3:$I$449,3,0),M114)","v":4450},{"$f":"$F114/Parâmetros!$B$5","v":4.8799492565988383E-6},{"$f":"$G114*Parâmetros!B$15","v":4498.3600970549751},{"$f":"$G114*Parâmetros!C$15","v":4601.0184341902605},{"$f":"$G114*Parâmetros!D$15","v":4709.2916770379879},{"$f":"$G114*Parâmetros!E$15","v":4813.5837204914087},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4450]
["Agua","RESIDENCIAL",75,"Vol_LitBAguaRESIDENCIAL75","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C115<=5),VLOOKUP(\"LITORAL B\"&A115&E115&C115,'Volume Medido 1'!$G$3:$I$449,3,0),M115)","v":1800},{"$f":"$F115/Parâmetros!$B$5","v":1.9739120588489682E-6},{"$f":"$G115*Parâmetros!B$15","v":1819.5613875727986},{"$f":"$G115*Parâmetros!C$15","v":1861.0861082117906},{"$f":"$G115*Parâmetros!D$15","v":1904.8820266670512},{"$f":"$G115*Parâmetros!E$15","v":1947.0675723336033},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1800]
["Agua","RESIDENCIAL",94,"Vol_LitBAguaRESIDENCIAL94","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C116<=5),VLOOKUP(\"LITORAL B\"&A116&E116&C116,'Volume Medido 1'!$G$3:$I$449,3,0),M116)","v":1410},{"$f":"$F116/Parâmetros!$B$5","v":1.5462311127650252E-6},{"$f":"$G116*Parâmetros!B$15","v":1425.3230869320257},{"$f":"$G116*Parâmetros!C$15","v":1457.8507847659027},{"$f":"$G116*Parâmetros!D$15","v":1492.1575875558569},{"$f":"$G116*Parâmetros!E$15","v":1525.2029316613227},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1410]
["Agua","RESIDENCIAL",199,"Vol_LitBAguaRESIDENCIAL199","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C117<=5),VLOOKUP(\"LITORAL B\"&A117&E117&C117,'Volume Medido 1'!$G$3:$I$449,3,0),M117)","v":796},{"$f":"$F117/Parâmetros!$B$5","v":8.7290777713543272E-7},{"$f":"$G117*Parâmetros!B$15","v":804.65048028219326},{"$f":"$G117*Parâmetros!C$15","v":823.01363452032524},{"$f":"$G117*Parâmetros!D$15","v":842.38116290387393},{"$f":"$G117*Parâmetros!E$15","v":861.03654865419355},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},796]
["Agua","RESIDENCIAL",106,"Vol_LitBAguaRESIDENCIAL106","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C118<=5),VLOOKUP(\"LITORAL B\"&A118&E118&C118,'Volume Medido 1'!$G$3:$I$449,3,0),M118)","v":848},{"$f":"$F118/Parâmetros!$B$5","v":9.2993190327995846E-7},{"$f":"$G118*Parâmetros!B$15","v":857.21558703429639},{"$f":"$G118*Parâmetros!C$15","v":876.77834431311032},{"$f":"$G118*Parâmetros!D$15","v":897.41108811869981},{"$f":"$G118*Parâmetros!E$15","v":917.28516741049771},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},848]
["Agua","RESIDENCIAL",400,"Vol_LitBAguaRESIDENCIAL400","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C119<=5),VLOOKUP(\"LITORAL B\"&A119&E119&C119,'Volume Medido 1'!$G$3:$I$449,3,0),M119)","v":800},{"$f":"$F119/Parâmetros!$B$5","v":8.7729424837731924E-7},{"$f":"$G119*Parâmetros!B$15","v":808.69395003235502},{"$f":"$G119*Parâmetros!C$15","v":827.14938142746257},{"$f":"$G119*Parâmetros!D$15","v":846.61423407424502},{"$f":"$G119*Parâmetros!E$15","v":865.36336548160148},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},800]
["Agua","COMERCIAL",4,"Vol_LitBAguaCOMERCIAL4","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C120<=5),VLOOKUP(\"LITORAL B\"&A120&E120&C120,'Volume Medido 1'!$G$3:$I$449,3,0),M120)","v":3445},{"$f":"$F120/Parâmetros!$B$5","v":3.7778483570748312E-6},{"$f":"$G120*Parâmetros!B$15","v":3482.4383223268292},{"$f":"$G120*Parâmetros!C$15","v":3561.9120237720108},{"$f":"$G120*Parâmetros!D$15","v":3645.732545482218},{"$f":"$G120*Parâmetros!E$15","v":3726.4709926051469},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4135]
["Agua","COMERCIAL",0,"Vol_LitBAguaCOMERCIAL0","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C121<=5),VLOOKUP(\"LITORAL B\"&A121&E121&C121,'Volume Medido 1'!$G$3:$I$449,3,0),M121)","v":5},{"$f":"$F121/Parâmetros!$B$5","v":5.4830890523582452E-9},{"$f":"$G121*Parâmetros!B$15","v":5.0543371877022185},{"$f":"$G121*Parâmetros!C$15","v":5.1696836339216405},{"$f":"$G121*Parâmetros!D$15","v":5.2913389629640317},{"$f":"$G121*Parâmetros!E$15","v":5.4085210342600094},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4177]
["Agua","COMERCIAL",1,"Vol_LitBAguaCOMERCIAL1","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C122<=5),VLOOKUP(\"LITORAL B\"&A122&E122&C122,'Volume Medido 1'!$G$3:$I$449,3,0),M122)","v":987},{"$f":"$F122/Parâmetros!$B$5","v":1.0823617789355177E-6},{"$f":"$G122*Parâmetros!B$15","v":997.72616085241805},{"$f":"$G122*Parâmetros!C$15","v":1020.4955493361319},{"$f":"$G122*Parâmetros!D$15","v":1044.5103112890999},{"$f":"$G122*Parâmetros!E$15","v":1067.6420521629259},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4216]
["Agua","COMERCIAL",2,"Vol_LitBAguaCOMERCIAL2","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C123<=5),VLOOKUP(\"LITORAL B\"&A123&E123&C123,'Volume Medido 1'!$G$3:$I$449,3,0),M123)","v":1710},{"$f":"$F123/Parâmetros!$B$5","v":1.87521645590652E-6},{"$f":"$G123*Parâmetros!B$15","v":1728.5833181941589},{"$f":"$G123*Parâmetros!C$15","v":1768.0318028012014},{"$f":"$G123*Parâmetros!D$15","v":1809.6379253336988},{"$f":"$G123*Parâmetros!E$15","v":1849.7141937169233},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3761]
["Agua","COMERCIAL",3,"Vol_LitBAguaCOMERCIAL3","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C124<=5),VLOOKUP(\"LITORAL B\"&A124&E124&C124,'Volume Medido 1'!$G$3:$I$449,3,0),M124)","v":2807},{"$f":"$F124/Parâmetros!$B$5","v":3.078206193993919E-6},{"$f":"$G124*Parâmetros!B$15","v":2837.5048971760257},{"$f":"$G124*Parâmetros!C$15","v":2902.2603920836091},{"$f":"$G124*Parâmetros!D$15","v":2970.5576938080076},{"$f":"$G124*Parâmetros!E$15","v":3036.3437086335693},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4271]
["Agua","COMERCIAL",5,"Vol_LitBAguaCOMERCIAL5","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C125<=5),VLOOKUP(\"LITORAL B\"&A125&E125&C125,'Volume Medido 1'!$G$3:$I$449,3,0),M125)","v":4578},{"$f":"$F125/Parâmetros!$B$5","v":5.0203163363392096E-6},{"$f":"$G125*Parâmetros!B$15","v":4627.7511290601515},{"$f":"$G125*Parâmetros!C$15","v":4733.3623352186542},{"$f":"$G125*Parâmetros!D$15","v":4844.7499544898674},{"$f":"$G125*Parâmetros!E$15","v":4952.041858968465},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4583]
["Agua","COMERCIAL",21,"Vol_LitBAguaCOMERCIAL21","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C141<=5),VLOOKUP(\"LITORAL B\"&A141&E141&C141,'Volume Medido 1'!$G$3:$I$449,3,0),M141)","v":4302},{"$f":"$F141/Parâmetros!$B$5","v":4.7176498206490342E-6},{"$f":"$G141*Parâmetros!B$15","v":4348.7517162989889},{"$f":"$G141*Parâmetros!C$15","v":4447.9957986261797},{"$f":"$G141*Parâmetros!D$15","v":4552.6680437342529},{"$f":"$G141*Parâmetros!E$15","v":4653.4914978773122},{"$f":"IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},4302]
["Agua","COMERCIAL",32,"Vol_LitBAguaCOMERCIAL32","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C145<=5),VLOOKUP(\"LITORAL B\"&A145&E145&C145,'Volume Medido 1'!$G$3:$I$449,3,0),M145)","v":2366},{"$f":"$F145/Parâmetros!$B$5","v":2.5945977395759219E-6},{"$f":"$G145*Parâmetros!B$15","v":2391.7123572206901},{"$f":"$G145*Parâmetros!C$15","v":2446.2942955717208},{"$f":"$G145*Parâmetros!D$15","v":2503.8615972745797},{"$f":"$G145*Parâmetros!E$15","v":2559.3121534118368},{"$f":"IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},2366]
["Agua","RESIDENCIAL",69,"Vol_LitBAguaRESIDENCIAL69","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C170<=5),VLOOKUP(\"LITORAL B\"&A170&E170&C170,'Volume Medido 1'!$G$3:$I$449,3,0),M170)","v":2897},{"$f":"$F170/Parâmetros!$B$5","v":3.1769017969363676E-6},{"$f":"$G170*Parâmetros!B$15","v":2928.4829665546658},{"$f":"$G170*Parâmetros!C$15","v":2995.3146974941988},{"$f":"$G170*Parâmetros!D$15","v":3065.8017951413599},{"$f":"$G170*Parâmetros!E$15","v":3133.6970872502498},{"$f":"IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2897]
["Agua","RESIDENCIAL",155,"Vol_LitBAguaRESIDENCIAL155","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C188<=5),VLOOKUP(\"LITORAL B\"&A188&E188&C188,'Volume Medido 1'!$G$3:$I$449,3,0),M188)","v":775},{"$f":"$F188/Parâmetros!$B$5","v":8.4987880311552808E-7},{"$f":"$G188*Parâmetros!B$15","v":783.42226409384398},{"$f":"$G188*Parâmetros!C$15","v":801.30096325785439},{"$f":"$G188*Parâmetros!D$15","v":820.15753925942488},{"$f":"$G188*Parâmetros!E$15","v":838.32076031030147},{"$f":"IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},775]
["Agua","RESIDENCIAL",168,"Vol_LitBAguaRESIDENCIAL168","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C207<=5),VLOOKUP(\"LITORAL B\"&A207&E207&C207,'Volume Medido 1'!$G$3:$I$449,3,0),M207)","v":672},{"$f":"$F207/Parâmetros!$B$5","v":7.369271686369482E-7},{"$f":"$G207*Parâmetros!B$15","v":679.30291802717829},{"$f":"$G207*Parâmetros!C$15","v":694.80548039906853},{"$f":"$G207*Parâmetros!D$15","v":711.15595662236592},{"$f":"$G207*Parâmetros!E$15","v":726.90522700454528},{"$f":"IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},672]
["Agua","RESIDENCIAL",388,"Vol_LitBAguaRESIDENCIAL388","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C221<=5),VLOOKUP(\"LITORAL B\"&A221&E221&C221,'Volume Medido 1'!$G$3:$I$449,3,0),M221)","v":388},{"$f":"$F221/Parâmetros!$B$5","v":4.2548771046299984E-7},{"$f":"$G221*Parâmetros!B$15","v":392.21656576569217},{"$f":"$G221*Parâmetros!C$15","v":401.16744999231935},{"$f":"$G221*Parâmetros!D$15","v":410.60790352600884},{"$f":"$G221*Parâmetros!E$15","v":419.70123225857674},{"$f":"IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},388]
["Agua","RESIDENCIAL",79,"Vol_LitBAguaRESIDENCIAL79","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C250<=5),VLOOKUP(\"LITORAL B\"&A250&E250&C250,'Volume Medido 1'!$G$3:$I$449,3,0),M250)","v":2211},{"$f":"$F250/Parâmetros!$B$5","v":2.4246219789528163E-6},{"$f":"$G250*Parâmetros!B$15","v":2235.0279044019212},{"$f":"$G250*Parâmetros!C$15","v":2286.03410292015},{"$f":"$G250*Parâmetros!D$15","v":2339.830089422695},{"$f":"$G250*Parâmetros!E$15","v":2391.6480013497762},{"$f":"IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2211]
["Agua","RESIDENCIAL",150,"Vol_LitBAguaRESIDENCIAL150","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C268<=5),VLOOKUP(\"LITORAL B\"&A268&E268&C268,'Volume Medido 1'!$G$3:$I$449,3,0),M268)","v":1650},{"$f":"$F268/Parâmetros!$B$5","v":1.809419387278221E-6},{"$f":"$G268*Parâmetros!B$15","v":1667.9312719417323},{"$f":"$G268*Parâmetros!C$15","v":1705.9955991941415},{"$f":"$G268*Parâmetros!D$15","v":1746.1418577781305},{"$f":"$G268*Parâmetros!E$15","v":1784.8119413058032},{"$f":"IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1650]
["Agua","COMERCIAL",30,"Vol_LitBAguaCOMERCIAL30","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C274<=5),VLOOKUP(\"LITORAL B\"&A274&E274&C274,'Volume Medido 1'!$G$3:$I$449,3,0),M274)","v":2430},{"$f":"$F274/Parâmetros!$B$5","v":2.6647812794461071E-6},{"$f":"$G274*Parâmetros!B$15","v":2456.4078732232783},{"$f":"$G274*Parâmetros!C$15","v":2512.4662460859172},{"$f":"$G274*Parâmetros!D$15","v":2571.5907360005194},{"$f":"$G274*Parâmetros!E$15","v":2628.5412226503645},{"$f":"IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},2430]
["Esgoto","RESIDENCIAL",12,"Vol_LitBEsgotoRESIDENCIAL12","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C293<=5),VLOOKUP(\"LITORAL B\"&A293&E293&C293,'Volume Medido 1'!$G$3:$I$449,3,0),M293)","v":113155},{"$f":"$F293/Parâmetros!$B$5","v":1.2408778834391946E-4},{"$f":"$G293*Parâmetros!B$15","v":114384.70489488893},{"$f":"$G293*Parâmetros!C$15","v":116995.11031928066},{"$f":"$G293*Parâmetros!D$15","v":119748.29207083902},{"$f":"$G293*Parâmetros!E$15","v":122400.23952633828},{"$f":"IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},113155]
["Esgoto","RESIDENCIAL",38,"Vol_LitBEsgotoRESIDENCIAL38","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C319<=5),VLOOKUP(\"LITORAL B\"&A319&E319&C319,'Volume Medido 1'!$G$3:$I$449,3,0),M319)","v":13822},{"$f":"$F319/Parâmetros!$B$5","v":1.5157451376339133E-5},{"$f":"$G319*Parâmetros!B$15","v":13972.209721684014},{"$f":"$G319*Parâmetros!C$15","v":14291.073437612984},{"$f":"$G319*Parâmetros!D$15","v":14627.37742921777},{"$f":"$G319*Parâmetros!E$15","v":14951.31554710837},{"$f":"IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},13822]
["Esgoto","RESIDENCIAL",57,"Vol_LitBEsgotoRESIDENCIAL57","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C336<=5),VLOOKUP(\"LITORAL B\"&A336&E336&C336,'Volume Medido 1'!$G$3:$I$449,3,0),M336)","v":3420},{"$f":"$F336/Parâmetros!$B$5","v":3.75043291181304E-6},{"$f":"$G336*Parâmetros!B$15","v":3457.1666363883178},{"$f":"$G336*Parâmetros!C$15","v":3536.0636056024027},{"$f":"$G336*Parâmetros!D$15","v":3619.2758506673977},{"$f":"$G336*Parâmetros!E$15","v":3699.4283874338466},{"$f":"IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3420]
["Esgoto","TARIFA SOCIAL",3,"Vol_LitBEsgotoTARIFA SOCIAL3","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C366<=5),VLOOKUP(\"LITORAL B\"&A366&E366&C366,'Volume Medido 1'!$G$3:$I$449,3,0),M366)","v":910},{"$f":"$F366/Parâmetros!$B$5","v":9.9792220752920076E-7},{"$f":"$G366*Parâmetros!B$15","v":919.88936816180399},{"$f":"$G366*Parâmetros!C$15","v":940.88242137373879},{"$f":"$G366*Parâmetros!D$15","v":963.02369125945381},{"$f":"$G366*Parâmetros!E$15","v":984.35082823532184},{"$f":"IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1520]
["Esgoto","TARIFA SOCIAL",10,"Vol_LitBEsgotoTARIFA SOCIAL10","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C373<=5),VLOOKUP(\"LITORAL B\"&A373&E373&C373,'Volume Medido 1'!$G$3:$I$449,3,0),M373)","v":2478},{"$f":"$F373/Parâmetros!$B$5","v":2.7174189343487466E-6},{"$f":"$G373*Parâmetros!B$15","v":2504.9295102252199},{"$f":"$G373*Parâmetros!C$15","v":2562.0952089715656},{"$f":"$G373*Parâmetros!D$15","v":2622.3875900449743},{"$f":"$G373*Parâmetros!E$15","v":2680.4630245792609},{"$f":"IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},2478]
["Esgoto","COMERCIAL",5,"Vol_LitBEsgotoCOMERCIAL5","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C398<=5),VLOOKUP(\"LITORAL B\"&A398&E398&C398,'Volume Medido 1'!$G$3:$I$449,3,0),M398)","v":3726},{"$f":"$F398/Parâmetros!$B$5","v":4.0859979618173648E-6},{"$f":"$G398*Parâmetros!B$15","v":3766.4920722756938},{"$f":"$G398*Parâmetros!C$15","v":3852.4482439984072},{"$f":"$G398*Parâmetros!D$15","v":3943.1057952007968},{"$f":"$G398*Parâmetros!E$15","v":4030.4298747305593},{"$f":"IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3730]
["Esgoto","COMERCIAL",31,"Vol_LitBEsgotoCOMERCIAL31","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C417<=5),VLOOKUP(\"LITORAL B\"&A417&E417&C417,'Volume Medido 1'!$G$3:$I$449,3,0),M417)","v":2232},{"$f":"$F417/Parâmetros!$B$5","v":2.4476509529727206E-6},{"$f":"$G417*Parâmetros!B$15","v":2256.2561205902703},{"$f":"$G417*Parâmetros!C$15","v":2307.7467741826204},{"$f":"$G417*Parâmetros!D$15","v":2362.0537130671437},{"$f":"$G417*Parâmetros!E$15","v":2414.363789693668},{"$f":"IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},2232]
["Esgoto","UTILIDADE PUBLICA",13,"Vol_LitBEsgotoUTILIDADE PUBLICA13","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C441<=5),VLOOKUP(\"LITORAL B\"&A441&E441&C441,'Volume Medido 1'!$G$3:$I$449,3,0),M441)","v":312},{"$f":"$F441/Parâmetros!$B$5","v":3.4214475686715449E-7},{"$f":"$G441*Parâmetros!B$15","v":315.39064051261846},{"$f":"$G441*Parâmetros!C$15","v":322.58825875671039},{"$f":"$G441*Parâmetros!D$15","v":330.17955128895557},{"$f":"$G441*Parâmetros!E$15","v":337.49171253782458},{"$f":"IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},312]
["Esgoto","RESIDENCIAL",70,"Vol_LitBEsgotoRESIDENCIAL70","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C446<=5),VLOOKUP(\"LITORAL B\"&A446&E446&C446,'Volume Medido 1'!$G$3:$I$449,3,0),M446)","v":2240},{"$f":"$F446/Parâmetros!$B$5","v":2.4564238954564939E-6},{"$f":"$G446*Parâmetros!B$15","v":2264.343060090594},{"$f":"$G446*Parâmetros!C$15","v":2316.0182679968952},{"$f":"$G446*Parâmetros!D$15","v":2370.5198554078861},{"$f":"$G446*Parâmetros!E$15","v":2423.017423348484},{"$f":"IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2240]
["Esgoto","RESIDENCIAL",129,"Vol_LitBEsgotoRESIDENCIAL129","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C478<=5),VLOOKUP(\"LITORAL B\"&A478&E478&C478,'Volume Medido 1'!$G$3:$I$449,3,0),M478)","v":903},{"$f":"$F478/Parâmetros!$B$5","v":9.9024588285589911E-7},{"$f":"$G478*Parâmetros!B$15","v":912.8132960990207},{"$f":"$G478*Parâmetros!C$15","v":933.64486428624832},{"$f":"$G478*Parâmetros!D$15","v":955.61581671130409},{"$f":"$G478*Parâmetros!E$15","v":976.77889878735766},{"$f":"IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},903]
["Esgoto","RESIDENCIAL",362,"Vol_LitBEsgotoRESIDENCIAL362","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C484<=5),VLOOKUP(\"LITORAL B\"&A484&E484&C484,'Volume Medido 1'!$G$3:$I$449,3,0),M484)","v":1448},{"$f":"$F484/Parâmetros!$B$5","v":1.5879025895629479E-6},{"$f":"$G484*Parâmetros!B$15","v":1463.7360495585626},{"$f":"$G484*Parâmetros!C$15","v":1497.1403803837072},{"$f":"$G484*Parâmetros!D$15","v":1532.3717636743836},{"$f":"$G484*Parâmetros!E$15","v":1566.3076915216989},{"$f":"IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1448]
["Esgoto","RESIDENCIAL",110,{"$f":"\"Vol_LitB\"&A515&B515&C515","v":"Vol_LitBEsgotoRESIDENCIAL110"},{"$f":"IF(OR($B515=\"SANEPAR\", $B515=\"INATIVO\",),\"INATIVO + SANEPAR\",$B515)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C515<=5),VLOOKUP(\"LITORAL B\"&A515&E515&C515,'Volume Medido 1'!$G$3:$I$449,3,0),M515)","v":1870},{"$f":"$F515/Parâmetros!$B$5","v":2.0506753055819838E-6},{"$f":"$G515*Parâmetros!B$15","v":1890.3221082006301},{"$f":"$G515*Parâmetros!C$15","v":1933.4616790866937},{"$f":"$G515*Parâmetros!D$15","v":1978.9607721485479},{"$f":"$G515*Parâmetros!E$15","v":2022.7868668132437},{"$f":"IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1870]
["Esgoto","RESIDENCIAL",226,"Vol_LitBEsgotoRESIDENCIAL226","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C527<=5),VLOOKUP(\"LITORAL B\"&A527&E527&C527,'Volume Medido 1'!$G$3:$I$449,3,0),M527)","v":452},{"$f":"$F527/Parâmetros!$B$5","v":4.9567125033318536E-7},{"$f":"$G527*Parâmetros!B$15","v":456.91208176828059},{"$f":"$G527*Parâmetros!C$15","v":467.33940050651631},{"$f":"$G527*Parâmetros!D$15","v":478.33704225194845},{"$f":"$G527*Parâmetros!E$15","v":488.93030149710484},{"$f":"IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452]
["Agua","COMERCIAL",49,"Vol_LitBAguaCOMERCIAL49","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C544<=5),VLOOKUP(\"LITORAL B\"&A544&E544&C544,'Volume Medido 1'!$G$3:$I$449,3,0),M544)","v":1666},{"$f":"$F544/Parâmetros!$B$5","v":1.8269652722457673E-6},{"$f":"$G544*Parâmetros!B$15","v":1684.1051509423794},{"$f":"$G544*Parâmetros!C$15","v":1722.5385868226908},{"$f":"$G544*Parâmetros!D$15","v":1763.0741424596154},{"$f":"$G544*Parâmetros!E$15","v":1802.1192086154351},{"$f":"IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1666]
["Agua","COMERCIAL",183,"Vol_LitBAguaCOMERCIAL183","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C564<=5),VLOOKUP(\"LITORAL B\"&A564&E564&C564,'Volume Medido 1'!$G$3:$I$449,3,0),M564)","v":366},{"$f":"$F564/Parâmetros!$B$5","v":4.0136211863262355E-7},{"$f":"$G564*Parâmetros!B$15","v":369.97748213980242},{"$f":"$G564*Parâmetros!C$15","v":378.42084200306408},{"$f":"$G564*Parâmetros!D$15","v":387.3260120889671},{"$f":"$G564*Parâmetros!E$15","v":395.9037397078327},{"$f":"IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},366]
["Agua","MPC",1,"Vol_LitBAguaMPC1","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C589<=5),VLOOKUP(\"LITORAL B\"&A589&E589&C589,'Volume Medido 1'!$G$3:$I$449,3,0),M589)","v":65},{"$f":"$F589/Parâmetros!$B$5","v":7.1280157680657188E-8},{"$f":"$G589*Parâmetros!B$15","v":65.706383440128846},{"$f":"$G589*Parâmetros!C$15","v":67.205887240981326},{"$f":"$G589*Parâmetros!D$15","v":68.787406518532407},{"$f":"$G589*Parâmetros!E$15","v":70.310773445380121},{"$f":"IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},310]
["Agua","COMERCIAL",116,"Vol_LitBAguaCOMERCIAL116","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C595<=5),VLOOKUP(\"LITORAL B\"&A595&E595&C595,'Volume Medido 1'!$G$3:$I$449,3,0),M595)","v":348},{"$f":"$F595/Parâmetros!$B$5","v":3.8162299804413388E-7},{"$f":"$G595*Parâmetros!B$15","v":351.78186826407443},{"$f":"$G595*Parâmetros!C$15","v":359.8099809209462},{"$f":"$G595*Parâmetros!D$15","v":368.27719182229657},{"$f":"$G595*Parâmetros!E$15","v":376.43306398449664},{"$f":"IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348]
["Agua","COMERCIAL",64,"Vol_LitBAguaCOMERCIAL64","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C626<=5),VLOOKUP(\"LITORAL B\"&A626&E626&C626,'Volume Medido 1'!$G$3:$I$449,3,0),M626)","v":896},{"$f":"$F626/Parâmetros!$B$5","v":9.8256955818259767E-7},{"$f":"$G626*Parâmetros!B$15","v":905.73722403623776},{"$f":"$G626*Parâmetros!C$15","v":926.40730719875819},{"$f":"$G626*Parâmetros!D$15","v":948.2079421631546},{"$f":"$G626*Parâmetros!E$15","v":969.20696933939382},{"$f":"IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},896]
["Agua","MPC",8,"Vol_LitBAguaMPC8","MPC",{"$f":"IF(AND('Volume Medido 1'!$O$3,C632<=5),VLOOKUP(\"LITORAL B\"&A632&E632&C632,'Volume Medido 1'!$G$3:$I$449,3,0),M632)","v":88},{"$f":"$F632/Parâmetros!$B$5","v":9.6502367321505113E-8},{"$f":"$G632*Parâmetros!B$15","v":88.956334503559049},{"$f":"$G632*Parâmetros!C$15","v":90.986431957020869},{"$f":"$G632*Parâmetros!D$15","v":93.127565748166944},{"$f":"$G632*Parâmetros!E$15","v":95.189970202976156},{"$f":"IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},88]
["Agua","UTILIDADE PUBLICA",10,"Vol_LitBAguaUTILIDADE PUBLICA10","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C664<=5),VLOOKUP(\"LITORAL B\"&A664&E664&C664,'Volume Medido 1'!$G$3:$I$449,3,0),M664)","v":380},{"$f":"$F664/Parâmetros!$B$5","v":4.1671476797922664E-7},{"$f":"$G664*Parâmetros!B$15","v":384.12962626536864},{"$f":"$G664*Parâmetros!C$15","v":392.89595617804468},{"$f":"$G664*Parâmetros!D$15","v":402.14176118526638},{"$f":"$G664*Parâmetros!E$15","v":411.04759860376072},{"$f":"IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},380]
["Esgoto","COMERCIAL",49,"Vol_LitBEsgotoCOMERCIAL49","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C675<=5),VLOOKUP(\"LITORAL B\"&A675&E675&C675,'Volume Medido 1'!$G$3:$I$449,3,0),M675)","v":1519},{"$f":"$F675/Parâmetros!$B$5","v":1.6657624541064349E-6},{"$f":"$G675*Parâmetros!B$15","v":1535.5076376239342},{"$f":"$G675*Parâmetros!C$15","v":1570.5498879853944},{"$f":"$G675*Parâmetros!D$15","v":1607.5087769484728},{"$f":"$G675*Parâmetros!E$15","v":1643.1086902081909},{"$f":"IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},1519]
["Esgoto","COMERCIAL",115,"Vol_LitBEsgotoCOMERCIAL115","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C693<=5),VLOOKUP(\"LITORAL B\"&A693&E693&C693,'Volume Medido 1'!$G$3:$I$449,3,0),M693)","v":575},{"$f":"$F693/Parâmetros!$B$5","v":6.3055524102119827E-7},{"$f":"$G693*Parâmetros!B$15","v":581.24877658575519},{"$f":"$G693*Parâmetros!C$15","v":594.51361790098872},{"$f":"$G693*Parâmetros!D$15","v":608.50398074086365},{"$f":"$G693*Parâmetros!E$15","v":621.97991893990115},{"$f":"IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},575]
["Esgoto","COMERCIAL",104,"Vol_LitBEsgotoCOMERCIAL104","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C712<=5),VLOOKUP(\"LITORAL B\"&A712&E712&C712,'Volume Medido 1'!$G$3:$I$449,3,0),M712)","v":1040},{"$f":"$F712/Parâmetros!$B$5","v":1.140482522890515E-6},{"$f":"$G712*Parâmetros!B$15","v":1051.3021350420615},{"$f":"$G712*Parâmetros!C$15","v":1075.2941958557012},{"$f":"$G712*Parâmetros!D$15","v":1100.5985042965185},{"$f":"$G712*Parâmetros!E$15","v":1124.9723751260819},{"$f":"IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1040]
["Esgoto","COMERCIAL",75,"Vol_LitBEsgotoCOMERCIAL75","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C737<=5),VLOOKUP(\"LITORAL B\"&A737&E737&C737,'Volume Medido 1'!$G$3:$I$449,3,0),M737)","v":900},{"$f":"$F737/Parâmetros!$B$5","v":9.8695602942448409E-7},{"$f":"$G737*Parâmetros!B$15","v":909.7806937863993},{"$f":"$G737*Parâmetros!C$15","v":930.54305410589529},{"$f":"$G737*Parâmetros!D$15","v":952.44101333352558},{"$f":"$G737*Parâmetros!E$15","v":973.53378616680163},{"$f":"IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},900]
["Esgoto","COMERCIAL",330,"Vol_LitBEsgotoCOMERCIAL330","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C744<=5),VLOOKUP(\"LITORAL B\"&A744&E744&C744,'Volume Medido 1'!$G$3:$I$449,3,0),M744)","v":330},{"$f":"$F744/Parâmetros!$B$5","v":3.6188387745564421E-7},{"$f":"$G744*Parâmetros!B$15","v":333.58625438834645},{"$f":"$G744*Parâmetros!C$15","v":341.19911983882832},{"$f":"$G744*Parâmetros!D$15","v":349.2283715556261},{"$f":"$G744*Parâmetros!E$15","v":356.96238826116064},{"$f":"IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},330]
["Esgoto","COMERCIAL",165,"Vol_LitBEsgotoCOMERCIAL165","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C774<=5),VLOOKUP(\"LITORAL B\"&A774&E774&C774,'Volume Medido 1'!$G$3:$I$449,3,0),M774)","v":495},{"$f":"$F774/Parâmetros!$B$5","v":5.4282581618346634E-7},{"$f":"$G774*Parâmetros!B$15","v":500.37938158251973},{"$f":"$G774*Parâmetros!C$15","v":511.79867975824249},{"$f":"$G774*Parâmetros!D$15","v":523.84255733343923},{"$f":"$G774*Parâmetros!E$15","v":535.44358239174096},{"$f":"IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},495]
["Agua","INDUSTRIAL",16,"Vol_LitBAguaINDUSTRIAL16","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C791<=5),VLOOKUP(\"LITORAL B\"&A791&E791&C791,'Volume Medido 1'!$G$3:$I$449,3,0),M791)","v":160},{"$f":"$F791/Parâmetros!$B$5","v":1.7545884967546385E-7},{"$f":"$G791*Parâmetros!B$15","v":161.73879000647099},{"$f":"$G791*Parâmetros!C$15","v":165.4298762854925},{"$f":"$G791*Parâmetros!D$15","v":169.32284681484902},{"$f":"$G791*Parâmetros!E$15","v":173.0726730963203},{"$f":"IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},160]
["Agua","INDUSTRIAL",18,"Vol_LitBAguaINDUSTRIAL18","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C798<=5),VLOOKUP(\"LITORAL B\"&A798&E798&C798,'Volume Medido 1'!$G$3:$I$449,3,0),M798)","v":72},{"$f":"$F798/Parâmetros!$B$5","v":7.8956482353958734E-8},{"$f":"$G798*Parâmetros!B$15","v":72.782455502911958},{"$f":"$G798*Parâmetros!C$15","v":74.443444328471628},{"$f":"$G798*Parâmetros!D$15","v":76.195281066682057},{"$f":"$G798*Parâmetros!E$15","v":77.882702893344131},{"$f":"IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},72]
["Esgoto","INDUSTRIAL",37,"Vol_LitBEsgotoINDUSTRIAL37","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C823<=5),VLOOKUP(\"LITORAL B\"&A823&E823&C823,'Volume Medido 1'!$G$3:$I$449,3,0),M823)","v":74},{"$f":"$F823/Parâmetros!$B$5","v":8.1149717974902035E-8},{"$f":"$G823*Parâmetros!B$15","v":74.804190377992839},{"$f":"$G823*Parâmetros!C$15","v":76.511317782040294},{"$f":"$G823*Parâmetros!D$15","v":78.311816651867673},{"$f":"$G823*Parâmetros!E$15","v":80.04611130704815},{"$f":"IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74]
["Agua","PODER PUBLICO",7,"Vol_LitBAguaPODER PUBLICO7","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C842<=5),VLOOKUP(\"LITORAL B\"&A842&E842&C842,'Volume Medido 1'!$G$3:$I$449,3,0),M842)","v":286},{"$f":"$F842/Parâmetros!$B$5","v":3.1363269379489162E-7},{"$f":"$G842*Parâmetros!B$15","v":289.10808713656689},{"$f":"$G842*Parâmetros!C$15","v":295.70590386031785},{"$f":"$G842*Parâmetros!D$15","v":302.66458868154257},{"$f":"$G842*Parâmetros!E$15","v":309.36740315967251},{"$f":"IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},286]
["Agua","PODER PUBLICO",52,"Vol_LitBAguaPODER PUBLICO52","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C860<=5),VLOOKUP(\"LITORAL B\"&A860&E860&C860,'Volume Medido 1'!$G$3:$I$449,3,0),M860)","v":572},{"$f":"$F860/Parâmetros!$B$5","v":6.2726538758978324E-7},{"$f":"$G860*Parâmetros!B$15","v":578.21617427313379},{"$f":"$G860*Parâmetros!C$15","v":591.41180772063569},{"$f":"$G860*Parâmetros!D$15","v":605.32917736308514},{"$f":"$G860*Parâmetros!E$15","v":618.73480631934501},{"$f":"IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},572]
["Agua","PODER PUBLICO",114,"Vol_LitBAguaPODER PUBLICO114","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C871<=5),VLOOKUP(\"LITORAL B\"&A871&E871&C871,'Volume Medido 1'!$G$3:$I$449,3,0),M871)","v":228},{"$f":"$F871/Parâmetros!$B$5","v":2.5002886078753599E-7},{"$f":"$G871*Parâmetros!B$15","v":230.4777757592212},{"$f":"$G871*Parâmetros!C$15","v":235.73757370682682},{"$f":"$G871*Parâmetros!D$15","v":241.28505671115985},{"$f":"$G871*Parâmetros!E$15","v":246.62855916225644},{"$f":"IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},228]
["Agua","PODER PUBLICO",105,"Vol_LitBAguaPODER PUBLICO105","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C903<=5),VLOOKUP(\"LITORAL B\"&A903&E903&C903,'Volume Medido 1'!$G$3:$I$449,3,0),M903)","v":420},{"$f":"$F903/Parâmetros!$B$5","v":4.605794803980926E-7},{"$f":"$G903*Parâmetros!B$15","v":424.56432376698638},{"$f":"$G903*Parâmetros!C$15","v":434.25342524941783},{"$f":"$G903*Parâmetros!D$15","v":444.47247288897864},{"$f":"$G903*Parâmetros!E$15","v":454.31576687784082},{"$f":"IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},420]
["Agua","PODER PUBLICO",150,"Vol_LitBAguaPODER PUBLICO150","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C909<=5),VLOOKUP(\"LITORAL B\"&A909&E909&C909,'Volume Medido 1'!$G$3:$I$449,3,0),M909)","v":300},{"$f":"$F909/Parâmetros!$B$5","v":3.2898534314149471E-7},{"$f":"$G909*Parâmetros!B$15","v":303.26023126213312},{"$f":"$G909*Parâmetros!C$15","v":310.18101803529845},{"$f":"$G909*Parâmetros!D$15","v":317.4803377778419},{"$f":"$G909*Parâmetros!E$15","v":324.51126205560058},{"$f":"IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},300]
["Agua","PODER PUBLICO",127,"Vol_LitBAguaPODER PUBLICO127","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C940<=5),VLOOKUP(\"LITORAL B\"&A940&E940&C940,'Volume Medido 1'!$G$3:$I$449,3,0),M940)","v":254},{"$f":"$F940/Parâmetros!$B$5","v":2.7854092385979886E-7},{"$f":"$G940*Parâmetros!B$15","v":256.76032913527274},{"$f":"$G940*Parâmetros!C$15","v":262.61992860321936},{"$f":"$G940*Parâmetros!D$15","v":268.80001931857282},{"$f":"$G940*Parâmetros!E$15","v":274.75286854040849},{"$f":"IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},254]
["Agua","PODER PUBLICO",91,"Vol_LitBAguaPODER PUBLICO91","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C946<=5),VLOOKUP(\"LITORAL B\"&A946&E946&C946,'Volume Medido 1'!$G$3:$I$449,3,0),M946)","v":364},{"$f":"$F946/Parâmetros!$B$5","v":3.9916888301168028E-7},{"$f":"$G946*Parâmetros!B$15","v":367.95574726472154},{"$f":"$G946*Parâmetros!C$15","v":376.35296854949547},{"$f":"$G946*Parâmetros!D$15","v":385.2094765037815},{"$f":"$G946*Parâmetros!E$15","v":393.74033129412874},{"$f":"IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},364]
["Esgoto","PODER PUBLICO",18,"Vol_LitBEsgotoPODER PUBLICO18","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C969<=5),VLOOKUP(\"LITORAL B\"&A969&E969&C969,'Volume Medido 1'!$G$3:$I$449,3,0),M969)","v":359},{"$f":"$F969/Parâmetros!$B$5","v":3.93685793959322E-7},{"$f":"$G969*Parâmetros!B$15","v":362.90141007701931},{"$f":"$G969*Parâmetros!C$15","v":371.18328491557378},{"$f":"$G969*Parâmetros!D$15","v":379.91813754081744},{"$f":"$G969*Parâmetros!E$15","v":388.33181025986869},{"$f":"IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},359]
["Esgoto","PODER PUBLICO",199,"Vol_LitBEsgotoPODER PUBLICO199","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C989<=5),VLOOKUP(\"LITORAL B\"&A989&E989&C989,'Volume Medido 1'!$G$3:$I$449,3,0),M989)","v":398},{"$f":"$F989/Parâmetros!$B$5","v":4.3645388856771636E-7},{"$f":"$G989*Parâmetros!B$15","v":402.32524014109663},{"$f":"$G989*Parâmetros!C$15","v":411.50681726016262},{"$f":"$G989*Parâmetros!D$15","v":421.19058145193696},{"$f":"$G989*Parâmetros!E$15","v":430.51827432709678},{"$f":"IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},398]
["Esgoto","PODER PUBLICO",233,"Vol_LitBEsgotoPODER PUBLICO233","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1008<=5),VLOOKUP(\"LITORAL B\"&A1008&E1008&C1008,'Volume Medido 1'!$G$3:$I$449,3,0),M1008)","v":233},{"$f":"$F1008/Parâmetros!$B$5","v":2.5551194983989423E-7},{"$f":"$G1008*Parâmetros!B$15","v":235.53211294692341},{"$f":"$G1008*Parâmetros!C$15","v":240.90725734074846},{"$f":"$G1008*Parâmetros!D$15","v":246.57639567412386},{"$f":"$G1008*Parâmetros!E$15","v":252.03708019651643},{"$f":"IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},233]
["Esgoto","PODER PUBLICO",90,"Vol_LitBEsgotoPODER PUBLICO90","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1020<=5),VLOOKUP(\"LITORAL B\"&A1020&E1020&C1020,'Volume Medido 1'!$G$3:$I$449,3,0),M1020)","v":359},{"$f":"$F1020/Parâmetros!$B$5","v":3.93685793959322E-7},{"$f":"$G1020*Parâmetros!B$15","v":362.90141007701931},{"$f":"$G1020*Parâmetros!C$15","v":371.18328491557378},{"$f":"$G1020*Parâmetros!D$15","v":379.91813754081744},{"$f":"$G1020*Parâmetros!E$15","v":388.33181025986869},{"$f":"IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},359]
["Esgoto","PODER PUBLICO",43,"Vol_LitBEsgotoPODER PUBLICO43","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1051<=5),VLOOKUP(\"LITORAL B\"&A1051&E1051&C1051,'Volume Medido 1'!$G$3:$I$449,3,0),M1051)","v":215},{"$f":"$F1051/Parâmetros!$B$5","v":2.3577282925140456E-7},{"$f":"$G1051*Parâmetros!B$15","v":217.33649907119542},{"$f":"$G1051*Parâmetros!C$15","v":222.29639625863058},{"$f":"$G1051*Parâmetros!D$15","v":227.52757540745336},{"$f":"$G1051*Parâmetros!E$15","v":232.56640447318043},{"$f":"IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},215]
["Agua","UTILIDADE PUBLICA",0,"Vol_LitBAguaUTILIDADE PUBLICA0","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1057<=5),VLOOKUP(\"LITORAL B\"&A1057&E1057&C1057,'Volume Medido 1'!$G$3:$I$449,3,0),M1057)","v":0},{"$f":"$F1057/Parâmetros!$B$5","v":0},{"$f":"$G1057*Parâmetros!B$15","v":0},{"$f":"$G1057*Parâmetros!C$15","v":0},{"$f":"$G1057*Parâmetros!D$15","v":0},{"$f":"$G1057*Parâmetros!E$15","v":0},{"$f":"IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},395]
["Agua","UTILIDADE PUBLICA",52,"Vol_LitBAguaUTILIDADE PUBLICA52","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1089<=5),VLOOKUP(\"LITORAL B\"&A1089&E1089&C1089,'Volume Medido 1'!$G$3:$I$449,3,0),M1089)","v":52},{"$f":"$F1089/Parâmetros!$B$5","v":5.7024126144525753E-8},{"$f":"$G1089*Parâmetros!B$15","v":52.565106752103077},{"$f":"$G1089*Parâmetros!C$15","v":53.764709792785069},{"$f":"$G1089*Parâmetros!D$15","v":55.02992521482593},{"$f":"$G1089*Parâmetros!E$15","v":56.248618756304097},{"$f":"IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52]
["Agua","UTILIDADE PUBLICA",478,"Vol_LitBAguaUTILIDADE PUBLICA478","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1094<=5),VLOOKUP(\"LITORAL B\"&A1094&E1094&C1094,'Volume Medido 1'!$G$3:$I$449,3,0),M1094)","v":478},{"$f":"$F1094/Parâmetros!$B$5","v":5.2418331340544823E-7},{"$f":"$G1094*Parâmetros!B$15","v":483.1946351443321},{"$f":"$G1094*Parâmetros!C$15","v":494.22175540290885},{"$f":"$G1094*Parâmetros!D$15","v":505.85200485936139},{"$f":"$G1094*Parâmetros!E$15","v":517.05461087525691},{"$f":"IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},478]
["Esgoto","UTILIDADE PUBLICA",19,"Vol_LitBEsgotoUTILIDADE PUBLICA19","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1118<=5),VLOOKUP(\"LITORAL B\"&A1118&E1118&C1118,'Volume Medido 1'!$G$3:$I$449,3,0),M1118)","v":152},{"$f":"$F1118/Parâmetros!$B$5","v":1.6668590719169067E-7},{"$f":"$G1118*Parâmetros!B$15","v":153.65185050614747},{"$f":"$G1118*Parâmetros!C$15","v":157.15838247121789},{"$f":"$G1118*Parâmetros!D$15","v":160.85670447410658},{"$f":"$G1118*Parâmetros!E$15","v":164.41903944150431},{"$f":"IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},152]
["Esgoto","UTILIDADE PUBLICA",90,"Vol_LitBEsgotoUTILIDADE PUBLICA90","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1137<=5),VLOOKUP(\"LITORAL B\"&A1137&E1137&C1137,'Volume Medido 1'!$G$3:$I$449,3,0),M1137)","v":90},{"$f":"$F1137/Parâmetros!$B$5","v":9.8695602942448414E-8},{"$f":"$G1137*Parâmetros!B$15","v":90.978069378639944},{"$f":"$G1137*Parâmetros!C$15","v":93.054305410589535},{"$f":"$G1137*Parâmetros!D$15","v":95.24410133335256},{"$f":"$G1137*Parâmetros!E$15","v":97.353378616680175},{"$f":"IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90]
["Agua","RESIDENCIAL",621,"Vol_LitBAguaRESIDENCIAL621","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1162<=5),VLOOKUP(\"LITORAL B\"&A1162&E1162&C1162,'Volume Medido 1'!$G$3:$I$449,3,0),M1162)","v":621},{"$f":"$F1162/Parâmetros!$B$5","v":6.8099966030289407E-7},{"$f":"$G1162*Parâmetros!B$15","v":627.74867871261563},{"$f":"$G1162*Parâmetros!C$15","v":642.07470733306775},{"$f":"$G1162*Parâmetros!D$15","v":657.18429920013273},{"$f":"$G1162*Parâmetros!E$15","v":671.73831245509314},{"$f":"IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},621]
["Agua","RESIDENCIAL",125,"Vol_LitBAguaRESIDENCIAL125","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1169<=5),VLOOKUP(\"LITORAL B\"&A1169&E1169&C1169,'Volume Medido 1'!$G$3:$I$449,3,0),M1169)","v":1125},{"$f":"$F1169/Parâmetros!$B$5","v":1.2336950367806052E-6},{"$f":"$G1169*Parâmetros!B$15","v":1137.2258672329992},{"$f":"$G1169*Parâmetros!C$15","v":1163.1788176323691},{"$f":"$G1169*Parâmetros!D$15","v":1190.5512666669072},{"$f":"$G1169*Parâmetros!E$15","v":1216.9172327085021},{"$f":"IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1125]
["Agua","RESIDENCIAL",379,"Vol_LitBAguaRESIDENCIAL379","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1199<=5),VLOOKUP(\"LITORAL B\"&A1199&E1199&C1199,'Volume Medido 1'!$G$3:$I$449,3,0),M1199)","v":379},{"$f":"$F1199/Parâmetros!$B$5","v":4.1561815016875498E-7},{"$f":"$G1199*Parâmetros!B$15","v":383.11875882782817},{"$f":"$G1199*Parâmetros!C$15","v":391.86201945126038},{"$f":"$G1199*Parâmetros!D$15","v":401.08349339267357},{"$f":"$G1199*Parâmetros!E$15","v":409.96589439690871},{"$f":"IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},379]
["Agua","RESIDENCIAL",284,"Vol_LitBAguaRESIDENCIAL284","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1216<=5),VLOOKUP(\"LITORAL B\"&A1216&E1216&C1216,'Volume Medido 1'!$G$3:$I$449,3,0),M1216)","v":568},{"$f":"$F1216/Parâmetros!$B$5","v":6.2287891634789672E-7},{"$f":"$G1216*Parâmetros!B$15","v":574.17270452297214},{"$f":"$G1216*Parâmetros!C$15","v":587.27606081349847},{"$f":"$G1216*Parâmetros!D$15","v":601.09610619271405},{"$f":"$G1216*Parâmetros!E$15","v":614.40798949193709},{"$f":"IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},568]
["Agua","RESIDENCIAL",234,"Vol_LitBAguaRESIDENCIAL234","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1223<=5),VLOOKUP(\"LITORAL B\"&A1223&E1223&C1223,'Volume Medido 1'!$G$3:$I$449,3,0),M1223)","v":702},{"$f":"$F1223/Parâmetros!$B$5","v":7.698257029510977E-7},{"$f":"$G1223*Parâmetros!B$15","v":709.62894115339157},{"$f":"$G1223*Parâmetros!C$15","v":725.82358220259846},{"$f":"$G1223*Parâmetros!D$15","v":742.90399040015006},{"$f":"$G1223*Parâmetros!E$15","v":759.35635321010534},{"$f":"IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},702]
["Agua","TARIFA SOCIAL",77,"Vol_LitBAguaTARIFA SOCIAL77","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1242<=5),VLOOKUP(\"LITORAL B\"&A1242&E1242&C1242,'Volume Medido 1'!$G$3:$I$449,3,0),M1242)","v":77},{"$f":"$F1242/Parâmetros!$B$5","v":8.4439571406316979E-8},{"$f":"$G1242*Parâmetros!B$15","v":77.836792690614175},{"$f":"$G1242*Parâmetros!C$15","v":79.613127962393278},{"$f":"$G1242*Parâmetros!D$15","v":81.48662002964609},{"$f":"$G1242*Parâmetros!E$15","v":83.29122392760415},{"$f":"IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},77]
["Agua","RESIDENCIAL",756,"Vol_LitBAguaRESIDENCIAL756","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1267<=5),VLOOKUP(\"LITORAL B\"&A1267&E1267&C1267,'Volume Medido 1'!$G$3:$I$449,3,0),M1267)","v":756},{"$f":"$F1267/Parâmetros!$B$5","v":8.2904306471656675E-7},{"$f":"$G1267*Parâmetros!B$15","v":764.21578278057552},{"$f":"$G1267*Parâmetros!C$15","v":781.65616544895215},{"$f":"$G1267*Parâmetros!D$15","v":800.05045120016166},{"$f":"$G1267*Parâmetros!E$15","v":817.76838038011351},{"$f":"IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},756]
["Agua","RESIDENCIAL",141,"Vol_LitBAguaRESIDENCIAL141","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1285<=5),VLOOKUP(\"LITORAL B\"&A1285&E1285&C1285,'Volume Medido 1'!$G$3:$I$449,3,0),M1285)","v":282},{"$f":"$F1285/Parâmetros!$B$5","v":3.0924622255300505E-7},{"$f":"$G1285*Parâmetros!B$15","v":285.06461738640513},{"$f":"$G1285*Parâmetros!C$15","v":291.57015695318057},{"$f":"$G1285*Parâmetros!D$15","v":298.43151751117136},{"$f":"$G1285*Parâmetros!E$15","v":305.04058633226452},{"$f":"IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},282]
["Esgoto","RESIDENCIAL",145,"Vol_LitBEsgotoRESIDENCIAL145","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1314<=5),VLOOKUP(\"LITORAL B\"&A1314&E1314&C1314,'Volume Medido 1'!$G$3:$I$449,3,0),M1314)","v":580},{"$f":"$F1314/Parâmetros!$B$5","v":6.360383300735565E-7},{"$f":"$G1314*Parâmetros!B$15","v":586.30311377345743},{"$f":"$G1314*Parâmetros!C$15","v":599.68330153491036},{"$f":"$G1314*Parâmetros!D$15","v":613.79531970382766},{"$f":"$G1314*Parâmetros!E$15","v":627.38843997416109},{"$f":"IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},580]
["Esgoto","RESIDENCIAL",236,"Vol_LitBEsgotoRESIDENCIAL236","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1328<=5),VLOOKUP(\"LITORAL B\"&A1328&E1328&C1328,'Volume Medido 1'!$G$3:$I$449,3,0),M1328)","v":708},{"$f":"$F1328/Parâmetros!$B$5","v":7.7640540981392754E-7},{"$f":"$G1328*Parâmetros!B$15","v":715.69414577863415},{"$f":"$G1328*Parâmetros!C$15","v":732.0272025633044},{"$f":"$G1328*Parâmetros!D$15","v":749.25359715570687},{"$f":"$G1328*Parâmetros!E$15","v":765.84657845121728},{"$f":"IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},708]
["Esgoto","RESIDENCIAL",444,{"$f":"\"Vol_LitB\"&A1347&B1347&C1347","v":"Vol_LitBEsgotoRESIDENCIAL444"},{"$f":"IF(OR($B1347=\"SANEPAR\", $B1347=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1347)","v":"RESIDENCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C1347<=5),VLOOKUP(\"LITORAL B\"&A1347&E1347&C1347,'Volume Medido 1'!$G$3:$I$449,3,0),M1347)","v":444},{"$f":"$F1347/Parâmetros!$B$5","v":4.8689830784941221E-7},{"$f":"$G1347*Parâmetros!B$15","v":448.82514226795706},{"$f":"$G1347*Parâmetros!C$15","v":459.06790669224176},{"$f":"$G1347*Parâmetros!D$15","v":469.87089991120604},{"$f":"$G1347*Parâmetros!E$15","v":480.27666784228887},{"$f":"IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},444]
["Esgoto","RESIDENCIAL",369,"Vol_LitBEsgotoRESIDENCIAL369","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1365<=5),VLOOKUP(\"LITORAL B\"&A1365&E1365&C1365,'Volume Medido 1'!$G$3:$I$449,3,0),M1365)","v":369},{"$f":"$F1365/Parâmetros!$B$5","v":4.0465197206403852E-7},{"$f":"$G1365*Parâmetros!B$15","v":373.01008445242377},{"$f":"$G1365*Parâmetros!C$15","v":381.52265218341711},{"$f":"$G1365*Parâmetros!D$15","v":390.50081546674556},{"$f":"$G1365*Parâmetros!E$15","v":399.14885232838873},{"$f":"IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},369]
["Esgoto","RESIDENCIAL",153,"Vol_LitBEsgotoRESIDENCIAL153","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1390<=5),VLOOKUP(\"LITORAL B\"&A1390&E1390&C1390,'Volume Medido 1'!$G$3:$I$449,3,0),M1390)","v":306},{"$f":"$F1390/Parâmetros!$B$5","v":3.355650500043246E-7},{"$f":"$G1390*Parâmetros!B$15","v":309.32543588737576},{"$f":"$G1390*Parâmetros!C$15","v":316.38463839600439},{"$f":"$G1390*Parâmetros!D$15","v":323.8299445333987},{"$f":"$G1390*Parâmetros!E$15","v":331.00148729671258},{"$f":"IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},306]
["Esgoto","RESIDENCIAL",352,"Vol_LitBEsgotoRESIDENCIAL352","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1408<=5),VLOOKUP(\"LITORAL B\"&A1408&E1408&C1408,'Volume Medido 1'!$G$3:$I$449,3,0),M1408)","v":352},{"$f":"$F1408/Parâmetros!$B$5","v":3.8600946928602045E-7},{"$f":"$G1408*Parâmetros!B$15","v":355.82533801423619},{"$f":"$G1408*Parâmetros!C$15","v":363.94572782808348},{"$f":"$G1408*Parâmetros!D$15","v":372.51026299266778},{"$f":"$G1408*Parâmetros!E$15","v":380.75988081190462},{"$f":"IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},352]
["Esgoto","RESIDENCIAL",219,"Vol_LitBEsgotoRESIDENCIAL219","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1414<=5),VLOOKUP(\"LITORAL B\"&A1414&E1414&C1414,'Volume Medido 1'!$G$3:$I$449,3,0),M1414)","v":876},{"$f":"$F1414/Parâmetros!$B$5","v":9.6063720197316453E-7},{"$f":"$G1414*Parâmetros!B$15","v":885.51987528542872},{"$f":"$G1414*Parâmetros!C$15","v":905.72857266307142},{"$f":"$G1414*Parâmetros!D$15","v":927.04258631129824},{"$f":"$G1414*Parâmetros!E$15","v":947.57288520235363},{"$f":"IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},876]
["Agua","COMERCIAL",125,"Vol_LitBAguaCOMERCIAL125","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1433<=5),VLOOKUP(\"LITORAL B\"&A1433&E1433&C1433,'Volume Medido 1'!$G$3:$I$449,3,0),M1433)","v":750},{"$f":"$F1433/Parâmetros!$B$5","v":8.2246335785373681E-7},{"$f":"$G1433*Parâmetros!B$15","v":758.15057815533282},{"$f":"$G1433*Parâmetros!C$15","v":775.4525450882461},{"$f":"$G1433*Parâmetros!D$15","v":793.70084444460474},{"$f":"$G1433*Parâmetros!E$15","v":811.27815513900146},{"$f":"IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},750]
["Agua","COMERCIAL",151,"Vol_LitBAguaCOMERCIAL151","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1463<=5),VLOOKUP(\"LITORAL B\"&A1463&E1463&C1463,'Volume Medido 1'!$G$3:$I$449,3,0),M1463)","v":453},{"$f":"$F1463/Parâmetros!$B$5","v":4.9676786814365707E-7},{"$f":"$G1463*Parâmetros!B$15","v":457.92294920582106},{"$f":"$G1463*Parâmetros!C$15","v":468.37333723330073},{"$f":"$G1463*Parâmetros!D$15","v":479.3953100445413},{"$f":"$G1463*Parâmetros!E$15","v":490.0120057039569},{"$f":"IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},453]
["Agua","COMERCIAL",166,"Vol_LitBAguaCOMERCIAL166","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1476<=5),VLOOKUP(\"LITORAL B\"&A1476&E1476&C1476,'Volume Medido 1'!$G$3:$I$449,3,0),M1476)","v":498},{"$f":"$F1476/Parâmetros!$B$5","v":5.4611566961488126E-7},{"$f":"$G1476*Parâmetros!B$15","v":503.41198389514102},{"$f":"$G1476*Parâmetros!C$15","v":514.90048993859546},{"$f":"$G1476*Parâmetros!D$15","v":527.01736071121752},{"$f":"$G1476*Parâmetros!E$15","v":538.68869501229699},{"$f":"IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498]
["Agua","COMERCIAL",230,"Vol_LitBAguaCOMERCIAL230","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1488<=5),VLOOKUP(\"LITORAL B\"&A1488&E1488&C1488,'Volume Medido 1'!$G$3:$I$449,3,0),M1488)","v":230},{"$f":"$F1488/Parâmetros!$B$5","v":2.5222209640847931E-7},{"$f":"$G1488*Parâmetros!B$15","v":232.49951063430208},{"$f":"$G1488*Parâmetros!C$15","v":237.80544716039552},{"$f":"$G1488*Parâmetros!D$15","v":243.40159229634548},{"$f":"$G1488*Parâmetros!E$15","v":248.79196757596046},{"$f":"IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230]
["Agua","COMERCIAL",359,"Vol_LitBAguaCOMERCIAL359","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1519<=5),VLOOKUP(\"LITORAL B\"&A1519&E1519&C1519,'Volume Medido 1'!$G$3:$I$449,3,0),M1519)","v":359},{"$f":"$F1519/Parâmetros!$B$5","v":3.93685793959322E-7},{"$f":"$G1519*Parâmetros!B$15","v":362.90141007701931},{"$f":"$G1519*Parâmetros!C$15","v":371.18328491557378},{"$f":"$G1519*Parâmetros!D$15","v":379.91813754081744},{"$f":"$G1519*Parâmetros!E$15","v":388.33181025986869},{"$f":"IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},359]
["Agua","COMERCIAL",239,"Vol_LitBAguaCOMERCIAL239","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1538<=5),VLOOKUP(\"LITORAL B\"&A1538&E1538&C1538,'Volume Medido 1'!$G$3:$I$449,3,0),M1538)","v":478},{"$f":"$F1538/Parâmetros!$B$5","v":5.2418331340544823E-7},{"$f":"$G1538*Parâmetros!B$15","v":483.1946351443321},{"$f":"$G1538*Parâmetros!C$15","v":494.22175540290885},{"$f":"$G1538*Parâmetros!D$15","v":505.85200485936139},{"$f":"$G1538*Parâmetros!E$15","v":517.05461087525691},{"$f":"IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},478]
["Esgoto","COMERCIAL",79,"Vol_LitBEsgotoCOMERCIAL79","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1543<=5),VLOOKUP(\"LITORAL B\"&A1543&E1543&C1543,'Volume Medido 1'!$G$3:$I$449,3,0),M1543)","v":1027},{"$f":"$F1543/Parâmetros!$B$5","v":1.1262264913543835E-6},{"$f":"$G1543*Parâmetros!B$15","v":1038.1608583540358},{"$f":"$G1543*Parâmetros!C$15","v":1061.853018407505},{"$f":"$G1543*Parâmetros!D$15","v":1086.841022992812},{"$f":"$G1543*Parâmetros!E$15","v":1110.9102204370058},{"$f":"IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1027]
["Esgoto","COMERCIAL",209,"Vol_LitBEsgotoCOMERCIAL209","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1562<=5),VLOOKUP(\"LITORAL B\"&A1562&E1562&C1562,'Volume Medido 1'!$G$3:$I$449,3,0),M1562)","v":418},{"$f":"$F1562/Parâmetros!$B$5","v":4.5838624477714934E-7},{"$f":"$G1562*Parâmetros!B$15","v":422.54258889190555},{"$f":"$G1562*Parâmetros!C$15","v":432.18555179584922},{"$f":"$G1562*Parâmetros!D$15","v":442.35593730379304},{"$f":"$G1562*Parâmetros!E$15","v":452.1523584641368},{"$f":"IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418]
["Esgoto","COMERCIAL",195,"Vol_LitBEsgotoCOMERCIAL195","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1581<=5),VLOOKUP(\"LITORAL B\"&A1581&E1581&C1581,'Volume Medido 1'!$G$3:$I$449,3,0),M1581)","v":585},{"$f":"$F1581/Parâmetros!$B$5","v":6.4152141912591473E-7},{"$f":"$G1581*Parâmetros!B$15","v":591.35745096115966},{"$f":"$G1581*Parâmetros!C$15","v":604.85298516883199},{"$f":"$G1581*Parâmetros!D$15","v":619.08665866679166},{"$f":"$G1581*Parâmetros!E$15","v":632.79696100842114},{"$f":"IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},585]
["Esgoto","COMERCIAL",342,"Vol_LitBEsgotoCOMERCIAL342","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1612<=5),VLOOKUP(\"LITORAL B\"&A1612&E1612&C1612,'Volume Medido 1'!$G$3:$I$449,3,0),M1612)","v":342},{"$f":"$F1612/Parâmetros!$B$5","v":3.7504329118130399E-7},{"$f":"$G1612*Parâmetros!B$15","v":345.71666363883179},{"$f":"$G1612*Parâmetros!C$15","v":353.60636056024026},{"$f":"$G1612*Parâmetros!D$15","v":361.92758506673977},{"$f":"$G1612*Parâmetros!E$15","v":369.94283874338464},{"$f":"IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},342]
["Esgoto","COMERCIAL",293,"Vol_LitBEsgotoCOMERCIAL293","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1624<=5),VLOOKUP(\"LITORAL B\"&A1624&E1624&C1624,'Volume Medido 1'!$G$3:$I$449,3,0),M1624)","v":293},{"$f":"$F1624/Parâmetros!$B$5","v":3.2130901846819317E-7},{"$f":"$G1624*Parâmetros!B$15","v":296.18415919935001},{"$f":"$G1624*Parâmetros!C$15","v":302.94346094780815},{"$f":"$G1624*Parâmetros!D$15","v":310.07246322969223},{"$f":"$G1624*Parâmetros!E$15","v":316.93933260763657},{"$f":"IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293]
["Esgoto","COMERCIAL",341,"Vol_LitBEsgotoCOMERCIAL341","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1637<=5),VLOOKUP(\"LITORAL B\"&A1637&E1637&C1637,'Volume Medido 1'!$G$3:$I$449,3,0),M1637)","v":341},{"$f":"$F1637/Parâmetros!$B$5","v":3.7394667337083233E-7},{"$f":"$G1637*Parâmetros!B$15","v":344.70579620129132},{"$f":"$G1637*Parâmetros!C$15","v":352.5724238334559},{"$f":"$G1637*Parâmetros!D$15","v":360.86931727414697},{"$f":"$G1637*Parâmetros!E$15","v":368.86113453653263},{"$f":"IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},341]
["Esgoto","INDUSTRIAL",224,{"$f":"\"Vol_LitB\"&A1667&B1667&C1667","v":"Vol_LitBEsgotoINDUSTRIAL224"},{"$f":"IF(OR($B1667=\"SANEPAR\", $B1667=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1667)","v":"INDUSTRIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C1667<=5),VLOOKUP(\"LITORAL B\"&A1667&E1667&C1667,'Volume Medido 1'!$G$3:$I$449,3,0),M1667)","v":224},{"$f":"$F1667/Parâmetros!$B$5","v":2.4564238954564942E-7},{"$f":"$G1667*Parâmetros!B$15","v":226.43430600905944},{"$f":"$G1667*Parâmetros!C$15","v":231.60182679968955},{"$f":"$G1667*Parâmetros!D$15","v":237.05198554078865},{"$f":"$G1667*Parâmetros!E$15","v":242.30174233484846},{"$f":"IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},224]
["Agua","PODER PUBLICO",308,"Vol_LitBAguaPODER PUBLICO308","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1686<=5),VLOOKUP(\"LITORAL B\"&A1686&E1686&C1686,'Volume Medido 1'!$G$3:$I$449,3,0),M1686)","v":308},{"$f":"$F1686/Parâmetros!$B$5","v":3.3775828562526792E-7},{"$f":"$G1686*Parâmetros!B$15","v":311.3471707624567},{"$f":"$G1686*Parâmetros!C$15","v":318.45251184957311},{"$f":"$G1686*Parâmetros!D$15","v":325.94648011858436},{"$f":"$G1686*Parâmetros!E$15","v":333.1648957104166},{"$f":"IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},308]
["Agua","PODER PUBLICO",312,"Vol_LitBAguaPODER PUBLICO312","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1692<=5),VLOOKUP(\"LITORAL B\"&A1692&E1692&C1692,'Volume Medido 1'!$G$3:$I$449,3,0),M1692)","v":312},{"$f":"$F1692/Parâmetros!$B$5","v":3.4214475686715449E-7},{"$f":"$G1692*Parâmetros!B$15","v":315.39064051261846},{"$f":"$G1692*Parâmetros!C$15","v":322.58825875671039},{"$f":"$G1692*Parâmetros!D$15","v":330.17955128895557},{"$f":"$G1692*Parâmetros!E$15","v":337.49171253782458},{"$f":"IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},312]
["Agua","PODER PUBLICO",246,"Vol_LitBAguaPODER PUBLICO246","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1710<=5),VLOOKUP(\"LITORAL B\"&A1710&E1710&C1710,'Volume Medido 1'!$G$3:$I$449,3,0),M1710)","v":246},{"$f":"$F1710/Parâmetros!$B$5","v":2.6976798137602566E-7},{"$f":"$G1710*Parâmetros!B$15","v":248.67338963494916},{"$f":"$G1710*Parâmetros!C$15","v":254.34843478894473},{"$f":"$G1710*Parâmetros!D$15","v":260.33387697783036},{"$f":"$G1710*Parâmetros!E$15","v":266.09923488559247},{"$f":"IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},246]
["Esgoto","PODER PUBLICO",119,"Vol_LitBEsgotoPODER PUBLICO119","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1735<=5),VLOOKUP(\"LITORAL B\"&A1735&E1735&C1735,'Volume Medido 1'!$G$3:$I$449,3,0),M1735)","v":357},{"$f":"$F1735/Parâmetros!$B$5","v":3.9149255833837874E-7},{"$f":"$G1735*Parâmetros!B$15","v":360.87967520193843},{"$f":"$G1735*Parâmetros!C$15","v":369.11541146200517},{"$f":"$G1735*Parâmetros!D$15","v":377.8016019556319},{"$f":"$G1735*Parâmetros!E$15","v":386.16840184616467},{"$f":"IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},357]
["Esgoto","PODER PUBLICO",63,"Vol_LitBEsgotoPODER PUBLICO63","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1753<=5),VLOOKUP(\"LITORAL B\"&A1753&E1753&C1753,'Volume Medido 1'!$G$3:$I$449,3,0),M1753)","v":126},{"$f":"$F1753/Parâmetros!$B$5","v":1.3817384411942777E-7},{"$f":"$G1753*Parâmetros!B$15","v":127.36929713009592},{"$f":"$G1753*Parâmetros!C$15","v":130.27602757482535},{"$f":"$G1753*Parâmetros!D$15","v":133.34174186669358},{"$f":"$G1753*Parâmetros!E$15","v":136.29473006335223},{"$f":"IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},126]
["Esgoto","PODER PUBLICO",139,"Vol_LitBEsgotoPODER PUBLICO139","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1772<=5),VLOOKUP(\"LITORAL B\"&A1772&E1772&C1772,'Volume Medido 1'!$G$3:$I$449,3,0),M1772)","v":278},{"$f":"$F1772/Parâmetros!$B$5","v":3.0485975131111847E-7},{"$f":"$G1772*Parâmetros!B$15","v":281.02114763624343},{"$f":"$G1772*Parâmetros!C$15","v":287.43441004604324},{"$f":"$G1772*Parâmetros!D$15","v":294.19844634080016},{"$f":"$G1772*Parâmetros!E$15","v":300.71376950485654},{"$f":"IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},278]
["Agua","SANEPAR",721,"Vol_LitBAguaSANEPAR721","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1786<=5),VLOOKUP(\"LITORAL B\"&A1786&E1786&C1786,'Volume Medido 1'!$G$3:$I$449,3,0),M1786)","v":721},{"$f":"$F1786/Parâmetros!$B$5","v":7.9066144135005902E-7},{"$f":"$G1786*Parâmetros!B$15","v":728.83542246666002},{"$f":"$G1786*Parâmetros!C$15","v":745.4683800115007},{"$f":"$G1786*Parâmetros!D$15","v":763.0110784594134},{"$f":"$G1786*Parâmetros!E$15","v":779.90873314029341},{"$f":"IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},721]
["Esgoto","UTILIDADE PUBLICA",32,"Vol_LitBEsgotoUTILIDADE PUBLICA32","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1815<=5),VLOOKUP(\"LITORAL B\"&A1815&E1815&C1815,'Volume Medido 1'!$G$3:$I$449,3,0),M1815)","v":32},{"$f":"$F1815/Parâmetros!$B$5","v":3.5091769935092772E-8},{"$f":"$G1815*Parâmetros!B$15","v":32.347758001294203},{"$f":"$G1815*Parâmetros!C$15","v":33.085975257098504},{"$f":"$G1815*Parâmetros!D$15","v":33.864569362969803},{"$f":"$G1815*Parâmetros!E$15","v":34.614534619264063},{"$f":"IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32]
["Agua","RESIDENCIAL",449,"Vol_LitBAguaRESIDENCIAL449","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1833<=5),VLOOKUP(\"LITORAL B\"&A1833&E1833&C1833,'Volume Medido 1'!$G$3:$I$449,3,0),M1833)","v":449},{"$f":"$F1833/Parâmetros!$B$5","v":4.9238139690177044E-7},{"$f":"$G1833*Parâmetros!B$15","v":453.87947945565929},{"$f":"$G1833*Parâmetros!C$15","v":464.23759032616334},{"$f":"$G1833*Parâmetros!D$15","v":475.16223887417004},{"$f":"$G1833*Parâmetros!E$15","v":485.68518887654886},{"$f":"IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},449]
["Agua","RESIDENCIAL",261,"Vol_LitBAguaRESIDENCIAL261","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1839<=5),VLOOKUP(\"LITORAL B\"&A1839&E1839&C1839,'Volume Medido 1'!$G$3:$I$449,3,0),M1839)","v":522},{"$f":"$F1839/Parâmetros!$B$5","v":5.7243449706620082E-7},{"$f":"$G1839*Parâmetros!B$15","v":527.67280239611171},{"$f":"$G1839*Parâmetros!C$15","v":539.71497138141933},{"$f":"$G1839*Parâmetros!D$15","v":552.41578773344486},{"$f":"$G1839*Parâmetros!E$15","v":564.64959597674499},{"$f":"IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},522]
["Agua","RESIDENCIAL",597,"Vol_LitBAguaRESIDENCIAL597","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1858<=5),VLOOKUP(\"LITORAL B\"&A1858&E1858&C1858,'Volume Medido 1'!$G$3:$I$449,3,0),M1858)","v":597},{"$f":"$F1858/Parâmetros!$B$5","v":6.5468083285157451E-7},{"$f":"$G1858*Parâmetros!B$15","v":603.48786021164494},{"$f":"$G1858*Parâmetros!C$15","v":617.26022589024399},{"$f":"$G1858*Parâmetros!D$15","v":631.78587217790539},{"$f":"$G1858*Parâmetros!E$15","v":645.77741149064514},{"$f":"IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},597]
["Agua","TARIFA SOCIAL",81,"Vol_LitBAguaTARIFA SOCIAL81","TARIFA SOCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1884<=5),VLOOKUP(\"LITORAL B\"&A1884&E1884&C1884,'Volume Medido 1'!$G$3:$I$449,3,0),M1884)","v":81},{"$f":"$F1884/Parâmetros!$B$5","v":8.8826042648203581E-8},{"$f":"$G1884*Parâmetros!B$15","v":81.880262440775951},{"$f":"$G1884*Parâmetros!C$15","v":83.748874869530596},{"$f":"$G1884*Parâmetros!D$15","v":85.719691200017323},{"$f":"$G1884*Parâmetros!E$15","v":87.61804075501216},{"$f":"IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},81]
["Agua","RESIDENCIAL",179,"Vol_LitBAguaRESIDENCIAL179","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1901<=5),VLOOKUP(\"LITORAL B\"&A1901&E1901&C1901,'Volume Medido 1'!$G$3:$I$449,3,0),M1901)","v":179},{"$f":"$F1901/Parâmetros!$B$5","v":1.962945880744252E-7},{"$f":"$G1901*Parâmetros!B$15","v":180.94527131973945},{"$f":"$G1901*Parâmetros!C$15","v":185.07467409439477},{"$f":"$G1901*Parâmetros!D$15","v":189.42993487411235},{"$f":"$G1901*Parâmetros!E$15","v":193.62505302650834},{"$f":"IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},179]
["Esgoto","INDUSTRIAL",8,"Vol_LitBEsgotoINDUSTRIAL8","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1913<=5),VLOOKUP(\"LITORAL B\"&A1913&E1913&C1913,'Volume Medido 1'!$G$3:$I$449,3,0),M1913)","v":24},{"$f":"$F1913/Parâmetros!$B$5","v":2.6318827451319579E-8},{"$f":"$G1913*Parâmetros!B$15","v":24.260818500970654},{"$f":"$G1913*Parâmetros!C$15","v":24.81448144282388},{"$f":"$G1913*Parâmetros!D$15","v":25.398427022227352},{"$f":"$G1913*Parâmetros!E$15","v":25.960900964448047},{"$f":"IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},24]
["Esgoto","RESIDENCIAL",160,"Vol_LitBEsgotoRESIDENCIAL160","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1944<=5),VLOOKUP(\"LITORAL B\"&A1944&E1944&C1944,'Volume Medido 1'!$G$3:$I$449,3,0),M1944)","v":320},{"$f":"$F1944/Parâmetros!$B$5","v":3.5091769935092769E-7},{"$f":"$G1944*Parâmetros!B$15","v":323.47758001294198},{"$f":"$G1944*Parâmetros!C$15","v":330.85975257098499},{"$f":"$G1944*Parâmetros!D$15","v":338.64569362969803},{"$f":"$G1944*Parâmetros!E$15","v":346.1453461926406},{"$f":"IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},320]
["Esgoto","RESIDENCIAL",890,"Vol_LitBEsgotoRESIDENCIAL890","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1963<=5),VLOOKUP(\"LITORAL B\"&A1963&E1963&C1963,'Volume Medido 1'!$G$3:$I$449,3,0),M1963)","v":890},{"$f":"$F1963/Parâmetros!$B$5","v":9.7598985131976763E-7},{"$f":"$G1963*Parâmetros!B$15","v":899.67201941099495},{"$f":"$G1963*Parâmetros!C$15","v":920.20368683805202},{"$f":"$G1963*Parâmetros!D$15","v":941.85833540759756},{"$f":"$G1963*Parâmetros!E$15","v":962.71674409828165},{"$f":"IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},890]
["Agua","COMERCIAL",127,"Vol_LitBAguaCOMERCIAL127","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C1982<=5),VLOOKUP(\"LITORAL B\"&A1982&E1982&C1982,'Volume Medido 1'!$G$3:$I$449,3,0),M1982)","v":381},{"$f":"$F1982/Parâmetros!$B$5","v":4.1781138578969829E-7},{"$f":"$G1982*Parâmetros!B$15","v":385.14049370290911},{"$f":"$G1982*Parâmetros!C$15","v":393.92989290482905},{"$f":"$G1982*Parâmetros!D$15","v":403.20002897785918},{"$f":"$G1982*Parâmetros!E$15","v":412.12930281061273},{"$f":"IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},381]
["Agua","COMERCIAL",161,{"$f":"\"Vol_LitB\"&A1987&B1987&C1987","v":"Vol_LitBAguaCOMERCIAL161"},{"$f":"IF(OR($B1987=\"SANEPAR\", $B1987=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1987)","v":"COMERCIAL"},{"$f":"IF(AND('Volume Medido 1'!$O$3,C1987<=5),VLOOKUP(\"LITORAL B\"&A1987&E1987&C1987,'Volume Medido 1'!$G$3:$I$449,3,0),M1987)","v":483},{"$f":"$F1987/Parâmetros!$B$5","v":5.2966640245780646E-7},{"$f":"$G1987*Parâmetros!B$15","v":488.24897233203433},{"$f":"$G1987*Parâmetros!C$15","v":499.39143903683049},{"$f":"$G1987*Parâmetros!D$15","v":511.14334382232539},{"$f":"$G1987*Parâmetros!E$15","v":522.46313190951685},{"$f":"IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},483]
["Agua","COMERCIAL",194,"Vol_LitBAguaCOMERCIAL194","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2006<=5),VLOOKUP(\"LITORAL B\"&A2006&E2006&C2006,'Volume Medido 1'!$G$3:$I$449,3,0),M2006)","v":194},{"$f":"$F2006/Parâmetros!$B$5","v":2.1274385523149992E-7},{"$f":"$G2006*Parâmetros!B$15","v":196.10828288284608},{"$f":"$G2006*Parâmetros!C$15","v":200.58372499615967},{"$f":"$G2006*Parâmetros!D$15","v":205.30395176300442},{"$f":"$G2006*Parâmetros!E$15","v":209.85061612928837},{"$f":"IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},194]
["Agua","COMERCIAL",290,"Vol_LitBAguaCOMERCIAL290","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2033<=5),VLOOKUP(\"LITORAL B\"&A2033&E2033&C2033,'Volume Medido 1'!$G$3:$I$449,3,0),M2033)","v":290},{"$f":"$F2033/Parâmetros!$B$5","v":3.1801916503677825E-7},{"$f":"$G2033*Parâmetros!B$15","v":293.15155688672871},{"$f":"$G2033*Parâmetros!C$15","v":299.84165076745518},{"$f":"$G2033*Parâmetros!D$15","v":306.89765985191383},{"$f":"$G2033*Parâmetros!E$15","v":313.69421998708054},{"$f":"IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},290]
["Agua","COMERCIAL",1068,"Vol_LitBAguaCOMERCIAL1068","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2049<=5),VLOOKUP(\"LITORAL B\"&A2049&E2049&C2049,'Volume Medido 1'!$G$3:$I$449,3,0),M2049)","v":1068},{"$f":"$F2049/Parâmetros!$B$5","v":1.1711878215837212E-6},{"$f":"$G2049*Parâmetros!B$15","v":1079.606423293194},{"$f":"$G2049*Parâmetros!C$15","v":1104.2444242056624},{"$f":"$G2049*Parâmetros!D$15","v":1130.2300024891172},{"$f":"$G2049*Parâmetros!E$15","v":1155.260092917938},{"$f":"IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1068]
["Esgoto","COMERCIAL",237,"Vol_LitBEsgotoCOMERCIAL237","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2062<=5),VLOOKUP(\"LITORAL B\"&A2062&E2062&C2062,'Volume Medido 1'!$G$3:$I$449,3,0),M2062)","v":237},{"$f":"$F2062/Parâmetros!$B$5","v":2.5989842108178085E-7},{"$f":"$G2062*Parâmetros!B$15","v":239.5755826970852},{"$f":"$G2062*Parâmetros!C$15","v":245.04300424788579},{"$f":"$G2062*Parâmetros!D$15","v":250.80946684449512},{"$f":"$G2062*Parâmetros!E$15","v":256.36389702392449},{"$f":"IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237]
["Esgoto","COMERCIAL",879,"Vol_LitBEsgotoCOMERCIAL879","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2092<=5),VLOOKUP(\"LITORAL B\"&A2092&E2092&C2092,'Volume Medido 1'!$G$3:$I$449,3,0),M2092)","v":879},{"$f":"$F2092/Parâmetros!$B$5","v":9.6392705540457956E-7},{"$f":"$G2092*Parâmetros!B$15","v":888.55247759805013},{"$f":"$G2092*Parâmetros!C$15","v":908.83038284342456},{"$f":"$G2092*Parâmetros!D$15","v":930.21738968907675},{"$f":"$G2092*Parâmetros!E$15","v":950.81799782290966},{"$f":"IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},879]
["Esgoto","COMERCIAL",1397,"Vol_LitBEsgotoCOMERCIAL1397","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2111<=5),VLOOKUP(\"LITORAL B\"&A2111&E2111&C2111,'Volume Medido 1'!$G$3:$I$449,3,0),M2111)","v":1397},{"$f":"$F2111/Parâmetros!$B$5","v":1.5319750812288937E-6},{"$f":"$G2111*Parâmetros!B$15","v":1412.181810244},{"$f":"$G2111*Parâmetros!C$15","v":1444.4096073177066},{"$f":"$G2111*Parâmetros!D$15","v":1478.4001062521504},{"$f":"$G2111*Parâmetros!E$15","v":1511.1407769722466},{"$f":"IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1397]
["Agua","INDUSTRIAL",254,"Vol_LitBAguaINDUSTRIAL254","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2131<=5),VLOOKUP(\"LITORAL B\"&A2131&E2131&C2131,'Volume Medido 1'!$G$3:$I$449,3,0),M2131)","v":254},{"$f":"$F2131/Parâmetros!$B$5","v":2.7854092385979886E-7},{"$f":"$G2131*Parâmetros!B$15","v":256.76032913527274},{"$f":"$G2131*Parâmetros!C$15","v":262.61992860321936},{"$f":"$G2131*Parâmetros!D$15","v":268.80001931857282},{"$f":"$G2131*Parâmetros!E$15","v":274.75286854040849},{"$f":"IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254]
["Esgoto","INDUSTRIAL",36,"Vol_LitBEsgotoINDUSTRIAL36","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2135<=5),VLOOKUP(\"LITORAL B\"&A2135&E2135&C2135,'Volume Medido 1'!$G$3:$I$449,3,0),M2135)","v":72},{"$f":"$F2135/Parâmetros!$B$5","v":7.8956482353958734E-8},{"$f":"$G2135*Parâmetros!B$15","v":72.782455502911958},{"$f":"$G2135*Parâmetros!C$15","v":74.443444328471628},{"$f":"$G2135*Parâmetros!D$15","v":76.195281066682057},{"$f":"$G2135*Parâmetros!E$15","v":77.882702893344131},{"$f":"IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72]
["Agua","PODER PUBLICO",252,"Vol_LitBAguaPODER PUBLICO252","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2160<=5),VLOOKUP(\"LITORAL B\"&A2160&E2160&C2160,'Volume Medido 1'!$G$3:$I$449,3,0),M2160)","v":252},{"$f":"$F2160/Parâmetros!$B$5","v":2.7634768823885555E-7},{"$f":"$G2160*Parâmetros!B$15","v":254.73859426019183},{"$f":"$G2160*Parâmetros!C$15","v":260.5520551496507},{"$f":"$G2160*Parâmetros!D$15","v":266.68348373338716},{"$f":"$G2160*Parâmetros!E$15","v":272.58946012670447},{"$f":"IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},252]
["Esgoto","PODER PUBLICO",176,"Vol_LitBEsgotoPODER PUBLICO176","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2178<=5),VLOOKUP(\"LITORAL B\"&A2178&E2178&C2178,'Volume Medido 1'!$G$3:$I$449,3,0),M2178)","v":176},{"$f":"$F2178/Parâmetros!$B$5","v":1.9300473464301023E-7},{"$f":"$G2178*Parâmetros!B$15","v":177.9126690071181},{"$f":"$G2178*Parâmetros!C$15","v":181.97286391404174},{"$f":"$G2178*Parâmetros!D$15","v":186.25513149633389},{"$f":"$G2178*Parâmetros!E$15","v":190.37994040595231},{"$f":"IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},176]
["Esgoto","PODER PUBLICO",265,"Vol_LitBEsgotoPODER PUBLICO265","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2197<=5),VLOOKUP(\"LITORAL B\"&A2197&E2197&C2197,'Volume Medido 1'!$G$3:$I$449,3,0),M2197)","v":265},{"$f":"$F2197/Parâmetros!$B$5","v":2.9060371977498698E-7},{"$f":"$G2197*Parâmetros!B$15","v":267.87987094821762},{"$f":"$G2197*Parâmetros!C$15","v":273.99323259784694},{"$f":"$G2197*Parâmetros!D$15","v":280.44096503709363},{"$f":"$G2197*Parâmetros!E$15","v":286.65161481578048},{"$f":"IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},265]
["Agua","UTILIDADE PUBLICA",43,"Vol_LitBAguaUTILIDADE PUBLICA43","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2211<=5),VLOOKUP(\"LITORAL B\"&A2211&E2211&C2211,'Volume Medido 1'!$G$3:$I$449,3,0),M2211)","v":43},{"$f":"$F2211/Parâmetros!$B$5","v":4.7154565850280913E-8},{"$f":"$G2211*Parâmetros!B$15","v":43.467299814239084},{"$f":"$G2211*Parâmetros!C$15","v":44.459279251726116},{"$f":"$G2211*Parâmetros!D$15","v":45.505515081490671},{"$f":"$G2211*Parâmetros!E$15","v":46.513280894636083},{"$f":"IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43]
["Esgoto","UTILIDADE PUBLICA",50,"Vol_LitBEsgotoUTILIDADE PUBLICA50","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2240<=5),VLOOKUP(\"LITORAL B\"&A2240&E2240&C2240,'Volume Medido 1'!$G$3:$I$449,3,0),M2240)","v":50},{"$f":"$F2240/Parâmetros!$B$5","v":5.4830890523582452E-8},{"$f":"$G2240*Parâmetros!B$15","v":50.543371877022189},{"$f":"$G2240*Parâmetros!C$15","v":51.696836339216411},{"$f":"$G2240*Parâmetros!D$15","v":52.913389629640314},{"$f":"$G2240*Parâmetros!E$15","v":54.085210342600092},{"$f":"IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50]
["Agua","RESIDENCIAL",748,"Vol_LitBAguaRESIDENCIAL748","RESIDENCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2258<=5),VLOOKUP(\"LITORAL B\"&A2258&E2258&C2258,'Volume Medido 1'!$G$3:$I$449,3,0),M2258)","v":748},{"$f":"$F2258/Parâmetros!$B$5","v":8.202701222327935E-7},{"$f":"$G2258*Parâmetros!B$15","v":756.128843280252},{"$f":"$G2258*Parâmetros!C$15","v":773.38467163467749},{"$f":"$G2258*Parâmetros!D$15","v":791.58430885941914},{"$f":"$G2258*Parâmetros!E$15","v":809.11474672529744},{"$f":"IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},748]
["Agua","INDUSTRIAL",68,"Vol_LitBAguaINDUSTRIAL68","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2277<=5),VLOOKUP(\"LITORAL B\"&A2277&E2277&C2277,'Volume Medido 1'!$G$3:$I$449,3,0),M2277)","v":68},{"$f":"$F2277/Parâmetros!$B$5","v":7.4570011112072133E-8},{"$f":"$G2277*Parâmetros!B$15","v":68.738985752750168},{"$f":"$G2277*Parâmetros!C$15","v":70.307697421334311},{"$f":"$G2277*Parâmetros!D$15","v":71.962209896310824},{"$f":"$G2277*Parâmetros!E$15","v":73.555886065936122},{"$f":"IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68]
["Esgoto","INDUSTRIAL",68,"Vol_LitBEsgotoINDUSTRIAL68","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2302<=5),VLOOKUP(\"LITORAL B\"&A2302&E2302&C2302,'Volume Medido 1'!$G$3:$I$449,3,0),M2302)","v":68},{"$f":"$F2302/Parâmetros!$B$5","v":7.4570011112072133E-8},{"$f":"$G2302*Parâmetros!B$15","v":68.738985752750168},{"$f":"$G2302*Parâmetros!C$15","v":70.307697421334311},{"$f":"$G2302*Parâmetros!D$15","v":71.962209896310824},{"$f":"$G2302*Parâmetros!E$15","v":73.555886065936122},{"$f":"IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68]
["Agua","COMERCIAL",242,"Vol_LitBAguaCOMERCIAL242","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2309<=5),VLOOKUP(\"LITORAL B\"&A2309&E2309&C2309,'Volume Medido 1'!$G$3:$I$449,3,0),M2309)","v":242},{"$f":"$F2309/Parâmetros!$B$5","v":2.6538151013413909E-7},{"$f":"$G2309*Parâmetros!B$15","v":244.6299198847874},{"$f":"$G2309*Parâmetros!C$15","v":250.21268788180743},{"$f":"$G2309*Parâmetros!D$15","v":256.10080580745915},{"$f":"$G2309*Parâmetros!E$15","v":261.77241805818448},{"$f":"IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242]
["Agua","COMERCIAL",208,"Vol_LitBAguaCOMERCIAL208","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2326<=5),VLOOKUP(\"LITORAL B\"&A2326&E2326&C2326,'Volume Medido 1'!$G$3:$I$449,3,0),M2326)","v":416},{"$f":"$F2326/Parâmetros!$B$5","v":4.5619300915620602E-7},{"$f":"$G2326*Parâmetros!B$15","v":420.52085401682461},{"$f":"$G2326*Parâmetros!C$15","v":430.11767834228056},{"$f":"$G2326*Parâmetros!D$15","v":440.23940171860744},{"$f":"$G2326*Parâmetros!E$15","v":449.98895005043278},{"$f":"IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},416]
["Esgoto","COMERCIAL",284,"Vol_LitBEsgotoCOMERCIAL284","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2356<=5),VLOOKUP(\"LITORAL B\"&A2356&E2356&C2356,'Volume Medido 1'!$G$3:$I$449,3,0),M2356)","v":284},{"$f":"$F2356/Parâmetros!$B$5","v":3.1143945817394836E-7},{"$f":"$G2356*Parâmetros!B$15","v":287.08635226148607},{"$f":"$G2356*Parâmetros!C$15","v":293.63803040674924},{"$f":"$G2356*Parâmetros!D$15","v":300.54805309635702},{"$f":"$G2356*Parâmetros!E$15","v":307.20399474596854},{"$f":"IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},284]
["Esgoto","COMERCIAL",222,"Vol_LitBEsgotoCOMERCIAL222","COMERCIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2363<=5),VLOOKUP(\"LITORAL B\"&A2363&E2363&C2363,'Volume Medido 1'!$G$3:$I$449,3,0),M2363)","v":222},{"$f":"$F2363/Parâmetros!$B$5","v":2.434491539247061E-7},{"$f":"$G2363*Parâmetros!B$15","v":224.41257113397853},{"$f":"$G2363*Parâmetros!C$15","v":229.53395334612088},{"$f":"$G2363*Parâmetros!D$15","v":234.93544995560302},{"$f":"$G2363*Parâmetros!E$15","v":240.13833392114444},{"$f":"IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},222]
["Esgoto","INDUSTRIAL",41,"Vol_LitBEsgotoINDUSTRIAL41","INDUSTRIAL",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2388<=5),VLOOKUP(\"LITORAL B\"&A2388&E2388&C2388,'Volume Medido 1'!$G$3:$I$449,3,0),M2388)","v":41},{"$f":"$F2388/Parâmetros!$B$5","v":4.4961330229337612E-8},{"$f":"$G2388*Parâmetros!B$15","v":41.445564939158196},{"$f":"$G2388*Parâmetros!C$15","v":42.391405798157457},{"$f":"$G2388*Parâmetros!D$15","v":43.388979496305062},{"$f":"$G2388*Parâmetros!E$15","v":44.349872480932078},{"$f":"IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41]
["Agua","PODER PUBLICO",116,"Vol_LitBAguaPODER PUBLICO116","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2407<=5),VLOOKUP(\"LITORAL B\"&A2407&E2407&C2407,'Volume Medido 1'!$G$3:$I$449,3,0),M2407)","v":116},{"$f":"$F2407/Parâmetros!$B$5","v":1.2720766601471128E-7},{"$f":"$G2407*Parâmetros!B$15","v":117.26062275469147},{"$f":"$G2407*Parâmetros!C$15","v":119.93666030698206},{"$f":"$G2407*Parâmetros!D$15","v":122.75906394076553},{"$f":"$G2407*Parâmetros!E$15","v":125.47768799483221},{"$f":"IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},116]
["Esgoto","PODER PUBLICO",274,"Vol_LitBEsgotoPODER PUBLICO274","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2425<=5),VLOOKUP(\"LITORAL B\"&A2425&E2425&C2425,'Volume Medido 1'!$G$3:$I$449,3,0),M2425)","v":274},{"$f":"$F2425/Parâmetros!$B$5","v":3.0047328006923184E-7},{"$f":"$G2425*Parâmetros!B$15","v":276.97767788608161},{"$f":"$G2425*Parâmetros!C$15","v":283.29866313890591},{"$f":"$G2425*Parâmetros!D$15","v":289.96537517042896},{"$f":"$G2425*Parâmetros!E$15","v":296.38695267744851},{"$f":"IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},274]
["Agua","ENTIDADE FILANTROPICA",24,"Vol_LitBAguaENTIDADE FILANTROPICA24","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2450<=5),VLOOKUP(\"LITORAL B\"&A2450&E2450&C2450,'Volume Medido 1'!$G$3:$I$449,3,0),M2450)","v":24},{"$f":"$F2450/Parâmetros!$B$5","v":2.6318827451319579E-8},{"$f":"$G2450*Parâmetros!B$15","v":24.260818500970654},{"$f":"$G2450*Parâmetros!C$15","v":24.81448144282388},{"$f":"$G2450*Parâmetros!D$15","v":25.398427022227352},{"$f":"$G2450*Parâmetros!E$15","v":25.960900964448047},{"$f":"IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24]
["Agua","ENTIDADE FILANTROPICA",45,"Vol_LitBAguaENTIDADE FILANTROPICA45","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2452<=5),VLOOKUP(\"LITORAL B\"&A2452&E2452&C2452,'Volume Medido 1'!$G$3:$I$449,3,0),M2452)","v":45},{"$f":"$F2452/Parâmetros!$B$5","v":4.9347801471224207E-8},{"$f":"$G2452*Parâmetros!B$15","v":45.489034689319972},{"$f":"$G2452*Parâmetros!C$15","v":46.527152705294768},{"$f":"$G2452*Parâmetros!D$15","v":47.62205066667628},{"$f":"$G2452*Parâmetros!E$15","v":48.676689308340087},{"$f":"IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45]
["Agua","UTILIDADE PUBLICA",63,"Vol_LitBAguaUTILIDADE PUBLICA63","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2453<=5),VLOOKUP(\"LITORAL B\"&A2453&E2453&C2453,'Volume Medido 1'!$G$3:$I$449,3,0),M2453)","v":63},{"$f":"$F2453/Parâmetros!$B$5","v":6.9086922059713887E-8},{"$f":"$G2453*Parâmetros!B$15","v":63.684648565047958},{"$f":"$G2453*Parâmetros!C$15","v":65.138013787412675},{"$f":"$G2453*Parâmetros!D$15","v":66.670870933346791},{"$f":"$G2453*Parâmetros!E$15","v":68.147365031676117},{"$f":"IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63]
["Agua","SANEPAR",9,"Vol_LitBAguaSANEPAR9","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2454<=5),VLOOKUP(\"LITORAL B\"&A2454&E2454&C2454,'Volume Medido 1'!$G$3:$I$449,3,0),M2454)","v":9},{"$f":"$F2454/Parâmetros!$B$5","v":9.8695602942448418E-9},{"$f":"$G2454*Parâmetros!B$15","v":9.0978069378639947},{"$f":"$G2454*Parâmetros!C$15","v":9.3054305410589535},{"$f":"$G2454*Parâmetros!D$15","v":9.5244101333352571},{"$f":"$G2454*Parâmetros!E$15","v":9.7353378616680164},{"$f":"IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9]
["Agua","SANEPAR",42,"Vol_LitBAguaSANEPAR42","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2455<=5),VLOOKUP(\"LITORAL B\"&A2455&E2455&C2455,'Volume Medido 1'!$G$3:$I$449,3,0),M2455)","v":42},{"$f":"$F2455/Parâmetros!$B$5","v":4.6057948039809263E-8},{"$f":"$G2455*Parâmetros!B$15","v":42.456432376698643},{"$f":"$G2455*Parâmetros!C$15","v":43.425342524941783},{"$f":"$G2455*Parâmetros!D$15","v":44.44724728889787},{"$f":"$G2455*Parâmetros!E$15","v":45.43157668778408},{"$f":"IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42]
["Agua","SANEPAR",164,"Vol_LitBAguaSANEPAR164","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2456<=5),VLOOKUP(\"LITORAL B\"&A2456&E2456&C2456,'Volume Medido 1'!$G$3:$I$449,3,0),M2456)","v":164},{"$f":"$F2456/Parâmetros!$B$5","v":1.7984532091735045E-7},{"$f":"$G2456*Parâmetros!B$15","v":165.78225975663278},{"$f":"$G2456*Parâmetros!C$15","v":169.56562319262983},{"$f":"$G2456*Parâmetros!D$15","v":173.55591798522025},{"$f":"$G2456*Parâmetros!E$15","v":177.39948992372831},{"$f":"IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},164]
["Agua","SANEPAR",167,"Vol_LitBAguaSANEPAR167","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2457<=5),VLOOKUP(\"LITORAL B\"&A2457&E2457&C2457,'Volume Medido 1'!$G$3:$I$449,3,0),M2457)","v":167},{"$f":"$F2457/Parâmetros!$B$5","v":1.8313517434876539E-7},{"$f":"$G2457*Parâmetros!B$15","v":168.8148620692541},{"$f":"$G2457*Parâmetros!C$15","v":172.6674333729828},{"$f":"$G2457*Parâmetros!D$15","v":176.73072136299865},{"$f":"$G2457*Parâmetros!E$15","v":180.64460254428431},{"$f":"IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},167]
["Agua","SANEPAR",584,"Vol_LitBAguaSANEPAR584","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2458<=5),VLOOKUP(\"LITORAL B\"&A2458&E2458&C2458,'Volume Medido 1'!$G$3:$I$449,3,0),M2458)","v":584},{"$f":"$F2458/Parâmetros!$B$5","v":6.4042480131544302E-7},{"$f":"$G2458*Parâmetros!B$15","v":590.34658352361919},{"$f":"$G2458*Parâmetros!C$15","v":603.81904844204757},{"$f":"$G2458*Parâmetros!D$15","v":618.02839087419886},{"$f":"$G2458*Parâmetros!E$15","v":631.71525680156913},{"$f":"IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},584]
["Agua","SANEPAR",1118,"Vol_LitBAguaSANEPAR1118","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2459<=5),VLOOKUP(\"LITORAL B\"&A2459&E2459&C2459,'Volume Medido 1'!$G$3:$I$449,3,0),M2459)","v":1118},{"$f":"$F2459/Parâmetros!$B$5","v":1.2260187121073037E-6},{"$f":"$G2459*Parâmetros!B$15","v":1130.1497951702163},{"$f":"$G2459*Parâmetros!C$15","v":1155.941260544879},{"$f":"$G2459*Parâmetros!D$15","v":1183.1433921187574},{"$f":"$G2459*Parâmetros!E$15","v":1209.3453032605382},{"$f":"IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1118]
["Agua","SANEPAR",1434,"Vol_LitBAguaSANEPAR1434","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2460<=5),VLOOKUP(\"LITORAL B\"&A2460&E2460&C2460,'Volume Medido 1'!$G$3:$I$449,3,0),M2460)","v":1434},{"$f":"$F2460/Parâmetros!$B$5","v":1.5725499402163448E-6},{"$f":"$G2460*Parâmetros!B$15","v":1449.5839054329965},{"$f":"$G2460*Parâmetros!C$15","v":1482.6652662087267},{"$f":"$G2460*Parâmetros!D$15","v":1517.5560145780842},{"$f":"$G2460*Parâmetros!E$15","v":1551.1638326257707},{"$f":"IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1434]
["Agua","PODER PUBLICO",136,"Vol_LitBAguaPODER PUBLICO136","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2461<=5),VLOOKUP(\"LITORAL B\"&A2461&E2461&C2461,'Volume Medido 1'!$G$3:$I$449,3,0),M2461)","v":136},{"$f":"$F2461/Parâmetros!$B$5","v":1.4914002222414427E-7},{"$f":"$G2461*Parâmetros!B$15","v":137.47797150550034},{"$f":"$G2461*Parâmetros!C$15","v":140.61539484266862},{"$f":"$G2461*Parâmetros!D$15","v":143.92441979262165},{"$f":"$G2461*Parâmetros!E$15","v":147.11177213187224},{"$f":"IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136]
["Agua","UTILIDADE PUBLICA",49,"Vol_LitBAguaUTILIDADE PUBLICA49","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2462<=5),VLOOKUP(\"LITORAL B\"&A2462&E2462&C2462,'Volume Medido 1'!$G$3:$I$449,3,0),M2462)","v":49},{"$f":"$F2462/Parâmetros!$B$5","v":5.3734272713110809E-8},{"$f":"$G2462*Parâmetros!B$15","v":49.532504439481748},{"$f":"$G2462*Parâmetros!C$15","v":50.662899612432085},{"$f":"$G2462*Parâmetros!D$15","v":51.855121837047513},{"$f":"$G2462*Parâmetros!E$15","v":53.003506135748097},{"$f":"IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49]
["Agua","UTILIDADE PUBLICA",100,"Vol_LitBAguaUTILIDADE PUBLICA100","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2463<=5),VLOOKUP(\"LITORAL B\"&A2463&E2463&C2463,'Volume Medido 1'!$G$3:$I$449,3,0),M2463)","v":100},{"$f":"$F2463/Parâmetros!$B$5","v":1.096617810471649E-7},{"$f":"$G2463*Parâmetros!B$15","v":101.08674375404438},{"$f":"$G2463*Parâmetros!C$15","v":103.39367267843282},{"$f":"$G2463*Parâmetros!D$15","v":105.82677925928063},{"$f":"$G2463*Parâmetros!E$15","v":108.17042068520018},{"$f":"IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100]
["Agua","UTILIDADE PUBLICA",118,"Vol_LitBAguaUTILIDADE PUBLICA118","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2464<=5),VLOOKUP(\"LITORAL B\"&A2464&E2464&C2464,'Volume Medido 1'!$G$3:$I$449,3,0),M2464)","v":118},{"$f":"$F2464/Parâmetros!$B$5","v":1.294009016356546E-7},{"$f":"$G2464*Parâmetros!B$15","v":119.28235762977238},{"$f":"$G2464*Parâmetros!C$15","v":122.00453376055073},{"$f":"$G2464*Parâmetros!D$15","v":124.87559952595115},{"$f":"$G2464*Parâmetros!E$15","v":127.64109640853623},{"$f":"IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},118]
["Agua","SANEPAR",56,"Vol_LitBAguaSANEPAR56","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2465<=5),VLOOKUP(\"LITORAL B\"&A2465&E2465&C2465,'Volume Medido 1'!$G$3:$I$449,3,0),M2465)","v":56},{"$f":"$F2465/Parâmetros!$B$5","v":6.1410597386412355E-8},{"$f":"$G2465*Parâmetros!B$15","v":56.60857650226486},{"$f":"$G2465*Parâmetros!C$15","v":57.900456699922387},{"$f":"$G2465*Parâmetros!D$15","v":59.262996385197162},{"$f":"$G2465*Parâmetros!E$15","v":60.575435583712114},{"$f":"IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56]
["Agua","SANEPAR",170,"Vol_LitBAguaSANEPAR170","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2466<=5),VLOOKUP(\"LITORAL B\"&A2466&E2466&C2466,'Volume Medido 1'!$G$3:$I$449,3,0),M2466)","v":170},{"$f":"$F2466/Parâmetros!$B$5","v":1.8642502778018034E-7},{"$f":"$G2466*Parâmetros!B$15","v":171.84746438187545},{"$f":"$G2466*Parâmetros!C$15","v":175.7692435533358},{"$f":"$G2466*Parâmetros!D$15","v":179.90552474077708},{"$f":"$G2466*Parâmetros!E$15","v":183.88971516484031},{"$f":"IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},170]
["Agua","SANEPAR",194,"Vol_LitBAguaSANEPAR194","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2467<=5),VLOOKUP(\"LITORAL B\"&A2467&E2467&C2467,'Volume Medido 1'!$G$3:$I$449,3,0),M2467)","v":194},{"$f":"$F2467/Parâmetros!$B$5","v":2.1274385523149992E-7},{"$f":"$G2467*Parâmetros!B$15","v":196.10828288284608},{"$f":"$G2467*Parâmetros!C$15","v":200.58372499615967},{"$f":"$G2467*Parâmetros!D$15","v":205.30395176300442},{"$f":"$G2467*Parâmetros!E$15","v":209.85061612928837},{"$f":"IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},194]
["Esgoto","UTILIDADE PUBLICA",27,"Vol_LitBEsgotoUTILIDADE PUBLICA27","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2468<=5),VLOOKUP(\"LITORAL B\"&A2468&E2468&C2468,'Volume Medido 1'!$G$3:$I$449,3,0),M2468)","v":27},{"$f":"$F2468/Parâmetros!$B$5","v":2.9608680882734527E-8},{"$f":"$G2468*Parâmetros!B$15","v":27.293420813591986},{"$f":"$G2468*Parâmetros!C$15","v":27.916291623176864},{"$f":"$G2468*Parâmetros!D$15","v":28.573230400005773},{"$f":"$G2468*Parâmetros!E$15","v":29.206013585004055},{"$f":"IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27]
["Esgoto","UTILIDADE PUBLICA",37,"Vol_LitBEsgotoUTILIDADE PUBLICA37","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2469<=5),VLOOKUP(\"LITORAL B\"&A2469&E2469&C2469,'Volume Medido 1'!$G$3:$I$449,3,0),M2469)","v":37},{"$f":"$F2469/Parâmetros!$B$5","v":4.0574858987451017E-8},{"$f":"$G2469*Parâmetros!B$15","v":37.402095188996419},{"$f":"$G2469*Parâmetros!C$15","v":38.255658891020147},{"$f":"$G2469*Parâmetros!D$15","v":39.155908325933837},{"$f":"$G2469*Parâmetros!E$15","v":40.023055653524075},{"$f":"IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37]
["Esgoto","ENTIDADE FILANTROPICA",113,"Vol_LitBEsgotoENTIDADE FILANTROPICA113","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2470<=5),VLOOKUP(\"LITORAL B\"&A2470&E2470&C2470,'Volume Medido 1'!$G$3:$I$449,3,0),M2470)","v":113},{"$f":"$F2470/Parâmetros!$B$5","v":1.2391781258329634E-7},{"$f":"$G2470*Parâmetros!B$15","v":114.22802044207015},{"$f":"$G2470*Parâmetros!C$15","v":116.83485012662908},{"$f":"$G2470*Parâmetros!D$15","v":119.58426056298711},{"$f":"$G2470*Parâmetros!E$15","v":122.23257537427621},{"$f":"IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},113]
["Esgoto","SANEPAR",5,"Vol_LitBEsgotoSANEPAR5","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2471<=5),VLOOKUP(\"LITORAL B\"&A2471&E2471&C2471,'Volume Medido 1'!$G$3:$I$449,3,0),M2471)","v":10},{"$f":"$F2471/Parâmetros!$B$5","v":1.096617810471649E-8},{"$f":"$G2471*Parâmetros!B$15","v":10.108674375404437},{"$f":"$G2471*Parâmetros!C$15","v":10.339367267843281},{"$f":"$G2471*Parâmetros!D$15","v":10.582677925928063},{"$f":"$G2471*Parâmetros!E$15","v":10.817042068520019},{"$f":"IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},10]
["Esgoto","SANEPAR",13,"Vol_LitBEsgotoSANEPAR13","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2472<=5),VLOOKUP(\"LITORAL B\"&A2472&E2472&C2472,'Volume Medido 1'!$G$3:$I$449,3,0),M2472)","v":13},{"$f":"$F2472/Parâmetros!$B$5","v":1.4256031536131438E-8},{"$f":"$G2472*Parâmetros!B$15","v":13.141276688025769},{"$f":"$G2472*Parâmetros!C$15","v":13.441177448196267},{"$f":"$G2472*Parâmetros!D$15","v":13.757481303706482},{"$f":"$G2472*Parâmetros!E$15","v":14.062154689076024},{"$f":"IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13]
["Esgoto","SANEPAR",33,"Vol_LitBEsgotoSANEPAR33","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2473<=5),VLOOKUP(\"LITORAL B\"&A2473&E2473&C2473,'Volume Medido 1'!$G$3:$I$449,3,0),M2473)","v":33},{"$f":"$F2473/Parâmetros!$B$5","v":3.6188387745564423E-8},{"$f":"$G2473*Parâmetros!B$15","v":33.35862543883465},{"$f":"$G2473*Parâmetros!C$15","v":34.119911983882837},{"$f":"$G2473*Parâmetros!D$15","v":34.922837155562611},{"$f":"$G2473*Parâmetros!E$15","v":35.696238826116065},{"$f":"IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33]
["Esgoto","UTILIDADE PUBLICA",110,"Vol_LitBEsgotoUTILIDADE PUBLICA110","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2474<=5),VLOOKUP(\"LITORAL B\"&A2474&E2474&C2474,'Volume Medido 1'!$G$3:$I$449,3,0),M2474)","v":110},{"$f":"$F2474/Parâmetros!$B$5","v":1.206279591518814E-7},{"$f":"$G2474*Parâmetros!B$15","v":111.19541812944881},{"$f":"$G2474*Parâmetros!C$15","v":113.73303994627609},{"$f":"$G2474*Parâmetros!D$15","v":116.40945718520869},{"$f":"$G2474*Parâmetros!E$15","v":118.98746275372021},{"$f":"IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},110]
["Esgoto","ENTIDADE FILANTROPICA",24,"Vol_LitBEsgotoENTIDADE FILANTROPICA24","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2475<=5),VLOOKUP(\"LITORAL B\"&A2475&E2475&C2475,'Volume Medido 1'!$G$3:$I$449,3,0),M2475)","v":24},{"$f":"$F2475/Parâmetros!$B$5","v":2.6318827451319579E-8},{"$f":"$G2475*Parâmetros!B$15","v":24.260818500970654},{"$f":"$G2475*Parâmetros!C$15","v":24.81448144282388},{"$f":"$G2475*Parâmetros!D$15","v":25.398427022227352},{"$f":"$G2475*Parâmetros!E$15","v":25.960900964448047},{"$f":"IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24]
["Esgoto","ENTIDADE FILANTROPICA",45,"Vol_LitBEsgotoENTIDADE FILANTROPICA45","ENTIDADE FILANTROPICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2476<=5),VLOOKUP(\"LITORAL B\"&A2476&E2476&C2476,'Volume Medido 1'!$G$3:$I$449,3,0),M2476)","v":45},{"$f":"$F2476/Parâmetros!$B$5","v":4.9347801471224207E-8},{"$f":"$G2476*Parâmetros!B$15","v":45.489034689319972},{"$f":"$G2476*Parâmetros!C$15","v":46.527152705294768},{"$f":"$G2476*Parâmetros!D$15","v":47.62205066667628},{"$f":"$G2476*Parâmetros!E$15","v":48.676689308340087},{"$f":"IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45]
["Esgoto","UTILIDADE PUBLICA",63,"Vol_LitBEsgotoUTILIDADE PUBLICA63","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2477<=5),VLOOKUP(\"LITORAL B\"&A2477&E2477&C2477,'Volume Medido 1'!$G$3:$I$449,3,0),M2477)","v":63},{"$f":"$F2477/Parâmetros!$B$5","v":6.9086922059713887E-8},{"$f":"$G2477*Parâmetros!B$15","v":63.684648565047958},{"$f":"$G2477*Parâmetros!C$15","v":65.138013787412675},{"$f":"$G2477*Parâmetros!D$15","v":66.670870933346791},{"$f":"$G2477*Parâmetros!E$15","v":68.147365031676117},{"$f":"IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63]
["Esgoto","SANEPAR",6,"Vol_LitBEsgotoSANEPAR6","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2478<=5),VLOOKUP(\"LITORAL B\"&A2478&E2478&C2478,'Volume Medido 1'!$G$3:$I$449,3,0),M2478)","v":6},{"$f":"$F2478/Parâmetros!$B$5","v":6.5797068628298948E-9},{"$f":"$G2478*Parâmetros!B$15","v":6.0652046252426635},{"$f":"$G2478*Parâmetros!C$15","v":6.2036203607059699},{"$f":"$G2478*Parâmetros!D$15","v":6.3496067555568381},{"$f":"$G2478*Parâmetros!E$15","v":6.4902252411120118},{"$f":"IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6]
["Esgoto","SANEPAR",9,"Vol_LitBEsgotoSANEPAR9","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2479<=5),VLOOKUP(\"LITORAL B\"&A2479&E2479&C2479,'Volume Medido 1'!$G$3:$I$449,3,0),M2479)","v":9},{"$f":"$F2479/Parâmetros!$B$5","v":9.8695602942448418E-9},{"$f":"$G2479*Parâmetros!B$15","v":9.0978069378639947},{"$f":"$G2479*Parâmetros!C$15","v":9.3054305410589535},{"$f":"$G2479*Parâmetros!D$15","v":9.5244101333352571},{"$f":"$G2479*Parâmetros!E$15","v":9.7353378616680164},{"$f":"IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9]
["Esgoto","PODER PUBLICO",136,"Vol_LitBEsgotoPODER PUBLICO136","PODER PUBLICO",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2480<=5),VLOOKUP(\"LITORAL B\"&A2480&E2480&C2480,'Volume Medido 1'!$G$3:$I$449,3,0),M2480)","v":136},{"$f":"$F2480/Parâmetros!$B$5","v":1.4914002222414427E-7},{"$f":"$G2480*Parâmetros!B$15","v":137.47797150550034},{"$f":"$G2480*Parâmetros!C$15","v":140.61539484266862},{"$f":"$G2480*Parâmetros!D$15","v":143.92441979262165},{"$f":"$G2480*Parâmetros!E$15","v":147.11177213187224},{"$f":"IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136]
["Esgoto","UTILIDADE PUBLICA",49,"Vol_LitBEsgotoUTILIDADE PUBLICA49","UTILIDADE PUBLICA",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2481<=5),VLOOKUP(\"LITORAL B\"&A2481&E2481&C2481,'Volume Medido 1'!$G$3:$I$449,3,0),M2481)","v":49},{"$f":"$F2481/Parâmetros!$B$5","v":5.3734272713110809E-8},{"$f":"$G2481*Parâmetros!B$15","v":49.532504439481748},{"$f":"$G2481*Parâmetros!C$15","v":50.662899612432085},{"$f":"$G2481*Parâmetros!D$15","v":51.855121837047513},{"$f":"$G2481*Parâmetros!E$15","v":53.003506135748097},{"$f":"IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49]
["Esgoto","SANEPAR",56,"Vol_LitBEsgotoSANEPAR56","INATIVO + SANEPAR",{"$f":"IF(AND('Volume Medido 1'!$O$3,C2482<=5),VLOOKUP(\"LITORAL B\"&A2482&E2482&C2482,'Volume Medido 1'!$G$3:$I$449,3,0),M2482)","v":56},{"$f":"$F2482/Parâmetros!$B$5","v":6.1410597386412355E-8},{"$f":"$G2482*Parâmetros!B$15","v":56.60857650226486},{"$f":"$G2482*Parâmetros!C$15","v":57.900456699922387},{"$f":"$G2482*Parâmetros!D$15","v":59.262996385197162},{"$f":"$G2482*Parâmetros!E$15","v":60.575435583712114},{"$f":"IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56]

{"sheet":"Tarifa Litoral B - Economias","index":16,"n_rows":2482,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Economias","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","RESIDENCIAL",0,{"$f":"\"Econ_LitB\"&A2&B2&C2","v":"Econ_LitBAguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},8870.5,{"$f":"0.3333333*$F2/Parâmetros!$C$5","v":4.3579056111104719E-4},{"$f":"$G2*Parâmetros!B$16","v":3181.7747610516485},{"$f":"$G2*Parâmetros!C$16","v":3264.4567520867645},{"$f":"$G2*Parâmetros!D$16","v":3353.2498027686465},{"$f":"$G2*Parâmetros!E$16","v":3442.0428534505286},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",1,{"$f":"\"Econ_LitB\"&A3&B3&C3","v":"Econ_LitBAguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},5544,{"$f":"0.3333333*$F3/Parâmetros!$C$5","v":2.7236603018991552E-4},{"$f":"$G3*Parâmetros!B$16","v":1988.5868074257753},{"$f":"$G3*Parâmetros!C$16","v":2040.2624692597963},{"$f":"$G3*Parâmetros!D$16","v":2095.7575003155825},{"$f":"$G3*Parâmetros!E$16","v":2151.2525313713695},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",2,"Econ_LitBAguaRESIDENCIAL2","RESIDENCIAL",5060.5,{"$f":"0.3333333*$F4/Parâmetros!$C$5","v":2.4861260746321569E-4},{"$f":"$G4*Parâmetros!B$16","v":1815.15936850255},{"$f":"$G4*Parâmetros!C$16","v":1862.3283235370131},{"$f":"$G4*Parâmetros!D$16","v":1912.9835552573968},{"$f":"$G4*Parâmetros!E$16","v":1963.6387869777807},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",3,"Econ_LitBAguaRESIDENCIAL3","RESIDENCIAL",5000.25,{"$f":"0.3333333*$F5/Parâmetros!$C$5","v":2.4565264113584511E-4},{"$f":"$G5*Parâmetros!B$16","v":1793.5481933316621},{"$f":"$G5*Parâmetros!C$16","v":1840.1555577049601},{"$f":"$G5*Parâmetros!D$16","v":1890.2076913695876},{"$f":"$G5*Parâmetros!E$16","v":1940.2598250342155},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",4,"Econ_LitBAguaRESIDENCIAL4","RESIDENCIAL",4912,{"$f":"0.3333333*$F6/Parâmetros!$C$5","v":2.4131708879741433E-4},{"$f":"$G6*Parâmetros!B$16","v":1761.8936504465023},{"$f":"$G6*Parâmetros!C$16","v":1807.6784359675542},{"$f":"$G6*Parâmetros!D$16","v":1856.8471936418007},{"$f":"$G6*Parâmetros!E$16","v":1906.0159513160472},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",5,"Econ_LitBAguaRESIDENCIAL5","RESIDENCIAL",5303.75,{"$f":"0.3333333*$F7/Parâmetros!$C$5","v":2.6056301093430094E-4},{"$f":"$G7*Parâmetros!B$16","v":1902.4111255202843},{"$f":"$G7*Parâmetros!C$16","v":1951.8474154647627},{"$f":"$G7*Parâmetros!D$16","v":2004.9375617422027},{"$f":"$G7*Parâmetros!E$16","v":2058.0277080196429},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",6,"Econ_LitBAguaRESIDENCIAL6","RESIDENCIAL",4544.5,{"$f":"0.3333333*$F8/Parâmetros!$C$5","v":2.232625224022495E-4},{"$f":"$G8*Parâmetros!B$16","v":1630.0744491966877},{"$f":"$G8*Parâmetros!C$16","v":1672.4337647098025},{"$f":"$G8*Parâmetros!D$16","v":1717.9238744920935},{"$f":"$G8*Parâmetros!E$16","v":1763.4139842743848},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",7,"Econ_LitBAguaRESIDENCIAL7","RESIDENCIAL",4284.75,{"$f":"0.3333333*$F9/Parâmetros!$C$5","v":2.1050150574607513E-4},{"$f":"$G9*Parâmetros!B$16","v":1536.9042790616145},{"$f":"$G9*Parâmetros!C$16","v":1576.8424630521126},{"$f":"$G9*Parâmetros!D$16","v":1619.7324944944432},{"$f":"$G9*Parâmetros!E$16","v":1662.6225259367739},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",8,"Econ_LitBAguaRESIDENCIAL8","RESIDENCIAL",4086,{"$f":"0.3333333*$F10/Parâmetros!$C$5","v":2.0073730147113905E-4},{"$f":"$G10*Parâmetros!B$16","v":1465.6143028754905},{"$f":"$G10*Parâmetros!C$16","v":1503.6999367596552},{"$f":"$G10*Parâmetros!D$16","v":1544.6004953624588},{"$f":"$G10*Parâmetros!E$16","v":1585.5010539652626},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",9,"Econ_LitBAguaRESIDENCIAL9","RESIDENCIAL",3739,{"$f":"0.3333333*$F11/Parâmetros!$C$5","v":1.8368986054835752E-4},{"$f":"$G11*Parâmetros!B$16","v":1341.1482815593386},{"$f":"$G11*Parâmetros!C$16","v":1375.9995260754649},{"$f":"$G11*Parâmetros!D$16","v":1413.4266402741637},{"$f":"$G11*Parâmetros!E$16","v":1450.8537544728624},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",10,"Econ_LitBAguaRESIDENCIAL10","RESIDENCIAL",3419,{"$f":"0.3333333*$F12/Parâmetros!$C$5","v":1.6796887756481262E-4},{"$f":"$G12*Parâmetros!B$16","v":1226.3669362533776},{"$f":"$G12*Parâmetros!C$16","v":1258.2354585857222},{"$f":"$G12*Parâmetros!D$16","v":1292.4593963887044},{"$f":"$G12*Parâmetros!E$16","v":1326.6833341916868},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",11,"Econ_LitBAguaRESIDENCIAL11","RESIDENCIAL",3135.75,{"$f":"0.3333333*$F13/Parâmetros!$C$5","v":1.540533512207842E-4},{"$f":"$G13*Parâmetros!B$16","v":1124.7675110723981},{"$f":"$G13*Parâmetros!C$16","v":1153.9958582217544},{"$f":"$G13*Parâmetros!D$16","v":1185.3844844182158},{"$f":"$G13*Parâmetros!E$16","v":1216.7731106146773},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",12,"Econ_LitBAguaRESIDENCIAL12","RESIDENCIAL",2837.5,{"$f":"0.3333333*$F14/Parâmetros!$C$5","v":1.394009037994021E-4},{"$f":"$G14*Parâmetros!B$16","v":1017.7877103302014},{"$f":"$G14*Parâmetros!C$16","v":1044.2360671942049},{"$f":"$G14*Parâmetros!D$16","v":1072.6392328905963},{"$f":"$G14*Parâmetros!E$16","v":1101.0423985869877},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",13,"Econ_LitBAguaRESIDENCIAL13","RESIDENCIAL",2502,{"$f":"0.3333333*$F15/Parâmetros!$C$5","v":1.2291843570259175E-4},{"$f":"$G15*Parâmetros!B$16","v":897.44664361098307},{"$f":"$G15*Parâmetros!C$16","v":920.76780268542768},{"$f":"$G15*Parâmetros!D$16","v":945.81263812943507},{"$f":"$G15*Parâmetros!E$16","v":970.85747357344269},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",14,"Econ_LitBAguaRESIDENCIAL14","RESIDENCIAL",2235.25,{"$f":"0.3333333*$F16/Parâmetros!$C$5","v":1.0981352254365236E-4},{"$f":"$G16*Parâmetros!B$16","v":801.76563154734208},{"$f":"$G16*Parâmetros!C$16","v":822.60041205139976},{"$f":"$G16*Parâmetros!D$16","v":844.97509967179053},{"$f":"$G16*Parâmetros!E$16","v":867.34978729218142},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",15,"Econ_LitBAguaRESIDENCIAL15","RESIDENCIAL",2020.25,{"$f":"0.3333333*$F17/Parâmetros!$C$5","v":9.925098710158313E-5},{"$f":"$G17*Parâmetros!B$16","v":724.64691516989956},{"$f":"$G17*Parâmetros!C$16","v":743.47767920672868},{"$f":"$G17*Parâmetros!D$16","v":763.70023268624755},{"$f":"$G17*Parâmetros!E$16","v":783.92278616576641},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",16,"Econ_LitBAguaRESIDENCIAL16","RESIDENCIAL",1735.5,{"$f":"0.3333333*$F18/Parâmetros!$C$5","v":8.526176864981934E-5},{"$f":"$G18*Parâmetros!B$16","v":622.50945243279818},{"$f":"$G18*Parâmetros!C$16","v":638.68605977640277},{"$f":"$G18*Parâmetros!D$16","v":656.0582867600458},{"$f":"$G18*Parâmetros!E$16","v":673.43051374368895},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",17,"Econ_LitBAguaRESIDENCIAL17","RESIDENCIAL",1502.25,{"$f":"0.3333333*$F19/Parâmetros!$C$5","v":7.3802645896969816E-5},{"$f":"$G19*Parâmetros!B$16","v":538.84461245587511},{"$f":"$G19*Parâmetros!C$16","v":552.84709495770733},{"$f":"$G19*Parâmetros!D$16","v":567.88450664666027},{"$f":"$G19*Parâmetros!E$16","v":582.92191833561333},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",18,"Econ_LitBAguaRESIDENCIAL18","RESIDENCIAL",1295.75,{"$f":"0.3333333*$F20/Parâmetros!$C$5","v":6.3657699065400989E-5},{"$f":"$G20*Parâmetros!B$16","v":464.77477556312203},{"$f":"$G20*Parâmetros!C$16","v":476.85247015573259},{"$f":"$G20*Parâmetros!D$16","v":489.8228320768248},{"$f":"$G20*Parâmetros!E$16","v":502.79319399791706},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",19,"Econ_LitBAguaRESIDENCIAL19","RESIDENCIAL",1101.25,{"$f":"0.3333333*$F21/Parâmetros!$C$5","v":5.4102289095715098E-5},{"$f":"$G21*Parâmetros!B$16","v":395.00923911934257},{"$f":"$G21*Parâmetros!C$16","v":405.27399788462321},{"$f":"$G21*Parâmetros!D$16","v":416.29742915269401},{"$f":"$G21*Parâmetros!E$16","v":427.32086042076492},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",20,"Econ_LitBAguaRESIDENCIAL20","RESIDENCIAL",1039.75,{"$f":"0.3333333*$F22/Parâmetros!$C$5","v":5.1080912678565054E-5},{"$f":"$G22*Parâmetros!B$16","v":372.94969931835317},{"$f":"$G22*Parâmetros!C$16","v":382.64121616393817},{"$f":"$G22*Parâmetros!D$16","v":393.04903696845724},{"$f":"$G22*Parâmetros!E$16","v":403.45685777297638},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",21,"Econ_LitBAguaRESIDENCIAL21","RESIDENCIAL",812.5,{"$f":"0.3333333*$F23/Parâmetros!$C$5","v":3.9916558356656994E-5},{"$f":"$G23*Parâmetros!B$16","v":291.43700956591675},{"$f":"$G23*Parâmetros!C$16","v":299.01032761067546},{"$f":"$G23*Parâmetros!D$16","v":307.14339267792406},{"$f":"$G23*Parâmetros!E$16","v":315.27645774517276},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",22,"Econ_LitBAguaRESIDENCIAL22","RESIDENCIAL",714,{"$f":"0.3333333*$F24/Parâmetros!$C$5","v":3.5077443282034577E-5},{"$f":"$G24*Parâmetros!B$16","v":256.10587671392562},{"$f":"$G24*Parâmetros!C$16","v":262.76107558648891},{"$f":"$G24*Parâmetros!D$16","v":269.90816291943111},{"$f":"$G24*Parâmetros!E$16","v":277.05525025237336},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",23,"Econ_LitBAguaRESIDENCIAL23","RESIDENCIAL",610.5,{"$f":"0.3333333*$F25/Parâmetros!$C$5","v":2.999268784829427E-5},{"$f":"$G25*Parâmetros!B$16","v":218.98128534152883},{"$f":"$G25*Parâmetros!C$16","v":224.67176000777519},{"$f":"$G25*Parâmetros!D$16","v":230.78281997522788},{"$f":"$G25*Parâmetros!E$16","v":236.89387994268057},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",24,"Econ_LitBAguaRESIDENCIAL24","RESIDENCIAL",553.25,{"$f":"0.3333333*$F26/Parâmetros!$C$5","v":2.7180105736394437E-5},{"$f":"$G26*Parâmetros!B$16","v":198.44618528288422},{"$f":"$G26*Parâmetros!C$16","v":203.60303230843837},{"$f":"$G26*Parâmetros!D$16","v":209.1410239988449},{"$f":"$G26*Parâmetros!E$16","v":214.67901568925146},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",25,"Econ_LitBAguaRESIDENCIAL25","RESIDENCIAL",489.5,{"$f":"0.3333333*$F27/Parâmetros!$C$5","v":2.4048191157641353E-5},{"$f":"$G27*Parâmetros!B$16","v":175.57958914771231},{"$f":"$G27*Parâmetros!C$16","v":180.14222198821616},{"$f":"$G27*Parâmetros!D$16","v":185.04208088103857},{"$f":"$G27*Parâmetros!E$16","v":189.94193977386101},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",26,"Econ_LitBAguaRESIDENCIAL26","RESIDENCIAL",424,{"$f":"0.3333333*$F28/Parâmetros!$C$5","v":2.0830302453197004E-5},{"$f":"$G28*Parâmetros!B$16","v":152.08528253039842},{"$f":"$G28*Parâmetros!C$16","v":156.03738942390939},{"$f":"$G28*Parâmetros!D$16","v":160.2815981482336},{"$f":"$G28*Parâmetros!E$16","v":164.52580687255784},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",27,"Econ_LitBAguaRESIDENCIAL27","RESIDENCIAL",363.75,{"$f":"0.3333333*$F29/Parâmetros!$C$5","v":1.7870336125826438E-5},{"$f":"$G29*Parâmetros!B$16","v":130.47410735951041},{"$f":"$G29*Parâmetros!C$16","v":133.86462359185623},{"$f":"$G29*Parâmetros!D$16","v":137.50573426042448},{"$f":"$G29*Parâmetros!E$16","v":141.14684492899272},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",28,"Econ_LitBAguaRESIDENCIAL28","RESIDENCIAL",333.5,{"$f":"0.3333333*$F30/Parâmetros!$C$5","v":1.6384211953163209E-5},{"$f":"$G30*Parâmetros!B$16","v":119.6236833110563},{"$f":"$G30*Parâmetros!C$16","v":122.73223908696647},{"$f":"$G30*Parâmetros!D$16","v":126.07054948687714},{"$f":"$G30*Parâmetros!E$16","v":129.40885988678784},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",29,"Econ_LitBAguaRESIDENCIAL29","RESIDENCIAL",306.25,{"$f":"0.3333333*$F31/Parâmetros!$C$5","v":1.5045471995970712E-5},{"$f":"$G31*Parâmetros!B$16","v":109.84933437484554},{"$f":"$G31*Parâmetros!C$16","v":112.70389271479304},{"$f":"$G31*Parâmetros!D$16","v":115.76943262475599},{"$f":"$G31*Parâmetros!E$16","v":118.83497253471894},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",30,"Econ_LitBAguaRESIDENCIAL30","RESIDENCIAL",253.75,{"$f":"0.3333333*$F32/Parâmetros!$C$5","v":1.2466248225232877E-5},{"$f":"$G32*Parâmetros!B$16","v":91.018019910586318},{"$f":"$G32*Parâmetros!C$16","v":93.383225392257103},{"$f":"$G32*Parâmetros!D$16","v":95.92324417479783},{"$f":"$G32*Parâmetros!E$16","v":98.463262957338557},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",31,"Econ_LitBAguaRESIDENCIAL31","RESIDENCIAL",224,{"$f":"0.3333333*$F33/Parâmetros!$C$5","v":1.1004688088481435E-5},{"$f":"$G33*Parâmetros!B$16","v":80.346941714172729},{"$f":"$G33*Parâmetros!C$16","v":82.434847242820055},{"$f":"$G33*Parâmetros!D$16","v":84.677070719821515},{"$f":"$G33*Parâmetros!E$16","v":86.919294196823003},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",32,"Econ_LitBAguaRESIDENCIAL32","RESIDENCIAL",199.75,{"$f":"0.3333333*$F34/Parâmetros!$C$5","v":9.8133323467596733E-6},{"$f":"$G34*Parâmetros!B$16","v":71.648667890205388},{"$f":"$G34*Parâmetros!C$16","v":73.510539003362979},{"$f":"$G34*Parâmetros!D$16","v":75.510021769126567},{"$f":"$G34*Parâmetros!E$16","v":77.509504534890155},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",33,"Econ_LitBAguaRESIDENCIAL33","RESIDENCIAL",184.75,{"$f":"0.3333333*$F35/Parâmetros!$C$5","v":9.0764112694060051E-6},{"$f":"$G35*Parâmetros!B$16","v":66.268292328988451},{"$f":"$G35*Parâmetros!C$16","v":67.990348339781278},{"$f":"$G35*Parâmetros!D$16","v":69.839682211995651},{"$f":"$G35*Parâmetros!E$16","v":71.689016084210039},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",34,"Econ_LitBAguaRESIDENCIAL34","RESIDENCIAL",149.25,{"$f":"0.3333333*$F36/Parâmetros!$C$5","v":7.3323647196689916E-6},{"$f":"$G36*Parâmetros!B$16","v":53.534736834108394},{"$f":"$G36*Parâmetros!C$16","v":54.925897102637911},{"$f":"$G36*Parâmetros!D$16","v":56.419878593452509},{"$f":"$G36*Parâmetros!E$16","v":57.913860084267107},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",35,"Econ_LitBAguaRESIDENCIAL35","RESIDENCIAL",146.5,{"$f":"0.3333333*$F37/Parâmetros!$C$5","v":7.197262522154154E-6},{"$f":"$G37*Parâmetros!B$16","v":52.548334647885305},{"$f":"$G37*Parâmetros!C$16","v":53.913862147647947},{"$f":"$G37*Parâmetros!D$16","v":55.380316341311854},{"$f":"$G37*Parâmetros!E$16","v":56.846770534975768},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",36,"Econ_LitBAguaRESIDENCIAL36","RESIDENCIAL",131.5,{"$f":"0.3333333*$F38/Parâmetros!$C$5","v":6.4603414448004857E-6},{"$f":"$G38*Parâmetros!B$16","v":47.167959086668375},{"$f":"$G38*Parâmetros!C$16","v":48.393671484066239},{"$f":"$G38*Parâmetros!D$16","v":49.709976784180938},{"$f":"$G38*Parâmetros!E$16","v":51.026282084295651},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",37,"Econ_LitBAguaRESIDENCIAL37","RESIDENCIAL",100,{"$f":"0.3333333*$F39/Parâmetros!$C$5","v":4.9128071823577831E-6},{"$f":"$G39*Parâmetros!B$16","v":35.869170408112829},{"$f":"$G39*Parâmetros!C$16","v":36.801271090544667},{"$f":"$G39*Parâmetros!D$16","v":37.802263714206035},{"$f":"$G39*Parâmetros!E$16","v":38.80325633786741},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",38,"Econ_LitBAguaRESIDENCIAL38","RESIDENCIAL",107.75,{"$f":"0.3333333*$F40/Parâmetros!$C$5","v":5.2935497389905127E-6},{"$f":"$G40*Parâmetros!B$16","v":38.649031114741582},{"$f":"$G40*Parâmetros!C$16","v":39.653369600061886},{"$f":"$G40*Parâmetros!D$16","v":40.731939152057009},{"$f":"$G40*Parâmetros!E$16","v":41.810508704052147},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",39,"Econ_LitBAguaRESIDENCIAL39","RESIDENCIAL",100.25,{"$f":"0.3333333*$F41/Parâmetros!$C$5","v":4.9250892003136786E-6},{"$f":"$G41*Parâmetros!B$16","v":35.958843334133114},{"$f":"$G41*Parâmetros!C$16","v":36.893274268271036},{"$f":"$G41*Parâmetros!D$16","v":37.896769373491558},{"$f":"$G41*Parâmetros!E$16","v":38.900264478712081},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",40,"Econ_LitBAguaRESIDENCIAL40","RESIDENCIAL",93,{"$f":"0.3333333*$F42/Parâmetros!$C$5","v":4.5689106795927391E-6},{"$f":"$G42*Parâmetros!B$16","v":33.358328479544937},{"$f":"$G42*Parâmetros!C$16","v":34.225182114206547},{"$f":"$G42*Parâmetros!D$16","v":35.156105254211617},{"$f":"$G42*Parâmetros!E$16","v":36.087028394216695},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",41,"Econ_LitBAguaRESIDENCIAL41","RESIDENCIAL",76.5,{"$f":"0.3333333*$F43/Parâmetros!$C$5","v":3.7582974945037043E-6},{"$f":"$G43*Parâmetros!B$16","v":27.439915362206314},{"$f":"$G43*Parâmetros!C$16","v":28.152972384266668},{"$f":"$G43*Parâmetros!D$16","v":28.918731741367619},{"$f":"$G43*Parâmetros!E$16","v":29.68449109846857},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",42,"Econ_LitBAguaRESIDENCIAL42","RESIDENCIAL",68.25,{"$f":"0.3333333*$F44/Parâmetros!$C$5","v":3.3529909019591876E-6},{"$f":"$G44*Parâmetros!B$16","v":24.480708803537009},{"$f":"$G44*Parâmetros!C$16","v":25.116867519296736},{"$f":"$G44*Parâmetros!D$16","v":25.800044984945622},{"$f":"$G44*Parâmetros!E$16","v":26.483222450594511},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",43,"Econ_LitBAguaRESIDENCIAL43","RESIDENCIAL",70.5,{"$f":"0.3333333*$F45/Parâmetros!$C$5","v":3.4635290635622376E-6},{"$f":"$G45*Parâmetros!B$16","v":25.287765137719546},{"$f":"$G45*Parâmetros!C$16","v":25.944896118833991},{"$f":"$G45*Parâmetros!D$16","v":26.650595918515258},{"$f":"$G45*Parâmetros!E$16","v":27.356295718196527},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",44,"Econ_LitBAguaRESIDENCIAL44","RESIDENCIAL",60.75,{"$f":"0.3333333*$F46/Parâmetros!$C$5","v":2.9845303632823535E-6},{"$f":"$G46*Parâmetros!B$16","v":21.790521022928544},{"$f":"$G46*Parâmetros!C$16","v":22.356772187505886},{"$f":"$G46*Parâmetros!D$16","v":22.964875206380167},{"$f":"$G46*Parâmetros!E$16","v":23.572978225254452},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",45,"Econ_LitBAguaRESIDENCIAL45","RESIDENCIAL",60,{"$f":"0.3333333*$F47/Parâmetros!$C$5","v":2.9476843094146704E-6},{"$f":"$G47*Parâmetros!B$16","v":21.521502244867701},{"$f":"$G47*Parâmetros!C$16","v":22.080762654326801},{"$f":"$G47*Parâmetros!D$16","v":22.681358228523624},{"$f":"$G47*Parâmetros!E$16","v":23.281953802720448},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",46,"Econ_LitBAguaRESIDENCIAL46","RESIDENCIAL",57,{"$f":"0.3333333*$F48/Parâmetros!$C$5","v":2.8003000939439368E-6},{"$f":"$G48*Parâmetros!B$16","v":20.445427132624314},{"$f":"$G48*Parâmetros!C$16","v":20.976724521610461},{"$f":"$G48*Parâmetros!D$16","v":21.547290317097442},{"$f":"$G48*Parâmetros!E$16","v":22.117856112584427},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",47,"Econ_LitBAguaRESIDENCIAL47","RESIDENCIAL",43.75,{"$f":"0.3333333*$F49/Parâmetros!$C$5","v":2.1493531422815306E-6},{"$f":"$G49*Parâmetros!B$16","v":15.692762053549366},{"$f":"$G49*Parâmetros!C$16","v":16.100556102113295},{"$f":"$G49*Parâmetros!D$16","v":16.538490374965143},{"$f":"$G49*Parâmetros!E$16","v":16.976424647816994},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",48,"Econ_LitBAguaRESIDENCIAL48","RESIDENCIAL",38,{"$f":"0.3333333*$F50/Parâmetros!$C$5","v":1.8668667292959577E-6},{"$f":"$G50*Parâmetros!B$16","v":13.630284755082876},{"$f":"$G50*Parâmetros!C$16","v":13.984483014406973},{"$f":"$G50*Parâmetros!D$16","v":14.364860211398295},{"$f":"$G50*Parâmetros!E$16","v":14.745237408389617},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",49,"Econ_LitBAguaRESIDENCIAL49","RESIDENCIAL",37.25,{"$f":"0.3333333*$F51/Parâmetros!$C$5","v":1.8300206754282745E-6},{"$f":"$G51*Parâmetros!B$16","v":13.361265977022029},{"$f":"$G51*Parâmetros!C$16","v":13.708473481227889},{"$f":"$G51*Parâmetros!D$16","v":14.08134323354175},{"$f":"$G51*Parâmetros!E$16","v":14.454212985855612},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",51,"Econ_LitBAguaRESIDENCIAL51","RESIDENCIAL",27.75,{"$f":"0.3333333*$F52/Parâmetros!$C$5","v":1.3633039931042849E-6},{"$f":"$G52*Parâmetros!B$16","v":9.95369478825131},{"$f":"$G52*Parâmetros!C$16","v":10.212352727626145},{"$f":"$G52*Parâmetros!D$16","v":10.490128180692174},{"$f":"$G52*Parâmetros!E$16","v":10.767903633758207},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",52,"Econ_LitBAguaRESIDENCIAL52","RESIDENCIAL",28,{"$f":"0.3333333*$F53/Parâmetros!$C$5","v":1.3755860110601793E-6},{"$f":"$G53*Parâmetros!B$16","v":10.043367714271591},{"$f":"$G53*Parâmetros!C$16","v":10.304355905352507},{"$f":"$G53*Parâmetros!D$16","v":10.584633839977689},{"$f":"$G53*Parâmetros!E$16","v":10.864911774602875},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",53,"Econ_LitBAguaRESIDENCIAL53","RESIDENCIAL",25.5,{"$f":"0.3333333*$F54/Parâmetros!$C$5","v":1.2527658315012351E-6},{"$f":"$G54*Parâmetros!B$16","v":9.1466384540687731},{"$f":"$G54*Parâmetros!C$16","v":9.3843241280888918},{"$f":"$G54*Parâmetros!D$16","v":9.639577247122542},{"$f":"$G54*Parâmetros!E$16","v":9.8948303661561923},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",55,"Econ_LitBAguaRESIDENCIAL55","RESIDENCIAL",24,{"$f":"0.3333333*$F55/Parâmetros!$C$5","v":1.1790737237658681E-6},{"$f":"$G55*Parâmetros!B$16","v":8.6086008979470794},{"$f":"$G55*Parâmetros!C$16","v":8.8323050617307199},{"$f":"$G55*Parâmetros!D$16","v":9.072543291409449},{"$f":"$G55*Parâmetros!E$16","v":9.3127815210881781},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",56,"Econ_LitBAguaRESIDENCIAL56","RESIDENCIAL",23.5,{"$f":"0.3333333*$F56/Parâmetros!$C$5","v":1.1545096878540792E-6},{"$f":"$G56*Parâmetros!B$16","v":8.4292550459065154},{"$f":"$G56*Parâmetros!C$16","v":8.6482987062779966},{"$f":"$G56*Parâmetros!D$16","v":8.8835319728384192},{"$f":"$G56*Parâmetros!E$16","v":9.1187652393988419},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",57,"Econ_LitBAguaRESIDENCIAL57","RESIDENCIAL",19.25,{"$f":"0.3333333*$F57/Parâmetros!$C$5","v":9.457153826038733E-7},{"$f":"$G57*Parâmetros!B$16","v":6.9048153035617199},{"$f":"$G57*Parâmetros!C$16","v":7.0842446849298479},{"$f":"$G57*Parâmetros!D$16","v":7.2769357649846622},{"$f":"$G57*Parâmetros!E$16","v":7.4696268450394765},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",60,"Econ_LitBAguaRESIDENCIAL60","RESIDENCIAL",17,{"$f":"0.3333333*$F58/Parâmetros!$C$5","v":8.3517722100082323E-7},{"$f":"$G58*Parâmetros!B$16","v":6.0977589693791812},{"$f":"$G58*Parâmetros!C$16","v":6.2562160853925937},{"$f":"$G58*Parâmetros!D$16","v":6.4263848314150263},{"$f":"$G58*Parâmetros!E$16","v":6.5965535774374606},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",63,"Econ_LitBAguaRESIDENCIAL63","RESIDENCIAL",14.75,{"$f":"0.3333333*$F59/Parâmetros!$C$5","v":7.2463905939777306E-7},{"$f":"$G59*Parâmetros!B$16","v":5.2907026351966424},{"$f":"$G59*Parâmetros!C$16","v":5.4281874858553385},{"$f":"$G59*Parâmetros!D$16","v":5.5758338978453903},{"$f":"$G59*Parâmetros!E$16","v":5.723480309835443},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",64,"Econ_LitBAguaRESIDENCIAL64","RESIDENCIAL",13,{"$f":"0.3333333*$F60/Parâmetros!$C$5","v":6.3866493370651196E-7},{"$f":"$G60*Parâmetros!B$16","v":4.6629921530546685},{"$f":"$G60*Parâmetros!C$16","v":4.7841652417708076},{"$f":"$G60*Parâmetros!D$16","v":4.9142942828467859},{"$f":"$G60*Parâmetros!E$16","v":5.0444233239227643},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",66,"Econ_LitBAguaRESIDENCIAL66","RESIDENCIAL",11.5,{"$f":"0.3333333*$F61/Parâmetros!$C$5","v":5.6497282597114518E-7},{"$f":"$G61*Parâmetros!B$16","v":4.1249545969329757},{"$f":"$G61*Parâmetros!C$16","v":4.2321461754126375},{"$f":"$G61*Parâmetros!D$16","v":4.3472603271336947},{"$f":"$G61*Parâmetros!E$16","v":4.4623744788547528},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",68,"Econ_LitBAguaRESIDENCIAL68","RESIDENCIAL",11,{"$f":"0.3333333*$F62/Parâmetros!$C$5","v":5.4040879005935622E-7},{"$f":"$G62*Parâmetros!B$16","v":3.9456087448924113},{"$f":"$G62*Parâmetros!C$16","v":4.0481398199599132},{"$f":"$G62*Parâmetros!D$16","v":4.158249008562664},{"$f":"$G62*Parâmetros!E$16","v":4.2683581971654156},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",71,"Econ_LitBAguaRESIDENCIAL71","RESIDENCIAL",7.25,{"$f":"0.3333333*$F63/Parâmetros!$C$5","v":3.5617852072093932E-7},{"$f":"$G63*Parâmetros!B$16","v":2.6005148545881802},{"$f":"$G63*Parâmetros!C$16","v":2.6680921540644884},{"$f":"$G63*Parâmetros!D$16","v":2.7406641192799377},{"$f":"$G63*Parâmetros!E$16","v":2.8132360844953874},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",72,"Econ_LitBAguaRESIDENCIAL72","RESIDENCIAL",7.75,{"$f":"0.3333333*$F64/Parâmetros!$C$5","v":3.8074255663272828E-7},{"$f":"$G64*Parâmetros!B$16","v":2.7798607066287446},{"$f":"$G64*Parâmetros!C$16","v":2.8520985095172122},{"$f":"$G64*Parâmetros!D$16","v":2.9296754378509684},{"$f":"$G64*Parâmetros!E$16","v":3.007252366184725},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",76,"Econ_LitBAguaRESIDENCIAL76","RESIDENCIAL",9.75,{"$f":"0.3333333*$F65/Parâmetros!$C$5","v":4.7899870027988397E-7},{"$f":"$G65*Parâmetros!B$16","v":3.4972441147910014},{"$f":"$G65*Parâmetros!C$16","v":3.5881239313281057},{"$f":"$G65*Parâmetros!D$16","v":3.685720712135089},{"$f":"$G65*Parâmetros!E$16","v":3.7833174929420732},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",78,"Econ_LitBAguaRESIDENCIAL78","RESIDENCIAL",8.5,{"$f":"0.3333333*$F66/Parâmetros!$C$5","v":4.1758861050041162E-7},{"$f":"$G66*Parâmetros!B$16","v":3.0488794846895906},{"$f":"$G66*Parâmetros!C$16","v":3.1281080426962968},{"$f":"$G66*Parâmetros!D$16","v":3.2131924157075131},{"$f":"$G66*Parâmetros!E$16","v":3.2982767887187303},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",80,{"$f":"\"Econ_LitB\"&A67&B67&C67","v":"Econ_LitBAguaRESIDENCIAL80"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},7.5,{"$f":"0.3333333*$F67/Parâmetros!$C$5","v":3.684605386768338E-7},{"$f":"$G67*Parâmetros!B$16","v":2.6901877806084626},{"$f":"$G67*Parâmetros!C$16","v":2.7600953317908501},{"$f":"$G67*Parâmetros!D$16","v":2.835169778565453},{"$f":"$G67*Parâmetros!E$16","v":2.910244225340056},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",82,"Econ_LitBAguaRESIDENCIAL82","RESIDENCIAL",6.5,{"$f":"0.3333333*$F68/Parâmetros!$C$5","v":3.1933246685325598E-7},{"$f":"$G68*Parâmetros!B$16","v":2.3314960765273343},{"$f":"$G68*Parâmetros!C$16","v":2.3920826208854038},{"$f":"$G68*Parâmetros!D$16","v":2.457147141423393},{"$f":"$G68*Parâmetros!E$16","v":2.5222116619613821},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",84,"Econ_LitBAguaRESIDENCIAL84","RESIDENCIAL",5.25,{"$f":"0.3333333*$F69/Parâmetros!$C$5","v":2.5792237707378363E-7},{"$f":"$G69*Parâmetros!B$16","v":1.8831314464259234},{"$f":"$G69*Parâmetros!C$16","v":1.9320667322535949},{"$f":"$G69*Parâmetros!D$16","v":1.9846188449958169},{"$f":"$G69*Parâmetros!E$16","v":2.0371709577380392},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",86,"Econ_LitBAguaRESIDENCIAL86","RESIDENCIAL",6.25,{"$f":"0.3333333*$F70/Parâmetros!$C$5","v":3.0705044889736145E-7},{"$f":"$G70*Parâmetros!B$16","v":2.2418231505070518},{"$f":"$G70*Parâmetros!C$16","v":2.3000794431590417},{"$f":"$G70*Parâmetros!D$16","v":2.3626414821378772},{"$f":"$G70*Parâmetros!E$16","v":2.4252035211167131},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",89,"Econ_LitBAguaRESIDENCIAL89","RESIDENCIAL",2.5,{"$f":"0.3333333*$F71/Parâmetros!$C$5","v":1.228201795589446E-7},{"$f":"$G71*Parâmetros!B$16","v":0.89672926020282084},{"$f":"$G71*Parâmetros!C$16","v":0.92003177726361673},{"$f":"$G71*Parâmetros!D$16","v":0.94505659285515098},{"$f":"$G71*Parâmetros!E$16","v":0.97008140844668533},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",107,"Econ_LitBAguaRESIDENCIAL107","RESIDENCIAL",2.25,{"$f":"0.3333333*$F72/Parâmetros!$C$5","v":1.1053816160305014E-7},{"$f":"$G72*Parâmetros!B$16","v":0.80705633418253875},{"$f":"$G72*Parâmetros!C$16","v":0.82802859953725516},{"$f":"$G72*Parâmetros!D$16","v":0.85055093356963596},{"$f":"$G72*Parâmetros!E$16","v":0.87307326760201687},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",121,"Econ_LitBAguaRESIDENCIAL121","RESIDENCIAL",3,{"$f":"0.3333333*$F73/Parâmetros!$C$5","v":1.4738421547073351E-7},{"$f":"$G73*Parâmetros!B$16","v":1.0760751122433849},{"$f":"$G73*Parâmetros!C$16","v":1.10403813271634},{"$f":"$G73*Parâmetros!D$16","v":1.1340679114261811},{"$f":"$G73*Parâmetros!E$16","v":1.1640976901360223},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",137,"Econ_LitBAguaRESIDENCIAL137","RESIDENCIAL",1,{"$f":"0.3333333*$F74/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G74*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G74*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G74*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G74*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",138,"Econ_LitBAguaRESIDENCIAL138","RESIDENCIAL",2.5,{"$f":"0.3333333*$F75/Parâmetros!$C$5","v":1.228201795589446E-7},{"$f":"$G75*Parâmetros!B$16","v":0.89672926020282084},{"$f":"$G75*Parâmetros!C$16","v":0.92003177726361673},{"$f":"$G75*Parâmetros!D$16","v":0.94505659285515098},{"$f":"$G75*Parâmetros!E$16","v":0.97008140844668533},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",148,"Econ_LitBAguaRESIDENCIAL148","RESIDENCIAL",1.5,{"$f":"0.3333333*$F76/Parâmetros!$C$5","v":7.3692107735366754E-8},{"$f":"$G76*Parâmetros!B$16","v":0.53803755612169246},{"$f":"$G76*Parâmetros!C$16","v":0.55201906635817},{"$f":"$G76*Parâmetros!D$16","v":0.56703395571309056},{"$f":"$G76*Parâmetros!E$16","v":0.58204884506801113},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",161,"Econ_LitBAguaRESIDENCIAL161","RESIDENCIAL",1.25,{"$f":"0.3333333*$F77/Parâmetros!$C$5","v":6.14100897794723E-8},{"$f":"$G77*Parâmetros!B$16","v":0.44836463010141042},{"$f":"$G77*Parâmetros!C$16","v":0.46001588863180837},{"$f":"$G77*Parâmetros!D$16","v":0.47252829642757549},{"$f":"$G77*Parâmetros!E$16","v":0.48504070422334267},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",196,"Econ_LitBAguaRESIDENCIAL196","RESIDENCIAL",0.75,{"$f":"0.3333333*$F78/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G78*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G78*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G78*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G78*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",221,"Econ_LitBAguaRESIDENCIAL221","RESIDENCIAL",1.75,{"$f":"0.3333333*$F79/Parâmetros!$C$5","v":8.5974125691261209E-8},{"$f":"$G79*Parâmetros!B$16","v":0.62771048214197445},{"$f":"$G79*Parâmetros!C$16","v":0.64402224408453168},{"$f":"$G79*Parâmetros!D$16","v":0.66153961499860559},{"$f":"$G79*Parâmetros!E$16","v":0.67905698591267971},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",224,"Econ_LitBAguaRESIDENCIAL224","RESIDENCIAL",0.5,{"$f":"0.3333333*$F80/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G80*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G80*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G80*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G80*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",230,"Econ_LitBAguaRESIDENCIAL230","RESIDENCIAL",0.5,{"$f":"0.3333333*$F81/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G81*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G81*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G81*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G81*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",239,"Econ_LitBAguaRESIDENCIAL239","RESIDENCIAL",0.5,{"$f":"0.3333333*$F82/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G82*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G82*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G82*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G82*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",422,"Econ_LitBAguaRESIDENCIAL422","RESIDENCIAL",0.25,{"$f":"0.3333333*$F83/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G83*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G83*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G83*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G83*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",619,"Econ_LitBAguaRESIDENCIAL619","RESIDENCIAL",0.25,{"$f":"0.3333333*$F84/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G84*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G84*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G84*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G84*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",50,"Econ_LitBAguaRESIDENCIAL50","RESIDENCIAL",35,{"$f":"0.3333333*$F85/Parâmetros!$C$5","v":1.7194825138252244E-6},{"$f":"$G85*Parâmetros!B$16","v":12.554209642839492},{"$f":"$G85*Parâmetros!C$16","v":12.880444881690634},{"$f":"$G85*Parâmetros!D$16","v":13.230792299972114},{"$f":"$G85*Parâmetros!E$16","v":13.581139718253596},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",90,"Econ_LitBAguaRESIDENCIAL90","RESIDENCIAL",4.5,{"$f":"0.3333333*$F86/Parâmetros!$C$5","v":2.2107632320610029E-7},{"$f":"$G86*Parâmetros!B$16","v":1.6141126683650775},{"$f":"$G86*Parâmetros!C$16","v":1.6560571990745103},{"$f":"$G86*Parâmetros!D$16","v":1.7011018671392719},{"$f":"$G86*Parâmetros!E$16","v":1.7461465352040337},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",102,"Econ_LitBAguaRESIDENCIAL102","RESIDENCIAL",2.25,{"$f":"0.3333333*$F87/Parâmetros!$C$5","v":1.1053816160305014E-7},{"$f":"$G87*Parâmetros!B$16","v":0.80705633418253875},{"$f":"$G87*Parâmetros!C$16","v":0.82802859953725516},{"$f":"$G87*Parâmetros!D$16","v":0.85055093356963596},{"$f":"$G87*Parâmetros!E$16","v":0.87307326760201687},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",210,"Econ_LitBAguaRESIDENCIAL210","RESIDENCIAL",0.5,{"$f":"0.3333333*$F88/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G88*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G88*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G88*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G88*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",0,"Econ_LitBAguaTARIFA SOCIAL0","TARIFA SOCIAL",39,{"$f":"0.3333333*$F89/Parâmetros!$C$5","v":1.9159948011195359E-6},{"$f":"$G89*Parâmetros!B$16","v":13.988976459164006},{"$f":"$G89*Parâmetros!C$16","v":14.352495725312423},{"$f":"$G89*Parâmetros!D$16","v":14.742882848540356},{"$f":"$G89*Parâmetros!E$16","v":15.133269971768293},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",1,"Econ_LitBAguaTARIFA SOCIAL1","TARIFA SOCIAL",52.5,{"$f":"0.3333333*$F90/Parâmetros!$C$5","v":2.5792237707378367E-6},{"$f":"$G90*Parâmetros!B$16","v":18.83131446425924},{"$f":"$G90*Parâmetros!C$16","v":19.320667322535954},{"$f":"$G90*Parâmetros!D$16","v":19.846188449958174},{"$f":"$G90*Parâmetros!E$16","v":20.371709577380393},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",2,"Econ_LitBAguaTARIFA SOCIAL2","TARIFA SOCIAL",81,{"$f":"0.3333333*$F91/Parâmetros!$C$5","v":3.9793738177098049E-6},{"$f":"$G91*Parâmetros!B$16","v":29.054028030571395},{"$f":"$G91*Parâmetros!C$16","v":29.809029583341182},{"$f":"$G91*Parâmetros!D$16","v":30.619833608506891},{"$f":"$G91*Parâmetros!E$16","v":31.430637633672607},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",3,"Econ_LitBAguaTARIFA SOCIAL3","TARIFA SOCIAL",102.25,{"$f":"0.3333333*$F92/Parâmetros!$C$5","v":5.023345343960834E-6},{"$f":"$G92*Parâmetros!B$16","v":36.67622674229537},{"$f":"$G92*Parâmetros!C$16","v":37.629299690081922},{"$f":"$G92*Parâmetros!D$16","v":38.652814647775678},{"$f":"$G92*Parâmetros!E$16","v":39.676329605469434},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",4,"Econ_LitBAguaTARIFA SOCIAL4","TARIFA SOCIAL",116,{"$f":"0.3333333*$F93/Parâmetros!$C$5","v":5.6988563315350291E-6},{"$f":"$G93*Parâmetros!B$16","v":41.608237673410883},{"$f":"$G93*Parâmetros!C$16","v":42.689474465031815},{"$f":"$G93*Parâmetros!D$16","v":43.850625908479003},{"$f":"$G93*Parâmetros!E$16","v":45.011777351926199},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",5,"Econ_LitBAguaTARIFA SOCIAL5","TARIFA SOCIAL",117.75,{"$f":"0.3333333*$F94/Parâmetros!$C$5","v":5.7848304572262899E-6},{"$f":"$G94*Parâmetros!B$16","v":42.235948155552855},{"$f":"$G94*Parâmetros!C$16","v":43.333496709116346},{"$f":"$G94*Parâmetros!D$16","v":44.512165523477606},{"$f":"$G94*Parâmetros!E$16","v":45.690834337838872},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",6,"Econ_LitBAguaTARIFA SOCIAL6","TARIFA SOCIAL",111.75,{"$f":"0.3333333*$F95/Parâmetros!$C$5","v":5.4900620262848236E-6},{"$f":"$G95*Parâmetros!B$16","v":40.083797931066094},{"$f":"$G95*Parâmetros!C$16","v":41.125420443683666},{"$f":"$G95*Parâmetros!D$16","v":42.244029700625248},{"$f":"$G95*Parâmetros!E$16","v":43.362638957566837},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",7,"Econ_LitBAguaTARIFA SOCIAL7","TARIFA SOCIAL",109,{"$f":"0.3333333*$F96/Parâmetros!$C$5","v":5.3549598287699842E-6},{"$f":"$G96*Parâmetros!B$16","v":39.097395744842984},{"$f":"$G96*Parâmetros!C$16","v":40.113385488693687},{"$f":"$G96*Parâmetros!D$16","v":41.204467448484579},{"$f":"$G96*Parâmetros!E$16","v":42.295549408275477},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",8,"Econ_LitBAguaTARIFA SOCIAL8","TARIFA SOCIAL",106,{"$f":"0.3333333*$F97/Parâmetros!$C$5","v":5.2075756132992511E-6},{"$f":"$G97*Parâmetros!B$16","v":38.021320632599604},{"$f":"$G97*Parâmetros!C$16","v":39.009347355977347},{"$f":"$G97*Parâmetros!D$16","v":40.0703995370584},{"$f":"$G97*Parâmetros!E$16","v":41.131451718139459},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",9,"Econ_LitBAguaTARIFA SOCIAL9","TARIFA SOCIAL",89.5,{"$f":"0.3333333*$F98/Parâmetros!$C$5","v":4.3969624282102167E-6},{"$f":"$G98*Parâmetros!B$16","v":32.102907515260988},{"$f":"$G98*Parâmetros!C$16","v":32.937137626037483},{"$f":"$G98*Parâmetros!D$16","v":33.833026024214405},{"$f":"$G98*Parâmetros!E$16","v":34.728914422391334},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",10,"Econ_LitBAguaTARIFA SOCIAL10","TARIFA SOCIAL",86.25,{"$f":"0.3333333*$F99/Parâmetros!$C$5","v":4.2372961947835889E-6},{"$f":"$G99*Parâmetros!B$16","v":30.937159476997319},{"$f":"$G99*Parâmetros!C$16","v":31.741096315594781},{"$f":"$G99*Parâmetros!D$16","v":32.604452453502709},{"$f":"$G99*Parâmetros!E$16","v":33.467808591410645},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",11,"Econ_LitBAguaTARIFA SOCIAL11","TARIFA SOCIAL",71.5,{"$f":"0.3333333*$F100/Parâmetros!$C$5","v":3.5126571353858153E-6},{"$f":"$G100*Parâmetros!B$16","v":25.646456841800674},{"$f":"$G100*Parâmetros!C$16","v":26.312908829739438},{"$f":"$G100*Parâmetros!D$16","v":27.028618555657317},{"$f":"$G100*Parâmetros!E$16","v":27.7443282815752},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",12,"Econ_LitBAguaTARIFA SOCIAL12","TARIFA SOCIAL",49,{"$f":"0.3333333*$F101/Parâmetros!$C$5","v":2.4072755193553138E-6},{"$f":"$G101*Parâmetros!B$16","v":17.575893499975287},{"$f":"$G101*Parâmetros!C$16","v":18.032622834366887},{"$f":"$G101*Parâmetros!D$16","v":18.523109219960958},{"$f":"$G101*Parâmetros!E$16","v":19.013595605555032},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",13,"Econ_LitBAguaTARIFA SOCIAL13","TARIFA SOCIAL",43.75,{"$f":"0.3333333*$F102/Parâmetros!$C$5","v":2.1493531422815306E-6},{"$f":"$G102*Parâmetros!B$16","v":15.692762053549366},{"$f":"$G102*Parâmetros!C$16","v":16.100556102113295},{"$f":"$G102*Parâmetros!D$16","v":16.538490374965143},{"$f":"$G102*Parâmetros!E$16","v":16.976424647816994},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",14,"Econ_LitBAguaTARIFA SOCIAL14","TARIFA SOCIAL",31,{"$f":"0.3333333*$F103/Parâmetros!$C$5","v":1.5229702265309131E-6},{"$f":"$G103*Parâmetros!B$16","v":11.119442826514979},{"$f":"$G103*Parâmetros!C$16","v":11.408394038068849},{"$f":"$G103*Parâmetros!D$16","v":11.718701751403874},{"$f":"$G103*Parâmetros!E$16","v":12.0290094647389},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",15,"Econ_LitBAguaTARIFA SOCIAL15","TARIFA SOCIAL",31.5,{"$f":"0.3333333*$F104/Parâmetros!$C$5","v":1.547534262442702E-6},{"$f":"$G104*Parâmetros!B$16","v":11.298788678555542},{"$f":"$G104*Parâmetros!C$16","v":11.59240039352157},{"$f":"$G104*Parâmetros!D$16","v":11.907713069974903},{"$f":"$G104*Parâmetros!E$16","v":12.223025746428236},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",16,"Econ_LitBAguaTARIFA SOCIAL16","TARIFA SOCIAL",22.5,{"$f":"0.3333333*$F105/Parâmetros!$C$5","v":1.1053816160305013E-6},{"$f":"$G105*Parâmetros!B$16","v":8.0705633418253875},{"$f":"$G105*Parâmetros!C$16","v":8.2802859953725498},{"$f":"$G105*Parâmetros!D$16","v":8.5055093356963578},{"$f":"$G105*Parâmetros!E$16","v":8.7307326760201676},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",17,"Econ_LitBAguaTARIFA SOCIAL17","TARIFA SOCIAL",16.25,{"$f":"0.3333333*$F106/Parâmetros!$C$5","v":7.9833116713313984E-7},{"$f":"$G106*Parâmetros!B$16","v":5.8287401913183352},{"$f":"$G106*Parâmetros!C$16","v":5.9802065522135086},{"$f":"$G106*Parâmetros!D$16","v":6.1428678535584815},{"$f":"$G106*Parâmetros!E$16","v":6.3055291549034544},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",18,"Econ_LitBAguaTARIFA SOCIAL18","TARIFA SOCIAL",12.25,{"$f":"0.3333333*$F107/Parâmetros!$C$5","v":6.0181887983882846E-7},{"$f":"$G107*Parâmetros!B$16","v":4.3939733749938217},{"$f":"$G107*Parâmetros!C$16","v":4.5081557085917217},{"$f":"$G107*Parâmetros!D$16","v":4.6307773049902394},{"$f":"$G107*Parâmetros!E$16","v":4.7533989013887581},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",20,"Econ_LitBAguaTARIFA SOCIAL20","TARIFA SOCIAL",10,{"$f":"0.3333333*$F108/Parâmetros!$C$5","v":4.912807182357784E-7},{"$f":"$G108*Parâmetros!B$16","v":3.5869170408112834},{"$f":"$G108*Parâmetros!C$16","v":3.6801271090544669},{"$f":"$G108*Parâmetros!D$16","v":3.7802263714206039},{"$f":"$G108*Parâmetros!E$16","v":3.8803256337867413},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",21,"Econ_LitBAguaTARIFA SOCIAL21","TARIFA SOCIAL",7.75,{"$f":"0.3333333*$F109/Parâmetros!$C$5","v":3.8074255663272828E-7},{"$f":"$G109*Parâmetros!B$16","v":2.7798607066287446},{"$f":"$G109*Parâmetros!C$16","v":2.8520985095172122},{"$f":"$G109*Parâmetros!D$16","v":2.9296754378509684},{"$f":"$G109*Parâmetros!E$16","v":3.007252366184725},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",32,"Econ_LitBAguaTARIFA SOCIAL32","TARIFA SOCIAL",1.25,{"$f":"0.3333333*$F110/Parâmetros!$C$5","v":6.14100897794723E-8},{"$f":"$G110*Parâmetros!B$16","v":0.44836463010141042},{"$f":"$G110*Parâmetros!C$16","v":0.46001588863180837},{"$f":"$G110*Parâmetros!D$16","v":0.47252829642757549},{"$f":"$G110*Parâmetros!E$16","v":0.48504070422334267},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",156,"Econ_LitBAguaTARIFA SOCIAL156","TARIFA SOCIAL",0.25,{"$f":"0.3333333*$F111/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G111*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G111*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G111*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G111*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",54,"Econ_LitBAguaRESIDENCIAL54","RESIDENCIAL",28,{"$f":"0.3333333*$F112/Parâmetros!$C$5","v":1.3755860110601793E-6},{"$f":"$G112*Parâmetros!B$16","v":10.043367714271591},{"$f":"$G112*Parâmetros!C$16","v":10.304355905352507},{"$f":"$G112*Parâmetros!D$16","v":10.584633839977689},{"$f":"$G112*Parâmetros!E$16","v":10.864911774602875},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",59,"Econ_LitBAguaRESIDENCIAL59","RESIDENCIAL",16.25,{"$f":"0.3333333*$F113/Parâmetros!$C$5","v":7.9833116713313984E-7},{"$f":"$G113*Parâmetros!B$16","v":5.8287401913183352},{"$f":"$G113*Parâmetros!C$16","v":5.9802065522135086},{"$f":"$G113*Parâmetros!D$16","v":6.1428678535584815},{"$f":"$G113*Parâmetros!E$16","v":6.3055291549034544},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",61,"Econ_LitBAguaRESIDENCIAL61","RESIDENCIAL",18.25,{"$f":"0.3333333*$F114/Parâmetros!$C$5","v":8.9658731078029558E-7},{"$f":"$G114*Parâmetros!B$16","v":6.546123599480592},{"$f":"$G114*Parâmetros!C$16","v":6.7162319740244021},{"$f":"$G114*Parâmetros!D$16","v":6.8989131278426026},{"$f":"$G114*Parâmetros!E$16","v":7.0815942816608031},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",75,"Econ_LitBAguaRESIDENCIAL75","RESIDENCIAL",6,{"$f":"0.3333333*$F115/Parâmetros!$C$5","v":2.9476843094146702E-7},{"$f":"$G115*Parâmetros!B$16","v":2.1521502244867698},{"$f":"$G115*Parâmetros!C$16","v":2.20807626543268},{"$f":"$G115*Parâmetros!D$16","v":2.2681358228523623},{"$f":"$G115*Parâmetros!E$16","v":2.3281953802720445},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",94,"Econ_LitBAguaRESIDENCIAL94","RESIDENCIAL",3.75,{"$f":"0.3333333*$F116/Parâmetros!$C$5","v":1.842302693384169E-7},{"$f":"$G116*Parâmetros!B$16","v":1.3450938903042313},{"$f":"$G116*Parâmetros!C$16","v":1.380047665895425},{"$f":"$G116*Parâmetros!D$16","v":1.4175848892827265},{"$f":"$G116*Parâmetros!E$16","v":1.455122112670028},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",199,"Econ_LitBAguaRESIDENCIAL199","RESIDENCIAL",1,{"$f":"0.3333333*$F117/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G117*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G117*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G117*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G117*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",106,"Econ_LitBAguaRESIDENCIAL106","RESIDENCIAL",2,{"$f":"0.3333333*$F118/Parâmetros!$C$5","v":9.8256143647155677E-8},{"$f":"$G118*Parâmetros!B$16","v":0.71738340816225665},{"$f":"$G118*Parâmetros!C$16","v":0.73602542181089337},{"$f":"$G118*Parâmetros!D$16","v":0.75604527428412083},{"$f":"$G118*Parâmetros!E$16","v":0.77606512675734829},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",400,"Econ_LitBAguaRESIDENCIAL400","RESIDENCIAL",0.5,{"$f":"0.3333333*$F119/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G119*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G119*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G119*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G119*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",4,"Econ_LitBAguaCOMERCIAL4","COMERCIAL",217.25,{"$f":"0.3333333*$F120/Parâmetros!$C$5","v":1.0673073603672286E-5},{"$f":"$G120*Parâmetros!B$16","v":77.925772711625129},{"$f":"$G120*Parâmetros!C$16","v":79.950761444208297},{"$f":"$G120*Parâmetros!D$16","v":82.125417919112621},{"$f":"$G120*Parâmetros!E$16","v":84.30007439401696},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",0,"Econ_LitBAguaCOMERCIAL0","COMERCIAL",218.5,{"$f":"0.3333333*$F121/Parâmetros!$C$5","v":1.0734483693451758E-5},{"$f":"$G121*Parâmetros!B$16","v":78.374137341726538},{"$f":"$G121*Parâmetros!C$16","v":80.410777332840098},{"$f":"$G121*Parâmetros!D$16","v":82.59794621554019},{"$f":"$G121*Parâmetros!E$16","v":84.785115098240297},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",1,"Econ_LitBAguaCOMERCIAL1","COMERCIAL",251.75,{"$f":"0.3333333*$F122/Parâmetros!$C$5","v":1.2367992081585721E-5},{"$f":"$G122*Parâmetros!B$16","v":90.300636502424055},{"$f":"$G122*Parâmetros!C$16","v":92.647199970446209},{"$f":"$G122*Parâmetros!D$16","v":95.167198900513711},{"$f":"$G122*Parâmetros!E$16","v":97.687197830581212},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",2,"Econ_LitBAguaCOMERCIAL2","COMERCIAL",218.5,{"$f":"0.3333333*$F123/Parâmetros!$C$5","v":1.0734483693451758E-5},{"$f":"$G123*Parâmetros!B$16","v":78.374137341726538},{"$f":"$G123*Parâmetros!C$16","v":80.410777332840098},{"$f":"$G123*Parâmetros!D$16","v":82.59794621554019},{"$f":"$G123*Parâmetros!E$16","v":84.785115098240297},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",3,"Econ_LitBAguaCOMERCIAL3","COMERCIAL",236.5,{"$f":"0.3333333*$F124/Parâmetros!$C$5","v":1.161878898627616E-5},{"$f":"$G124*Parâmetros!B$16","v":84.830588015186862},{"$f":"$G124*Parâmetros!C$16","v":87.035006129138154},{"$f":"$G124*Parâmetros!D$16","v":89.402353684097292},{"$f":"$G124*Parâmetros!E$16","v":91.769701239056445},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",5,"Econ_LitBAguaCOMERCIAL5","COMERCIAL",230,{"$f":"0.3333333*$F125/Parâmetros!$C$5","v":1.1299456519422903E-5},{"$f":"$G125*Parâmetros!B$16","v":82.499091938659518},{"$f":"$G125*Parâmetros!C$16","v":84.642923508252736},{"$f":"$G125*Parâmetros!D$16","v":86.945206542673887},{"$f":"$G125*Parâmetros!E$16","v":89.247489577095052},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",21,"Econ_LitBAguaCOMERCIAL21","COMERCIAL",51.25,{"$f":"0.3333333*$F141/Parâmetros!$C$5","v":2.5178136809583643E-6},{"$f":"$G141*Parâmetros!B$16","v":18.382949834157827},{"$f":"$G141*Parâmetros!C$16","v":18.860651433904145},{"$f":"$G141*Parâmetros!D$16","v":19.373660153530597},{"$f":"$G141*Parâmetros!E$16","v":19.886668873157049},{"$f":"IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",32,"Econ_LitBAguaCOMERCIAL32","COMERCIAL",18.5,{"$f":"0.3333333*$F145/Parâmetros!$C$5","v":9.0886932873619001E-7},{"$f":"$G145*Parâmetros!B$16","v":6.635796525500874},{"$f":"$G145*Parâmetros!C$16","v":6.8082351517507638},{"$f":"$G145*Parâmetros!D$16","v":6.9934187871281175},{"$f":"$G145*Parâmetros!E$16","v":7.1786024225054712},{"$f":"IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",69,"Econ_LitBAguaRESIDENCIAL69","RESIDENCIAL",10.5,{"$f":"0.3333333*$F170/Parâmetros!$C$5","v":5.1584475414756725E-7},{"$f":"$G170*Parâmetros!B$16","v":3.7662628928518469},{"$f":"$G170*Parâmetros!C$16","v":3.8641334645071899},{"$f":"$G170*Parâmetros!D$16","v":3.9692376899916337},{"$f":"$G170*Parâmetros!E$16","v":4.0743419154760785},{"$f":"IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",155,"Econ_LitBAguaRESIDENCIAL155","RESIDENCIAL",1.25,{"$f":"0.3333333*$F188/Parâmetros!$C$5","v":6.14100897794723E-8},{"$f":"$G188*Parâmetros!B$16","v":0.44836463010141042},{"$f":"$G188*Parâmetros!C$16","v":0.46001588863180837},{"$f":"$G188*Parâmetros!D$16","v":0.47252829642757549},{"$f":"$G188*Parâmetros!E$16","v":0.48504070422334267},{"$f":"IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",168,"Econ_LitBAguaRESIDENCIAL168","RESIDENCIAL",1,{"$f":"0.3333333*$F207/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G207*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G207*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G207*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G207*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",388,"Econ_LitBAguaRESIDENCIAL388","RESIDENCIAL",0.25,{"$f":"0.3333333*$F221/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G221*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G221*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G221*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G221*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",79,"Econ_LitBAguaRESIDENCIAL79","RESIDENCIAL",7,{"$f":"0.3333333*$F250/Parâmetros!$C$5","v":3.4389650276504484E-7},{"$f":"$G250*Parâmetros!B$16","v":2.5108419285678978},{"$f":"$G250*Parâmetros!C$16","v":2.5760889763381267},{"$f":"$G250*Parâmetros!D$16","v":2.6461584599944223},{"$f":"$G250*Parâmetros!E$16","v":2.7162279436507188},{"$f":"IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",150,"Econ_LitBAguaRESIDENCIAL150","RESIDENCIAL",2.75,{"$f":"0.3333333*$F268/Parâmetros!$C$5","v":1.3510219751483905E-7},{"$f":"$G268*Parâmetros!B$16","v":0.98640218622310283},{"$f":"$G268*Parâmetros!C$16","v":1.0120349549899783},{"$f":"$G268*Parâmetros!D$16","v":1.039562252140666},{"$f":"$G268*Parâmetros!E$16","v":1.0670895492913539},{"$f":"IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",30,"Econ_LitBAguaCOMERCIAL30","COMERCIAL",20.25,{"$f":"0.3333333*$F274/Parâmetros!$C$5","v":9.9484345442745122E-7},{"$f":"$G274*Parâmetros!B$16","v":7.2635070076428487},{"$f":"$G274*Parâmetros!C$16","v":7.4522573958352956},{"$f":"$G274*Parâmetros!D$16","v":7.6549584021267227},{"$f":"$G274*Parâmetros!E$16","v":7.8576594084181517},{"$f":"IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","RESIDENCIAL",12,"Econ_LitBEsgotoRESIDENCIAL12","RESIDENCIAL",2364.25,{"$f":"0.3333333*$F293/Parâmetros!$C$5","v":1.1615104380889391E-4},{"$f":"$G293*Parâmetros!B$16","v":848.03686137380771},{"$f":"$G293*Parâmetros!C$16","v":870.07405175820236},{"$f":"$G293*Parâmetros!D$16","v":893.74001986311634},{"$f":"$G293*Parâmetros!E$16","v":917.40598796803033},{"$f":"IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","RESIDENCIAL",38,"Econ_LitBEsgotoRESIDENCIAL38","RESIDENCIAL",91,{"$f":"0.3333333*$F319/Parâmetros!$C$5","v":4.4706545359455837E-6},{"$f":"$G319*Parâmetros!B$16","v":32.640945071382681},{"$f":"$G319*Parâmetros!C$16","v":33.489156692395653},{"$f":"$G319*Parâmetros!D$16","v":34.400059979927498},{"$f":"$G319*Parâmetros!E$16","v":35.31096326745935},{"$f":"IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",57,"Econ_LitBEsgotoRESIDENCIAL57","RESIDENCIAL",15,{"$f":"0.3333333*$F336/Parâmetros!$C$5","v":7.369210773536676E-7},{"$f":"$G336*Parâmetros!B$16","v":5.3803755612169253},{"$f":"$G336*Parâmetros!C$16","v":5.5201906635817002},{"$f":"$G336*Parâmetros!D$16","v":5.6703395571309061},{"$f":"$G336*Parâmetros!E$16","v":5.820488450680112},{"$f":"IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",3,"Econ_LitBEsgotoTARIFA SOCIAL3","TARIFA SOCIAL",76,{"$f":"0.3333333*$F366/Parâmetros!$C$5","v":3.7337334585919155E-6},{"$f":"$G366*Parâmetros!B$16","v":27.260569510165752},{"$f":"$G366*Parâmetros!C$16","v":27.968966028813945},{"$f":"$G366*Parâmetros!D$16","v":28.729720422796589},{"$f":"$G366*Parâmetros!E$16","v":29.490474816779233},{"$f":"IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","TARIFA SOCIAL",10,"Econ_LitBEsgotoTARIFA SOCIAL10","TARIFA SOCIAL",62,{"$f":"0.3333333*$F373/Parâmetros!$C$5","v":3.0459404530618262E-6},{"$f":"$G373*Parâmetros!B$16","v":22.238885653029957},{"$f":"$G373*Parâmetros!C$16","v":22.816788076137698},{"$f":"$G373*Parâmetros!D$16","v":23.437403502807747},{"$f":"$G373*Parâmetros!E$16","v":24.0580189294778},{"$f":"IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","COMERCIAL",5,"Econ_LitBEsgotoCOMERCIAL5","COMERCIAL",187.25,{"$f":"0.3333333*$F398/Parâmetros!$C$5","v":9.1992314489649498E-6},{"$f":"$G398*Parâmetros!B$16","v":67.165021589191269},{"$f":"$G398*Parâmetros!C$16","v":68.910380117044895},{"$f":"$G398*Parâmetros!D$16","v":70.784738804850804},{"$f":"$G398*Parâmetros!E$16","v":72.659097492656727},{"$f":"IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",31,"Econ_LitBEsgotoCOMERCIAL31","COMERCIAL",18,{"$f":"0.3333333*$F417/Parâmetros!$C$5","v":8.8430529282440116E-7},{"$f":"$G417*Parâmetros!B$16","v":6.45645067346031},{"$f":"$G417*Parâmetros!C$16","v":6.6242287962980413},{"$f":"$G417*Parâmetros!D$16","v":6.8044074685570877},{"$f":"$G417*Parâmetros!E$16","v":6.9845861408161349},{"$f":"IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","UTILIDADE PUBLICA",13,"Econ_LitBEsgotoUTILIDADE PUBLICA13","UTILIDADE PUBLICA",6,{"$f":"0.3333333*$F441/Parâmetros!$C$5","v":2.9476843094146702E-7},{"$f":"$G441*Parâmetros!B$16","v":2.1521502244867698},{"$f":"$G441*Parâmetros!C$16","v":2.20807626543268},{"$f":"$G441*Parâmetros!D$16","v":2.2681358228523623},{"$f":"$G441*Parâmetros!E$16","v":2.3281953802720445},{"$f":"IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","RESIDENCIAL",70,"Econ_LitBEsgotoRESIDENCIAL70","RESIDENCIAL",8,{"$f":"0.3333333*$F446/Parâmetros!$C$5","v":3.9302457458862271E-7},{"$f":"$G446*Parâmetros!B$16","v":2.8695336326490266},{"$f":"$G446*Parâmetros!C$16","v":2.9441016872435735},{"$f":"$G446*Parâmetros!D$16","v":3.0241810971364833},{"$f":"$G446*Parâmetros!E$16","v":3.1042605070293932},{"$f":"IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",129,"Econ_LitBEsgotoRESIDENCIAL129","RESIDENCIAL",1.75,{"$f":"0.3333333*$F478/Parâmetros!$C$5","v":8.5974125691261209E-8},{"$f":"$G478*Parâmetros!B$16","v":0.62771048214197445},{"$f":"$G478*Parâmetros!C$16","v":0.64402224408453168},{"$f":"$G478*Parâmetros!D$16","v":0.66153961499860559},{"$f":"$G478*Parâmetros!E$16","v":0.67905698591267971},{"$f":"IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",362,"Econ_LitBEsgotoRESIDENCIAL362","RESIDENCIAL",1,{"$f":"0.3333333*$F484/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G484*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G484*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G484*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G484*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",110,{"$f":"\"Econ_LitB\"&A515&B515&C515","v":"Econ_LitBEsgotoRESIDENCIAL110"},{"$f":"IF(OR($B515=\"SANEPAR\", $B515=\"INATIVO\",),\"INATIVO + SANEPAR\",$B515)","v":"RESIDENCIAL"},4.25,{"$f":"0.3333333*$F515/Parâmetros!$C$5","v":2.0879430525020581E-7},{"$f":"$G515*Parâmetros!B$16","v":1.5244397423447953},{"$f":"$G515*Parâmetros!C$16","v":1.5640540213481484},{"$f":"$G515*Parâmetros!D$16","v":1.6065962078537566},{"$f":"$G515*Parâmetros!E$16","v":1.6491383943593652},{"$f":"IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",226,"Econ_LitBEsgotoRESIDENCIAL226","RESIDENCIAL",0.5,{"$f":"0.3333333*$F527/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G527*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G527*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G527*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G527*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",49,"Econ_LitBAguaCOMERCIAL49","COMERCIAL",8.5,{"$f":"0.3333333*$F544/Parâmetros!$C$5","v":4.1758861050041162E-7},{"$f":"$G544*Parâmetros!B$16","v":3.0488794846895906},{"$f":"$G544*Parâmetros!C$16","v":3.1281080426962968},{"$f":"$G544*Parâmetros!D$16","v":3.2131924157075131},{"$f":"$G544*Parâmetros!E$16","v":3.2982767887187303},{"$f":"IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",183,"Econ_LitBAguaCOMERCIAL183","COMERCIAL",0.5,{"$f":"0.3333333*$F564/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G564*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G564*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G564*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G564*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","MPC",1,"Econ_LitBAguaMPC1","MPC",16.5,{"$f":"0.3333333*$F589/Parâmetros!$C$5","v":8.1061318508903427E-7},{"$f":"$G589*Parâmetros!B$16","v":5.9184131173386172},{"$f":"$G589*Parâmetros!C$16","v":6.0722097299398703},{"$f":"$G589*Parâmetros!D$16","v":6.2373735128439955},{"$f":"$G589*Parâmetros!E$16","v":6.4025372957481226},{"$f":"IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",116,"Econ_LitBAguaCOMERCIAL116","COMERCIAL",0.75,{"$f":"0.3333333*$F595/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G595*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G595*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G595*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G595*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",64,"Econ_LitBAguaCOMERCIAL64","COMERCIAL",3.5,{"$f":"0.3333333*$F626/Parâmetros!$C$5","v":1.7194825138252242E-7},{"$f":"$G626*Parâmetros!B$16","v":1.2554209642839489},{"$f":"$G626*Parâmetros!C$16","v":1.2880444881690634},{"$f":"$G626*Parâmetros!D$16","v":1.3230792299972112},{"$f":"$G626*Parâmetros!E$16","v":1.3581139718253594},{"$f":"IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","MPC",8,"Econ_LitBAguaMPC8","MPC",2.75,{"$f":"0.3333333*$F632/Parâmetros!$C$5","v":1.3510219751483905E-7},{"$f":"$G632*Parâmetros!B$16","v":0.98640218622310283},{"$f":"$G632*Parâmetros!C$16","v":1.0120349549899783},{"$f":"$G632*Parâmetros!D$16","v":1.039562252140666},{"$f":"$G632*Parâmetros!E$16","v":1.0670895492913539},{"$f":"IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","UTILIDADE PUBLICA",10,"Econ_LitBAguaUTILIDADE PUBLICA10","UTILIDADE PUBLICA",9.5,{"$f":"0.3333333*$F664/Parâmetros!$C$5","v":4.6671668232398943E-7},{"$f":"$G664*Parâmetros!B$16","v":3.407571188770719},{"$f":"$G664*Parâmetros!C$16","v":3.4961207536017431},{"$f":"$G664*Parâmetros!D$16","v":3.5912150528495737},{"$f":"$G664*Parâmetros!E$16","v":3.6863093520974042},{"$f":"IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","COMERCIAL",49,"Econ_LitBEsgotoCOMERCIAL49","COMERCIAL",7.75,{"$f":"0.3333333*$F675/Parâmetros!$C$5","v":3.8074255663272828E-7},{"$f":"$G675*Parâmetros!B$16","v":2.7798607066287446},{"$f":"$G675*Parâmetros!C$16","v":2.8520985095172122},{"$f":"$G675*Parâmetros!D$16","v":2.9296754378509684},{"$f":"$G675*Parâmetros!E$16","v":3.007252366184725},{"$f":"IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","COMERCIAL",115,"Econ_LitBEsgotoCOMERCIAL115","COMERCIAL",1.25,{"$f":"0.3333333*$F693/Parâmetros!$C$5","v":6.14100897794723E-8},{"$f":"$G693*Parâmetros!B$16","v":0.44836463010141042},{"$f":"$G693*Parâmetros!C$16","v":0.46001588863180837},{"$f":"$G693*Parâmetros!D$16","v":0.47252829642757549},{"$f":"$G693*Parâmetros!E$16","v":0.48504070422334267},{"$f":"IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",104,"Econ_LitBEsgotoCOMERCIAL104","COMERCIAL",2.5,{"$f":"0.3333333*$F712/Parâmetros!$C$5","v":1.228201795589446E-7},{"$f":"$G712*Parâmetros!B$16","v":0.89672926020282084},{"$f":"$G712*Parâmetros!C$16","v":0.92003177726361673},{"$f":"$G712*Parâmetros!D$16","v":0.94505659285515098},{"$f":"$G712*Parâmetros!E$16","v":0.97008140844668533},{"$f":"IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",75,"Econ_LitBEsgotoCOMERCIAL75","COMERCIAL",3,{"$f":"0.3333333*$F737/Parâmetros!$C$5","v":1.4738421547073351E-7},{"$f":"$G737*Parâmetros!B$16","v":1.0760751122433849},{"$f":"$G737*Parâmetros!C$16","v":1.10403813271634},{"$f":"$G737*Parâmetros!D$16","v":1.1340679114261811},{"$f":"$G737*Parâmetros!E$16","v":1.1640976901360223},{"$f":"IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",330,"Econ_LitBEsgotoCOMERCIAL330","COMERCIAL",0.25,{"$f":"0.3333333*$F744/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G744*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G744*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G744*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G744*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",165,"Econ_LitBEsgotoCOMERCIAL165","COMERCIAL",0.75,{"$f":"0.3333333*$F774/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G774*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G774*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G774*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G774*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",16,"Econ_LitBAguaINDUSTRIAL16","INDUSTRIAL",2.5,{"$f":"0.3333333*$F791/Parâmetros!$C$5","v":1.228201795589446E-7},{"$f":"$G791*Parâmetros!B$16","v":0.89672926020282084},{"$f":"$G791*Parâmetros!C$16","v":0.92003177726361673},{"$f":"$G791*Parâmetros!D$16","v":0.94505659285515098},{"$f":"$G791*Parâmetros!E$16","v":0.97008140844668533},{"$f":"IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","INDUSTRIAL",18,"Econ_LitBAguaINDUSTRIAL18","INDUSTRIAL",1,{"$f":"0.3333333*$F798/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G798*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G798*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G798*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G798*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","INDUSTRIAL",37,"Econ_LitBEsgotoINDUSTRIAL37","INDUSTRIAL",0.5,{"$f":"0.3333333*$F823/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G823*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G823*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G823*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G823*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",7,"Econ_LitBAguaPODER PUBLICO7","PODER PUBLICO",9.75,{"$f":"0.3333333*$F842/Parâmetros!$C$5","v":4.7899870027988397E-7},{"$f":"$G842*Parâmetros!B$16","v":3.4972441147910014},{"$f":"$G842*Parâmetros!C$16","v":3.5881239313281057},{"$f":"$G842*Parâmetros!D$16","v":3.685720712135089},{"$f":"$G842*Parâmetros!E$16","v":3.7833174929420732},{"$f":"IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","PODER PUBLICO",52,"Econ_LitBAguaPODER PUBLICO52","PODER PUBLICO",2.75,{"$f":"0.3333333*$F860/Parâmetros!$C$5","v":1.3510219751483905E-7},{"$f":"$G860*Parâmetros!B$16","v":0.98640218622310283},{"$f":"$G860*Parâmetros!C$16","v":1.0120349549899783},{"$f":"$G860*Parâmetros!D$16","v":1.039562252140666},{"$f":"$G860*Parâmetros!E$16","v":1.0670895492913539},{"$f":"IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",114,"Econ_LitBAguaPODER PUBLICO114","PODER PUBLICO",0.5,{"$f":"0.3333333*$F871/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G871*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G871*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G871*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G871*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",105,"Econ_LitBAguaPODER PUBLICO105","PODER PUBLICO",1,{"$f":"0.3333333*$F903/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G903*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G903*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G903*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G903*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",150,"Econ_LitBAguaPODER PUBLICO150","PODER PUBLICO",0.5,{"$f":"0.3333333*$F909/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G909*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G909*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G909*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G909*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",127,"Econ_LitBAguaPODER PUBLICO127","PODER PUBLICO",0.5,{"$f":"0.3333333*$F940/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G940*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G940*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G940*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G940*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",91,"Econ_LitBAguaPODER PUBLICO91","PODER PUBLICO",1,{"$f":"0.3333333*$F946/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G946*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G946*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G946*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G946*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",18,"Econ_LitBEsgotoPODER PUBLICO18","PODER PUBLICO",5,{"$f":"0.3333333*$F969/Parâmetros!$C$5","v":2.456403591178892E-7},{"$f":"$G969*Parâmetros!B$16","v":1.7934585204056417},{"$f":"$G969*Parâmetros!C$16","v":1.8400635545272335},{"$f":"$G969*Parâmetros!D$16","v":1.890113185710302},{"$f":"$G969*Parâmetros!E$16","v":1.9401628168933707},{"$f":"IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","PODER PUBLICO",199,"Econ_LitBEsgotoPODER PUBLICO199","PODER PUBLICO",0.5,{"$f":"0.3333333*$F989/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G989*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G989*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G989*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G989*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",233,"Econ_LitBEsgotoPODER PUBLICO233","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1008/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1008*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1008*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1008*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1008*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",90,"Econ_LitBEsgotoPODER PUBLICO90","PODER PUBLICO",1,{"$f":"0.3333333*$F1020/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G1020*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G1020*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G1020*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G1020*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",43,"Econ_LitBEsgotoPODER PUBLICO43","PODER PUBLICO",1.25,{"$f":"0.3333333*$F1051/Parâmetros!$C$5","v":6.14100897794723E-8},{"$f":"$G1051*Parâmetros!B$16","v":0.44836463010141042},{"$f":"$G1051*Parâmetros!C$16","v":0.46001588863180837},{"$f":"$G1051*Parâmetros!D$16","v":0.47252829642757549},{"$f":"$G1051*Parâmetros!E$16","v":0.48504070422334267},{"$f":"IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",0,"Econ_LitBAguaUTILIDADE PUBLICA0","UTILIDADE PUBLICA",20,{"$f":"0.3333333*$F1057/Parâmetros!$C$5","v":9.8256143647155679E-7},{"$f":"$G1057*Parâmetros!B$16","v":7.1738340816225667},{"$f":"$G1057*Parâmetros!C$16","v":7.3602542181089339},{"$f":"$G1057*Parâmetros!D$16","v":7.5604527428412078},{"$f":"$G1057*Parâmetros!E$16","v":7.7606512675734827},{"$f":"IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","UTILIDADE PUBLICA",52,"Econ_LitBAguaUTILIDADE PUBLICA52","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1089/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1089*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1089*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1089*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1089*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",478,"Econ_LitBAguaUTILIDADE PUBLICA478","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1094/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1094*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1094*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1094*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1094*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",19,"Econ_LitBEsgotoUTILIDADE PUBLICA19","UTILIDADE PUBLICA",2,{"$f":"0.3333333*$F1118/Parâmetros!$C$5","v":9.8256143647155677E-8},{"$f":"$G1118*Parâmetros!B$16","v":0.71738340816225665},{"$f":"$G1118*Parâmetros!C$16","v":0.73602542181089337},{"$f":"$G1118*Parâmetros!D$16","v":0.75604527428412083},{"$f":"$G1118*Parâmetros!E$16","v":0.77606512675734829},{"$f":"IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","UTILIDADE PUBLICA",90,"Econ_LitBEsgotoUTILIDADE PUBLICA90","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1137/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1137*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1137*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1137*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1137*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",621,"Econ_LitBAguaRESIDENCIAL621","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1162/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1162*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1162*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1162*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1162*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",125,"Econ_LitBAguaRESIDENCIAL125","RESIDENCIAL",2.25,{"$f":"0.3333333*$F1169/Parâmetros!$C$5","v":1.1053816160305014E-7},{"$f":"$G1169*Parâmetros!B$16","v":0.80705633418253875},{"$f":"$G1169*Parâmetros!C$16","v":0.82802859953725516},{"$f":"$G1169*Parâmetros!D$16","v":0.85055093356963596},{"$f":"$G1169*Parâmetros!E$16","v":0.87307326760201687},{"$f":"IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",379,"Econ_LitBAguaRESIDENCIAL379","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1199/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1199*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1199*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1199*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1199*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",284,"Econ_LitBAguaRESIDENCIAL284","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1216/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1216*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1216*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1216*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1216*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",234,"Econ_LitBAguaRESIDENCIAL234","RESIDENCIAL",0.75,{"$f":"0.3333333*$F1223/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1223*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1223*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1223*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1223*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",77,"Econ_LitBAguaTARIFA SOCIAL77","TARIFA SOCIAL",0.25,{"$f":"0.3333333*$F1242/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1242*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1242*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1242*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1242*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",756,"Econ_LitBAguaRESIDENCIAL756","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1267/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1267*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1267*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1267*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1267*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",141,"Econ_LitBAguaRESIDENCIAL141","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1285/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1285*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1285*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1285*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1285*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",145,"Econ_LitBEsgotoRESIDENCIAL145","RESIDENCIAL",1,{"$f":"0.3333333*$F1314/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G1314*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G1314*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G1314*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G1314*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",236,"Econ_LitBEsgotoRESIDENCIAL236","RESIDENCIAL",0.75,{"$f":"0.3333333*$F1328/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1328*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1328*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1328*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1328*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",444,{"$f":"\"Econ_LitB\"&A1347&B1347&C1347","v":"Econ_LitBEsgotoRESIDENCIAL444"},{"$f":"IF(OR($B1347=\"SANEPAR\", $B1347=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1347)","v":"RESIDENCIAL"},0.25,{"$f":"0.3333333*$F1347/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1347*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1347*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1347*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1347*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",369,"Econ_LitBEsgotoRESIDENCIAL369","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1365/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1365*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1365*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1365*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1365*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",153,"Econ_LitBEsgotoRESIDENCIAL153","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1390/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1390*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1390*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1390*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1390*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",352,"Econ_LitBEsgotoRESIDENCIAL352","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1408/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1408*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1408*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1408*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1408*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",219,"Econ_LitBEsgotoRESIDENCIAL219","RESIDENCIAL",1,{"$f":"0.3333333*$F1414/Parâmetros!$C$5","v":4.9128071823577838E-8},{"$f":"$G1414*Parâmetros!B$16","v":0.35869170408112833},{"$f":"$G1414*Parâmetros!C$16","v":0.36801271090544668},{"$f":"$G1414*Parâmetros!D$16","v":0.37802263714206041},{"$f":"$G1414*Parâmetros!E$16","v":0.38803256337867414},{"$f":"IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",125,"Econ_LitBAguaCOMERCIAL125","COMERCIAL",1.5,{"$f":"0.3333333*$F1433/Parâmetros!$C$5","v":7.3692107735366754E-8},{"$f":"$G1433*Parâmetros!B$16","v":0.53803755612169246},{"$f":"$G1433*Parâmetros!C$16","v":0.55201906635817},{"$f":"$G1433*Parâmetros!D$16","v":0.56703395571309056},{"$f":"$G1433*Parâmetros!E$16","v":0.58204884506801113},{"$f":"IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",151,"Econ_LitBAguaCOMERCIAL151","COMERCIAL",0.75,{"$f":"0.3333333*$F1463/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1463*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1463*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1463*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1463*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",166,"Econ_LitBAguaCOMERCIAL166","COMERCIAL",0.75,{"$f":"0.3333333*$F1476/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1476*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1476*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1476*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1476*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",230,"Econ_LitBAguaCOMERCIAL230","COMERCIAL",0.25,{"$f":"0.3333333*$F1488/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1488*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1488*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1488*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1488*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",359,"Econ_LitBAguaCOMERCIAL359","COMERCIAL",0.25,{"$f":"0.3333333*$F1519/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1519*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1519*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1519*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1519*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",239,"Econ_LitBAguaCOMERCIAL239","COMERCIAL",0.5,{"$f":"0.3333333*$F1538/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1538*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1538*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1538*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1538*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",79,"Econ_LitBEsgotoCOMERCIAL79","COMERCIAL",3.25,{"$f":"0.3333333*$F1543/Parâmetros!$C$5","v":1.5966623342662799E-7},{"$f":"$G1543*Parâmetros!B$16","v":1.1657480382636671},{"$f":"$G1543*Parâmetros!C$16","v":1.1960413104427019},{"$f":"$G1543*Parâmetros!D$16","v":1.2285735707116965},{"$f":"$G1543*Parâmetros!E$16","v":1.2611058309806911},{"$f":"IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",209,"Econ_LitBEsgotoCOMERCIAL209","COMERCIAL",0.5,{"$f":"0.3333333*$F1562/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1562*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1562*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1562*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1562*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",195,"Econ_LitBEsgotoCOMERCIAL195","COMERCIAL",0.75,{"$f":"0.3333333*$F1581/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1581*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1581*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1581*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1581*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",342,"Econ_LitBEsgotoCOMERCIAL342","COMERCIAL",0.25,{"$f":"0.3333333*$F1612/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1612*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1612*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1612*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1612*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",293,"Econ_LitBEsgotoCOMERCIAL293","COMERCIAL",0.25,{"$f":"0.3333333*$F1624/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1624*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1624*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1624*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1624*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",341,"Econ_LitBEsgotoCOMERCIAL341","COMERCIAL",0.25,{"$f":"0.3333333*$F1637/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1637*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1637*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1637*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1637*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",224,{"$f":"\"Econ_LitB\"&A1667&B1667&C1667","v":"Econ_LitBEsgotoINDUSTRIAL224"},{"$f":"IF(OR($B1667=\"SANEPAR\", $B1667=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1667)","v":"INDUSTRIAL"},0.25,{"$f":"0.3333333*$F1667/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1667*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1667*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1667*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1667*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",308,"Econ_LitBAguaPODER PUBLICO308","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1686/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1686*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1686*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1686*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1686*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",312,"Econ_LitBAguaPODER PUBLICO312","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1692/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1692*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1692*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1692*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1692*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",246,"Econ_LitBAguaPODER PUBLICO246","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1710/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1710*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1710*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1710*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1710*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",119,"Econ_LitBEsgotoPODER PUBLICO119","PODER PUBLICO",0.75,{"$f":"0.3333333*$F1735/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1735*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1735*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1735*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1735*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",63,"Econ_LitBEsgotoPODER PUBLICO63","PODER PUBLICO",0.5,{"$f":"0.3333333*$F1753/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1753*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1753*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1753*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1753*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",139,"Econ_LitBEsgotoPODER PUBLICO139","PODER PUBLICO",0.5,{"$f":"0.3333333*$F1772/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1772*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1772*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1772*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1772*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",721,"Econ_LitBAguaSANEPAR721","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F1786/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1786*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1786*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1786*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1786*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",32,"Econ_LitBEsgotoUTILIDADE PUBLICA32","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1815/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1815*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1815*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1815*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1815*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",449,"Econ_LitBAguaRESIDENCIAL449","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1833/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1833*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1833*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1833*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1833*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",261,"Econ_LitBAguaRESIDENCIAL261","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1839/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1839*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1839*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1839*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1839*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",597,"Econ_LitBAguaRESIDENCIAL597","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1858/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1858*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1858*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1858*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1858*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",81,"Econ_LitBAguaTARIFA SOCIAL81","TARIFA SOCIAL",0.25,{"$f":"0.3333333*$F1884/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1884*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1884*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1884*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1884*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",179,"Econ_LitBAguaRESIDENCIAL179","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1901/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1901*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1901*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1901*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1901*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",8,"Econ_LitBEsgotoINDUSTRIAL8","INDUSTRIAL",0.75,{"$f":"0.3333333*$F1913/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1913*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1913*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1913*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1913*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","RESIDENCIAL",160,"Econ_LitBEsgotoRESIDENCIAL160","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1944/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G1944*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G1944*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G1944*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G1944*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",890,"Econ_LitBEsgotoRESIDENCIAL890","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1963/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G1963*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G1963*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G1963*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G1963*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",127,"Econ_LitBAguaCOMERCIAL127","COMERCIAL",0.75,{"$f":"0.3333333*$F1982/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1982*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1982*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1982*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1982*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",161,{"$f":"\"Econ_LitB\"&A1987&B1987&C1987","v":"Econ_LitBAguaCOMERCIAL161"},{"$f":"IF(OR($B1987=\"SANEPAR\", $B1987=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1987)","v":"COMERCIAL"},0.75,{"$f":"0.3333333*$F1987/Parâmetros!$C$5","v":3.6846053867683377E-8},{"$f":"$G1987*Parâmetros!B$16","v":0.26901877806084623},{"$f":"$G1987*Parâmetros!C$16","v":0.276009533179085},{"$f":"$G1987*Parâmetros!D$16","v":0.28351697785654528},{"$f":"$G1987*Parâmetros!E$16","v":0.29102442253400557},{"$f":"IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",194,"Econ_LitBAguaCOMERCIAL194","COMERCIAL",0.25,{"$f":"0.3333333*$F2006/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2006*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2006*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2006*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2006*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",290,"Econ_LitBAguaCOMERCIAL290","COMERCIAL",0.25,{"$f":"0.3333333*$F2033/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2033*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2033*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2033*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2033*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",1068,"Econ_LitBAguaCOMERCIAL1068","COMERCIAL",0.25,{"$f":"0.3333333*$F2049/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2049*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2049*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2049*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2049*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",237,"Econ_LitBEsgotoCOMERCIAL237","COMERCIAL",0.25,{"$f":"0.3333333*$F2062/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2062*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2062*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2062*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2062*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",879,"Econ_LitBEsgotoCOMERCIAL879","COMERCIAL",0.25,{"$f":"0.3333333*$F2092/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2092*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2092*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2092*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2092*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1397,"Econ_LitBEsgotoCOMERCIAL1397","COMERCIAL",0.25,{"$f":"0.3333333*$F2111/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2111*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2111*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2111*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2111*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",254,"Econ_LitBAguaINDUSTRIAL254","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2131/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2131*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2131*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2131*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2131*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",36,"Econ_LitBEsgotoINDUSTRIAL36","INDUSTRIAL",0.5,{"$f":"0.3333333*$F2135/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G2135*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G2135*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G2135*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G2135*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",252,"Econ_LitBAguaPODER PUBLICO252","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2160/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2160*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2160*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2160*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2160*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",176,"Econ_LitBEsgotoPODER PUBLICO176","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2178/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2178*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2178*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2178*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2178*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",265,"Econ_LitBEsgotoPODER PUBLICO265","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2197/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2197*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2197*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2197*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2197*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",43,"Econ_LitBAguaUTILIDADE PUBLICA43","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2211/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2211*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2211*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2211*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2211*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",50,"Econ_LitBEsgotoUTILIDADE PUBLICA50","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2240/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2240*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2240*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2240*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2240*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",748,"Econ_LitBAguaRESIDENCIAL748","RESIDENCIAL",0.25,{"$f":"0.3333333*$F2258/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2258*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2258*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2258*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2258*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",68,"Econ_LitBAguaINDUSTRIAL68","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2277/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2277*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2277*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2277*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2277*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",68,"Econ_LitBEsgotoINDUSTRIAL68","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2302/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2302*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2302*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2302*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2302*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",242,"Econ_LitBAguaCOMERCIAL242","COMERCIAL",0.25,{"$f":"0.3333333*$F2309/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2309*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2309*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2309*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2309*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",208,"Econ_LitBAguaCOMERCIAL208","COMERCIAL",0.5,{"$f":"0.3333333*$F2326/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G2326*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G2326*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G2326*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G2326*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",284,"Econ_LitBEsgotoCOMERCIAL284","COMERCIAL",0.25,{"$f":"0.3333333*$F2356/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2356*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2356*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2356*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2356*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",222,"Econ_LitBEsgotoCOMERCIAL222","COMERCIAL",0.25,{"$f":"0.3333333*$F2363/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2363*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2363*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2363*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2363*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",41,"Econ_LitBEsgotoINDUSTRIAL41","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2388/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2388*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2388*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2388*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2388*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",116,"Econ_LitBAguaPODER PUBLICO116","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2407/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2407*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2407*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2407*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2407*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",274,"Econ_LitBEsgotoPODER PUBLICO274","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2425/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2425*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2425*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2425*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2425*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",24,"Econ_LitBAguaENTIDADE FILANTROPICA24","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2450/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2450*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2450*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2450*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2450*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","ENTIDADE FILANTROPICA",45,"Econ_LitBAguaENTIDADE FILANTROPICA45","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2452/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2452*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2452*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2452*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2452*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",63,"Econ_LitBAguaUTILIDADE PUBLICA63","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2453/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2453*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2453*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2453*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2453*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",9,"Econ_LitBAguaSANEPAR9","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2454/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2454*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2454*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2454*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2454*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","SANEPAR",42,"Econ_LitBAguaSANEPAR42","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2455/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2455*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2455*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2455*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2455*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",164,"Econ_LitBAguaSANEPAR164","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2456/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2456*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2456*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2456*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2456*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",167,"Econ_LitBAguaSANEPAR167","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2457/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2457*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2457*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2457*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2457*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",584,"Econ_LitBAguaSANEPAR584","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2458/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2458*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2458*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2458*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2458*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1118,"Econ_LitBAguaSANEPAR1118","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2459/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2459*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2459*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2459*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2459*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1434,"Econ_LitBAguaSANEPAR1434","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2460/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2460*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2460*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2460*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2460*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",136,"Econ_LitBAguaPODER PUBLICO136","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2461/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2461*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2461*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2461*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2461*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",49,"Econ_LitBAguaUTILIDADE PUBLICA49","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2462/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2462*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2462*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2462*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2462*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",100,"Econ_LitBAguaUTILIDADE PUBLICA100","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2463/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2463*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2463*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2463*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2463*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",118,"Econ_LitBAguaUTILIDADE PUBLICA118","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2464/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2464*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2464*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2464*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2464*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",56,"Econ_LitBAguaSANEPAR56","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2465/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2465*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2465*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2465*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2465*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",170,"Econ_LitBAguaSANEPAR170","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2466/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2466*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2466*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2466*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2466*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",194,"Econ_LitBAguaSANEPAR194","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2467/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2467*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2467*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2467*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2467*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",27,"Econ_LitBEsgotoUTILIDADE PUBLICA27","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2468/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2468*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2468*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2468*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2468*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","UTILIDADE PUBLICA",37,"Econ_LitBEsgotoUTILIDADE PUBLICA37","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2469/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2469*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2469*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2469*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2469*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","ENTIDADE FILANTROPICA",113,"Econ_LitBEsgotoENTIDADE FILANTROPICA113","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2470/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2470*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2470*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2470*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2470*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",5,"Econ_LitBEsgotoSANEPAR5","INATIVO + SANEPAR",0.5,{"$f":"0.3333333*$F2471/Parâmetros!$C$5","v":2.4564035911788919E-8},{"$f":"$G2471*Parâmetros!B$16","v":0.17934585204056416},{"$f":"$G2471*Parâmetros!C$16","v":0.18400635545272334},{"$f":"$G2471*Parâmetros!D$16","v":0.18901131857103021},{"$f":"$G2471*Parâmetros!E$16","v":0.19401628168933707},{"$f":"IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","SANEPAR",13,"Econ_LitBEsgotoSANEPAR13","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2472/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2472*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2472*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2472*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2472*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","SANEPAR",33,"Econ_LitBEsgotoSANEPAR33","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2473/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2473*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2473*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2473*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2473*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",110,"Econ_LitBEsgotoUTILIDADE PUBLICA110","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2474/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2474*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2474*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2474*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2474*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",24,"Econ_LitBEsgotoENTIDADE FILANTROPICA24","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2475/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2475*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2475*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2475*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2475*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","ENTIDADE FILANTROPICA",45,"Econ_LitBEsgotoENTIDADE FILANTROPICA45","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2476/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2476*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2476*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2476*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2476*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",63,"Econ_LitBEsgotoUTILIDADE PUBLICA63","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2477/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2477*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2477*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2477*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2477*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",6,"Econ_LitBEsgotoSANEPAR6","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2478/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2478*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2478*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2478*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2478*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","SANEPAR",9,"Econ_LitBEsgotoSANEPAR9","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2479/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2479*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2479*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2479*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2479*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","PODER PUBLICO",136,"Econ_LitBEsgotoPODER PUBLICO136","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2480/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2480*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2480*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2480*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2480*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",49,"Econ_LitBEsgotoUTILIDADE PUBLICA49","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2481/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2481*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2481*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2481*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2481*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",56,"Econ_LitBEsgotoSANEPAR56","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2482/Parâmetros!$C$5","v":1.228201795589446E-8},{"$f":"$G2482*Parâmetros!B$16","v":8.9672926020282082E-2},{"$f":"$G2482*Parâmetros!C$16","v":9.2003177726361671E-2},{"$f":"$G2482*Parâmetros!D$16","v":9.4505659285515103E-2},{"$f":"$G2482*Parâmetros!E$16","v":9.7008140844668536E-2},{"$f":"IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]

{"sheet":"Tarifa Litoral B - Ligações","index":17,"n_rows":2482,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Objeto","Categoria","Faixa","Chave","Categorias Propostas","Ligações","Peso",2021,2022,2023,2024,"Condicional"]
["Agua","RESIDENCIAL",0,{"$f":"\"Lig_LitB\"&A2&B2&C2","v":"Lig_LitBAguaRESIDENCIAL0"},{"$f":"IF(OR($B2=\"SANEPAR\", $B2=\"INATIVO\",),\"INATIVO + SANEPAR\",$B2)","v":"RESIDENCIAL"},8581.5,{"$f":"0.3333333*$F2/Parâmetros!$D$5","v":5.3452533305411662E-4},{"$f":"$G2*Parâmetros!B$17","v":3077.6926352856581},{"$f":"$G2*Parâmetros!C$17","v":3157.02666325364},{"$f":"$G2*Parâmetros!D$17","v":3238.0359525037979},{"$f":"$G2*Parâmetros!E$17","v":3319.0452417539559},{"$f":"IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2<=VLOOKUP(E2,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",1,{"$f":"\"Lig_LitB\"&A3&B3&C3","v":"Lig_LitBAguaRESIDENCIAL1"},{"$f":"IF(OR($B3=\"SANEPAR\", $B3=\"INATIVO\",),\"INATIVO + SANEPAR\",$B3)","v":"RESIDENCIAL"},5120.75,{"$f":"0.3333333*$F3/Parâmetros!$D$5","v":3.1896178980794353E-4},{"$f":"$G3*Parâmetros!B$17","v":1836.5197881651263},{"$f":"$G3*Parâmetros!C$17","v":1883.8599645581862},{"$f":"$G3*Parâmetros!D$17","v":1932.1998023403626},{"$f":"$G3*Parâmetros!E$17","v":1980.5396401225389},{"$f":"IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C3<=VLOOKUP(E3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",2,"Lig_LitBAguaRESIDENCIAL2","RESIDENCIAL",4359.5,{"$f":"0.3333333*$F4/Parâmetros!$D$5","v":2.7154497342532437E-4},{"$f":"$G4*Parâmetros!B$17","v":1563.5030057131999},{"$f":"$G4*Parâmetros!C$17","v":1603.8055979087853},{"$f":"$G4*Parâmetros!D$17","v":1644.9592419670576},{"$f":"$G4*Parâmetros!E$17","v":1686.11288602533},{"$f":"IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C4<=VLOOKUP(E4,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",3,"Lig_LitBAguaRESIDENCIAL3","RESIDENCIAL",4023,{"$f":"0.3333333*$F5/Parâmetros!$D$5","v":2.5058502766144741E-4},{"$f":"$G5*Parâmetros!B$17","v":1442.8197251942202},{"$f":"$G5*Parâmetros!C$17","v":1480.0114509432374},{"$f":"$G5*Parâmetros!D$17","v":1517.988537775771},{"$f":"$G5*Parâmetros!E$17","v":1555.9656246083043},{"$f":"IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C5<=VLOOKUP(E5,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",4,"Lig_LitBAguaRESIDENCIAL4","RESIDENCIAL",3823,{"$f":"0.3333333*$F6/Parâmetros!$D$5","v":2.3812740759376422E-4},{"$f":"$G6*Parâmetros!B$17","v":1371.0911780804136},{"$f":"$G6*Parâmetros!C$17","v":1406.4339490320649},{"$f":"$G6*Parâmetros!D$17","v":1442.5230375134904},{"$f":"$G6*Parâmetros!E$17","v":1478.6121259949161},{"$f":"IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C6<=VLOOKUP(E6,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",5,"Lig_LitBAguaRESIDENCIAL5","RESIDENCIAL",4045.75,{"$f":"0.3333333*$F7/Parâmetros!$D$5","v":2.5200208194414638E-4},{"$f":"$G7*Parâmetros!B$17","v":1450.9788474284157},{"$f":"$G7*Parâmetros!C$17","v":1488.3808917856334},{"$f":"$G7*Parâmetros!D$17","v":1526.5727384306053},{"$f":"$G7*Parâmetros!E$17","v":1564.7645850755773},{"$f":"IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C7<=VLOOKUP(E7,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","RESIDENCIAL",6,"Lig_LitBAguaRESIDENCIAL6","RESIDENCIAL",3515.75,{"$f":"0.3333333*$F8/Parâmetros!$D$5","v":2.1898938876478591E-4},{"$f":"$G8*Parâmetros!B$17","v":1260.8981975768281},{"$f":"$G8*Parâmetros!C$17","v":1293.4005117210259},{"$f":"$G8*Parâmetros!D$17","v":1326.589162735562},{"$f":"$G8*Parâmetros!E$17","v":1359.7778137500984},{"$f":"IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C8<=VLOOKUP(E8,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",7,"Lig_LitBAguaRESIDENCIAL7","RESIDENCIAL",3349.75,{"$f":"0.3333333*$F9/Parâmetros!$D$5","v":2.0864956410860888E-4},{"$f":"$G9*Parâmetros!B$17","v":1201.3635034723688},{"$f":"$G9*Parâmetros!C$17","v":1232.3311851347528},{"$f":"$G9*Parâmetros!D$17","v":1263.9527975178694},{"$f":"$G9*Parâmetros!E$17","v":1295.5744099009862},{"$f":"IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C9<=VLOOKUP(E9,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",8,"Lig_LitBAguaRESIDENCIAL8","RESIDENCIAL",3192.5,{"$f":"0.3333333*$F10/Parâmetros!$D$5","v":1.9885476033039296E-4},{"$f":"$G10*Parâmetros!B$17","v":1144.9669333041381},{"$f":"$G10*Parâmetros!C$17","v":1174.4808742570931},{"$f":"$G10*Parâmetros!D$17","v":1204.6180479366515},{"$f":"$G10*Parâmetros!E$17","v":1234.7552216162096},{"$f":"IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C10<=VLOOKUP(E10,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",9,"Lig_LitBAguaRESIDENCIAL9","RESIDENCIAL",3008,{"$f":"0.3333333*$F11/Parâmetros!$D$5","v":1.8736260581795521E-4},{"$f":"$G11*Parâmetros!B$17","v":1078.7973485916516},{"$f":"$G11*Parâmetros!C$17","v":1106.6056287440365},{"$f":"$G11*Parâmetros!D$17","v":1135.0011239446976},{"$f":"$G11*Parâmetros!E$17","v":1163.396619145359},{"$f":"IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C11<=VLOOKUP(E11,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",10,"Lig_LitBAguaRESIDENCIAL10","RESIDENCIAL",2813.5,{"$f":"0.3333333*$F12/Parâmetros!$D$5","v":1.752475703021333E-4},{"$f":"$G12*Parâmetros!B$17","v":1009.0413365234747},{"$f":"$G12*Parâmetros!C$17","v":1035.051508135421},{"$f":"$G12*Parâmetros!D$17","v":1061.61092493963},{"$f":"$G12*Parâmetros!E$17","v":1088.1703417438389},{"$f":"IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C12<=VLOOKUP(E12,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","RESIDENCIAL",11,"Lig_LitBAguaRESIDENCIAL11","RESIDENCIAL",2596,{"$f":"0.3333333*$F13/Parâmetros!$D$5","v":1.6169990847852782E-4},{"$f":"$G13*Parâmetros!B$17","v":931.03654153720993},{"$f":"$G13*Parâmetros!C$17","v":955.03597480702069},{"$f":"$G13*Parâmetros!D$17","v":979.5421934044},{"$f":"$G13*Parâmetros!E$17","v":1004.0484120017792},{"$f":"IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C13<=VLOOKUP(E13,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",12,"Lig_LitBAguaRESIDENCIAL12","RESIDENCIAL",2333.5,{"$f":"0.3333333*$F14/Parâmetros!$D$5","v":1.4534928213969365E-4},{"$f":"$G14*Parâmetros!B$17","v":836.89282345033882},{"$f":"$G14*Parâmetros!C$17","v":858.46550354860676},{"$f":"$G14*Parâmetros!D$17","v":880.49372431015706},{"$f":"$G14*Parâmetros!E$17","v":902.52194507170725},{"$f":"IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C14<=VLOOKUP(E14,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",13,"Lig_LitBAguaRESIDENCIAL13","RESIDENCIAL",2098.75,{"$f":"0.3333333*$F15/Parâmetros!$D$5","v":1.3072715058525051E-4},{"$f":"$G15*Parâmetros!B$17","v":752.70144127550827},{"$f":"$G15*Parâmetros!C$17","v":772.1039106803679},{"$f":"$G15*Parâmetros!D$17","v":791.9160933773054},{"$f":"$G15*Parâmetros!E$17","v":811.7282760742429},{"$f":"IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C15<=VLOOKUP(E15,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",14,"Lig_LitBAguaRESIDENCIAL14","RESIDENCIAL",1884.5,{"$f":"0.3333333*$F16/Parâmetros!$D$5","v":1.1738192508774489E-4},{"$f":"$G16*Parâmetros!B$17","v":675.86223517984297},{"$f":"$G16*Parâmetros!C$17","v":693.28401175802412},{"$f":"$G16*Parâmetros!D$17","v":711.07367622133745},{"$f":"$G16*Parâmetros!E$17","v":728.86334068465067},{"$f":"IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C16<=VLOOKUP(E16,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",15,"Lig_LitBAguaRESIDENCIAL15","RESIDENCIAL",1682.25,{"$f":"0.3333333*$F17/Parâmetros!$D$5","v":1.0478415679430026E-4},{"$f":"$G17*Parâmetros!B$17","v":603.32674191100602},{"$f":"$G17*Parâmetros!C$17","v":618.87876295035085},{"$f":"$G17*Parâmetros!D$17","v":634.75918908110634},{"$f":"$G17*Parâmetros!E$17","v":650.63961521186184},{"$f":"IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C17<=VLOOKUP(E17,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",16,"Lig_LitBAguaRESIDENCIAL16","RESIDENCIAL",1462.5,{"$f":"0.3333333*$F18/Parâmetros!$D$5","v":9.109634674493334E-5},{"$f":"$G18*Parâmetros!B$17","v":524.51500076971092},{"$f":"$G18*Parâmetros!C$17","v":538.03548272544981},{"$f":"$G18*Parâmetros!D$17","v":551.84147066792571},{"$f":"$G18*Parâmetros!E$17","v":565.64745861040149},{"$f":"IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C18<=VLOOKUP(E18,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",17,"Lig_LitBAguaRESIDENCIAL17","RESIDENCIAL",1296.75,{"$f":"0.3333333*$F19/Parâmetros!$D$5","v":8.0772094113840898E-5},{"$f":"$G19*Parâmetros!B$17","v":465.06996734914367},{"$f":"$G19*Parâmetros!C$17","v":477.05812801656555},{"$f":"$G19*Parâmetros!D$17","v":489.29943732556075},{"$f":"$G19*Parâmetros!E$17","v":501.54074663455594},{"$f":"IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C19<=VLOOKUP(E19,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",18,"Lig_LitBAguaRESIDENCIAL18","RESIDENCIAL",1115.25,{"$f":"0.3333333*$F20/Parâmetros!$D$5","v":6.9466803902418404E-5},{"$f":"$G20*Parâmetros!B$17","v":399.97631084336422},{"$f":"$G20*Parâmetros!C$17","v":410.28654503217643},{"$f":"$G20*Parâmetros!D$17","v":420.8144958375413},{"$f":"$G20*Parâmetros!E$17","v":431.34244664290617},{"$f":"IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C20<=VLOOKUP(E20,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",19,"Lig_LitBAguaRESIDENCIAL19","RESIDENCIAL",954,{"$f":"0.3333333*$F21/Parâmetros!$D$5","v":5.9422847722848828E-5},{"$f":"$G21*Parâmetros!B$17","v":342.1451697328576},{"$f":"$G21*Parâmetros!C$17","v":350.96468411629348},{"$f":"$G21*Parâmetros!D$17","v":359.97043625107767},{"$f":"$G21*Parâmetros!E$17","v":368.97618838586186},{"$f":"IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C21<=VLOOKUP(E21,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",20,"Lig_LitBAguaRESIDENCIAL20","RESIDENCIAL",883.5,{"$f":"0.3333333*$F22/Parâmetros!$D$5","v":5.50315366489905E-5},{"$f":"$G22*Parâmetros!B$17","v":316.86085687524076},{"$f":"$G22*Parâmetros!C$17","v":325.02861469260512},{"$f":"$G22*Parâmetros!D$17","v":333.36884740862382},{"$f":"$G22*Parâmetros!E$17","v":341.70908012464253},{"$f":"IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C22<=VLOOKUP(E22,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","RESIDENCIAL",21,"Lig_LitBAguaRESIDENCIAL21","RESIDENCIAL",726,{"$f":"0.3333333*$F23/Parâmetros!$D$5","v":4.5221160845689984E-5},{"$f":"$G23*Parâmetros!B$17","v":260.37462602311803},{"$f":"$G23*Parâmetros!C$17","v":267.08633193755662},{"$f":"$G23*Parâmetros!D$17","v":273.93976595207795},{"$f":"$G23*Parâmetros!E$17","v":280.79319996659927},{"$f":"IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C23<=VLOOKUP(E23,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",22,"Lig_LitBAguaRESIDENCIAL22","RESIDENCIAL",655.25,{"$f":"0.3333333*$F24/Parâmetros!$D$5","v":4.0814277746747055E-5},{"$f":"$G24*Parâmetros!B$17","v":235.00065248160894},{"$f":"$G24*Parâmetros!C$17","v":241.05829063647931},{"$f":"$G24*Parâmetros!D$17","v":247.24384523429626},{"$f":"$G24*Parâmetros!E$17","v":253.42939983211318},{"$f":"IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C24<=VLOOKUP(E24,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",23,"Lig_LitBAguaRESIDENCIAL23","RESIDENCIAL",560.75,{"$f":"0.3333333*$F25/Parâmetros!$D$5","v":3.4928052264766748E-5},{"$f":"$G25*Parâmetros!B$17","v":201.10891397033529},{"$f":"$G25*Parâmetros!C$17","v":206.29292098345027},{"$f":"$G25*Parâmetros!D$17","v":211.58639636036875},{"$f":"$G25*Parâmetros!E$17","v":216.87987173728726},{"$f":"IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C25<=VLOOKUP(E25,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",24,"Lig_LitBAguaRESIDENCIAL24","RESIDENCIAL",497.25,{"$f":"0.3333333*$F26/Parâmetros!$D$5","v":3.097275789327734E-5},{"$f":"$G26*Parâmetros!B$17","v":178.33510026170174},{"$f":"$G26*Parâmetros!C$17","v":182.93206412665299},{"$f":"$G26*Parâmetros!D$17","v":187.62610002709474},{"$f":"$G26*Parâmetros!E$17","v":192.32013592753651},{"$f":"IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C26<=VLOOKUP(E26,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",25,"Lig_LitBAguaRESIDENCIAL25","RESIDENCIAL",458.5,{"$f":"0.3333333*$F27/Parâmetros!$D$5","v":2.8559094005163719E-5},{"$f":"$G27*Parâmetros!B$17","v":164.43769425840168},{"$f":"$G27*Parâmetros!C$17","v":168.67642313136326},{"$f":"$G27*Parâmetros!D$17","v":173.00465935127789},{"$f":"$G27*Parâmetros!E$17","v":177.33289557119252},{"$f":"IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C27<=VLOOKUP(E27,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",26,"Lig_LitBAguaRESIDENCIAL26","RESIDENCIAL",390.5,{"$f":"0.3333333*$F28/Parâmetros!$D$5","v":2.4323503182151433E-5},{"$f":"$G28*Parâmetros!B$17","v":140.04998823970743},{"$f":"$G28*Parâmetros!C$17","v":143.66007248156455},{"$f":"$G28*Parâmetros!D$17","v":147.34638926210255},{"$f":"$G28*Parâmetros!E$17","v":151.03270604264054},{"$f":"IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C28<=VLOOKUP(E28,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",27,"Lig_LitBAguaRESIDENCIAL27","RESIDENCIAL",343.75,{"$f":"0.3333333*$F29/Parâmetros!$D$5","v":2.1411534491330487E-5},{"$f":"$G29*Parâmetros!B$17","v":123.28344035185513},{"$f":"$G29*Parâmetros!C$17","v":126.46133140982796},{"$f":"$G29*Parâmetros!D$17","v":129.70632857579449},{"$f":"$G29*Parâmetros!E$17","v":132.95132574176102},{"$f":"IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C29<=VLOOKUP(E29,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",28,"Lig_LitBAguaRESIDENCIAL28","RESIDENCIAL",316,{"$f":"0.3333333*$F30/Parâmetros!$D$5","v":1.9683039706939445E-5},{"$f":"$G30*Parâmetros!B$17","v":113.33110443981447},{"$f":"$G30*Parâmetros!C$17","v":116.25245301965276},{"$f":"$G30*Parâmetros!D$17","v":119.23549041440309},{"$f":"$G30*Parâmetros!E$17","v":122.21852780915341},{"$f":"IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C30<=VLOOKUP(E30,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",29,"Lig_LitBAguaRESIDENCIAL29","RESIDENCIAL",286.5,{"$f":"0.3333333*$F31/Parâmetros!$D$5","v":1.7845540746956174E-5},{"$f":"$G31*Parâmetros!B$17","v":102.75114374052799},{"$f":"$G31*Parâmetros!C$17","v":105.3997714877548},{"$f":"$G31*Parâmetros!D$17","v":108.10432912571673},{"$f":"$G31*Parâmetros!E$17","v":110.80888676367864},{"$f":"IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C31<=VLOOKUP(E31,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",30,"Lig_LitBAguaRESIDENCIAL30","RESIDENCIAL",239,{"$f":"0.3333333*$F32/Parâmetros!$D$5","v":1.4886855980881415E-5},{"$f":"$G32*Parâmetros!B$17","v":85.715613800998923},{"$f":"$G32*Parâmetros!C$17","v":87.925114783851299},{"$f":"$G32*Parâmetros!D$17","v":90.181272813425124},{"$f":"$G32*Parâmetros!E$17","v":92.43743084299895},{"$f":"IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C32<=VLOOKUP(E32,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",31,"Lig_LitBAguaRESIDENCIAL31","RESIDENCIAL",211.75,{"$f":"0.3333333*$F33/Parâmetros!$D$5","v":1.3189505246659581E-5},{"$f":"$G33*Parâmetros!B$17","v":75.942599256742767},{"$f":"$G33*Parâmetros!C$17","v":77.900180148454027},{"$f":"$G33*Parâmetros!D$17","v":79.899098402689418},{"$f":"$G33*Parâmetros!E$17","v":81.898016656924796},{"$f":"IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C33<=VLOOKUP(E33,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",32,"Lig_LitBAguaRESIDENCIAL32","RESIDENCIAL",191.25,{"$f":"0.3333333*$F34/Parâmetros!$D$5","v":1.1912599189722054E-5},{"$f":"$G34*Parâmetros!B$17","v":68.590423177577591},{"$f":"$G34*Parâmetros!C$17","v":70.358486202558836},{"$f":"$G34*Parâmetros!D$17","v":72.163884625805665},{"$f":"$G34*Parâmetros!E$17","v":73.969283049052507},{"$f":"IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C34<=VLOOKUP(E34,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",33,"Lig_LitBAguaRESIDENCIAL33","RESIDENCIAL",168.25,{"$f":"0.3333333*$F35/Parâmetros!$D$5","v":1.0479972881938485E-5},{"$f":"$G35*Parâmetros!B$17","v":60.341640259489822},{"$f":"$G35*Parâmetros!C$17","v":61.897073482773976},{"$f":"$G35*Parâmetros!D$17","v":63.485352095643414},{"$f":"$G35*Parâmetros!E$17","v":65.073630708512852},{"$f":"IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C35<=VLOOKUP(E35,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",34,"Lig_LitBAguaRESIDENCIAL34","RESIDENCIAL",142,{"$f":"0.3333333*$F36/Parâmetros!$D$5","v":8.844910248055067E-6},{"$f":"$G36*Parâmetros!B$17","v":50.927268450802707},{"$f":"$G36*Parâmetros!C$17","v":52.240026356932574},{"$f":"$G36*Parâmetros!D$17","v":53.580505186219114},{"$f":"$G36*Parâmetros!E$17","v":54.920984015505645},{"$f":"IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C36<=VLOOKUP(E36,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",35,"Lig_LitBAguaRESIDENCIAL35","RESIDENCIAL",137.75,{"$f":"0.3333333*$F37/Parâmetros!$D$5","v":8.580185821616799E-6},{"$f":"$G37*Parâmetros!B$17","v":49.403036824634313},{"$f":"$G37*Parâmetros!C$17","v":50.676504441320155},{"$f":"$G37*Parâmetros!D$17","v":51.976863305645651},{"$f":"$G37*Parâmetros!E$17","v":53.277222169971147},{"$f":"IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C37<=VLOOKUP(E37,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",36,"Lig_LitBAguaRESIDENCIAL36","RESIDENCIAL",128.75,{"$f":"0.3333333*$F38/Parâmetros!$D$5","v":8.0195929185710546E-6},{"$f":"$G38*Parâmetros!B$17","v":46.175252204513008},{"$f":"$G38*Parâmetros!C$17","v":47.365516855317381},{"$f":"$G38*Parâmetros!D$17","v":48.580915793843026},{"$f":"$G38*Parâmetros!E$17","v":49.796314732368671},{"$f":"IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C38<=VLOOKUP(E38,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",37,"Lig_LitBAguaRESIDENCIAL37","RESIDENCIAL",97.75,{"$f":"0.3333333*$F39/Parâmetros!$D$5","v":6.08866180808016E-6},{"$f":"$G39*Parâmetros!B$17","v":35.057327401872989},{"$f":"$G39*Parâmetros!C$17","v":35.961004059085624},{"$f":"$G39*Parâmetros!D$17","v":36.883763253189564},{"$f":"$G39*Parâmetros!E$17","v":37.806522447293496},{"$f":"IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C39<=VLOOKUP(E39,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",38,"Lig_LitBAguaRESIDENCIAL38","RESIDENCIAL",103,{"$f":"0.3333333*$F40/Parâmetros!$D$5","v":6.4156743348568447E-6},{"$f":"$G40*Parâmetros!B$17","v":36.940201763610418},{"$f":"$G40*Parâmetros!C$17","v":37.892413484253908},{"$f":"$G40*Parâmetros!D$17","v":38.864732635074425},{"$f":"$G40*Parâmetros!E$17","v":39.837051785894943},{"$f":"IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C40<=VLOOKUP(E40,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",39,"Lig_LitBAguaRESIDENCIAL39","RESIDENCIAL",95.25,{"$f":"0.3333333*$F41/Parâmetros!$D$5","v":5.9329415572341202E-6},{"$f":"$G41*Parâmetros!B$17","v":34.160720562950402},{"$f":"$G41*Parâmetros!C$17","v":35.041285285195968},{"$f":"$G41*Parâmetros!D$17","v":35.940444499911052},{"$f":"$G41*Parâmetros!E$17","v":36.839603714626143},{"$f":"IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C41<=VLOOKUP(E41,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",40,"Lig_LitBAguaRESIDENCIAL40","RESIDENCIAL",84.75,{"$f":"0.3333333*$F42/Parâmetros!$D$5","v":5.2789165036807526E-6},{"$f":"$G42*Parâmetros!B$17","v":30.394971839475556},{"$f":"$G42*Parâmetros!C$17","v":31.178466434859402},{"$f":"$G42*Parâmetros!D$17","v":31.978505736141333},{"$f":"$G42*Parâmetros!E$17","v":32.778545037423264},{"$f":"IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C42<=VLOOKUP(E42,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",41,"Lig_LitBAguaRESIDENCIAL41","RESIDENCIAL",72.75,{"$f":"0.3333333*$F43/Parâmetros!$D$5","v":4.5314592996197609E-6},{"$f":"$G43*Parâmetros!B$17","v":26.091259012647157},{"$f":"$G43*Parâmetros!C$17","v":26.763816320189044},{"$f":"$G43*Parâmetros!D$17","v":27.450575720404505},{"$f":"$G43*Parâmetros!E$17","v":28.137335120619969},{"$f":"IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C43<=VLOOKUP(E43,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",42,"Lig_LitBAguaRESIDENCIAL42","RESIDENCIAL",65.75,{"$f":"0.3333333*$F44/Parâmetros!$D$5","v":4.0954425972508497E-6},{"$f":"$G44*Parâmetros!B$17","v":23.580759863663928},{"$f":"$G44*Parâmetros!C$17","v":24.188603753298004},{"$f":"$G44*Parâmetros!D$17","v":24.809283211224695},{"$f":"$G44*Parâmetros!E$17","v":25.429962669151383},{"$f":"IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C44<=VLOOKUP(E44,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",43,"Lig_LitBAguaRESIDENCIAL43","RESIDENCIAL",65.25,{"$f":"0.3333333*$F45/Parâmetros!$D$5","v":4.0642985470816414E-6},{"$f":"$G45*Parâmetros!B$17","v":23.401438495879411},{"$f":"$G45*Parâmetros!C$17","v":24.004659998520072},{"$f":"$G45*Parâmetros!D$17","v":24.620619460568992},{"$f":"$G45*Parâmetros!E$17","v":25.236578922617909},{"$f":"IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C45<=VLOOKUP(E45,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",44,"Lig_LitBAguaRESIDENCIAL44","RESIDENCIAL",59.75,{"$f":"0.3333333*$F46/Parâmetros!$D$5","v":3.7217139952203539E-6},{"$f":"$G46*Parâmetros!B$17","v":21.428903450249731},{"$f":"$G46*Parâmetros!C$17","v":21.981278695962825},{"$f":"$G46*Parâmetros!D$17","v":22.545318203356281},{"$f":"$G46*Parâmetros!E$17","v":23.109357710749737},{"$f":"IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C46<=VLOOKUP(E46,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",45,"Lig_LitBAguaRESIDENCIAL45","RESIDENCIAL",58.5,{"$f":"0.3333333*$F47/Parâmetros!$D$5","v":3.6438538697973335E-6},{"$f":"$G47*Parâmetros!B$17","v":20.980600030788437},{"$f":"$G47*Parâmetros!C$17","v":21.521419309017993},{"$f":"$G47*Parâmetros!D$17","v":22.073658826717026},{"$f":"$G47*Parâmetros!E$17","v":22.625898344416058},{"$f":"IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C47<=VLOOKUP(E47,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",46,"Lig_LitBAguaRESIDENCIAL46","RESIDENCIAL",56.25,{"$f":"0.3333333*$F48/Parâmetros!$D$5","v":3.5037056440358983E-6},{"$f":"$G48*Parâmetros!B$17","v":20.173653875758117},{"$f":"$G48*Parâmetros!C$17","v":20.693672412517305},{"$f":"$G48*Parâmetros!D$17","v":21.224671948766375},{"$f":"$G48*Parâmetros!E$17","v":21.755671485015444},{"$f":"IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C48<=VLOOKUP(E48,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",47,"Lig_LitBAguaRESIDENCIAL47","RESIDENCIAL",42.5,{"$f":"0.3333333*$F49/Parâmetros!$D$5","v":2.6472442643826784E-6},{"$f":"$G49*Parâmetros!B$17","v":15.242316261683907},{"$f":"$G49*Parâmetros!C$17","v":15.635219156124185},{"$f":"$G49*Parâmetros!D$17","v":16.036418805734591},{"$f":"$G49*Parâmetros!E$17","v":16.437618455345},{"$f":"IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C49<=VLOOKUP(E49,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",48,"Lig_LitBAguaRESIDENCIAL48","RESIDENCIAL",37.25,{"$f":"0.3333333*$F50/Parâmetros!$D$5","v":2.3202317376059945E-6},{"$f":"$G50*Parâmetros!B$17","v":13.359441899946484},{"$f":"$G50*Parâmetros!C$17","v":13.703809730955903},{"$f":"$G50*Parâmetros!D$17","v":14.05544942384973},{"$f":"$G50*Parâmetros!E$17","v":14.407089116743558},{"$f":"IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C50<=VLOOKUP(E50,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",49,"Lig_LitBAguaRESIDENCIAL49","RESIDENCIAL",36.25,{"$f":"0.3333333*$F51/Parâmetros!$D$5","v":2.2579436372675788E-6},{"$f":"$G51*Parâmetros!B$17","v":13.000799164377451},{"$f":"$G51*Parâmetros!C$17","v":13.335922221400041},{"$f":"$G51*Parâmetros!D$17","v":13.678121922538329},{"$f":"$G51*Parâmetros!E$17","v":14.020321623676619},{"$f":"IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C51<=VLOOKUP(E51,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",51,"Lig_LitBAguaRESIDENCIAL51","RESIDENCIAL",26.5,{"$f":"0.3333333*$F52/Parâmetros!$D$5","v":1.650634658968023E-6},{"$f":"$G52*Parâmetros!B$17","v":9.5040324925793769},{"$f":"$G52*Parâmetros!C$17","v":9.7490190032303747},{"$f":"$G52*Parâmetros!D$17","v":9.9991787847521572},{"$f":"$G52*Parâmetros!E$17","v":10.249338566273941},{"$f":"IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C52<=VLOOKUP(E52,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",52,"Lig_LitBAguaRESIDENCIAL52","RESIDENCIAL",27.25,{"$f":"0.3333333*$F53/Parâmetros!$D$5","v":1.697350734221835E-6},{"$f":"$G53*Parâmetros!B$17","v":9.7730145442561529},{"$f":"$G53*Parâmetros!C$17","v":10.024934635397271},{"$f":"$G53*Parâmetros!D$17","v":10.28217441073571},{"$f":"$G53*Parâmetros!E$17","v":10.539414186074147},{"$f":"IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C53<=VLOOKUP(E53,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",53,"Lig_LitBAguaRESIDENCIAL53","RESIDENCIAL",25,{"$f":"0.3333333*$F54/Parâmetros!$D$5","v":1.5572025084603989E-6},{"$f":"$G54*Parâmetros!B$17","v":8.9660683892258266},{"$f":"$G54*Parâmetros!C$17","v":9.197187738896579},{"$f":"$G54*Parâmetros!D$17","v":9.4331875327850536},{"$f":"$G54*Parâmetros!E$17","v":9.6691873266735282},{"$f":"IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C54<=VLOOKUP(E54,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",55,"Lig_LitBAguaRESIDENCIAL55","RESIDENCIAL",23.75,{"$f":"0.3333333*$F55/Parâmetros!$D$5","v":1.479342383037379E-6},{"$f":"$G55*Parâmetros!B$17","v":8.5177649697645368},{"$f":"$G55*Parâmetros!C$17","v":8.7373283519517493},{"$f":"$G55*Parâmetros!D$17","v":8.9615281561458016},{"$f":"$G55*Parâmetros!E$17","v":9.1857279603398521},{"$f":"IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C55<=VLOOKUP(E55,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",56,"Lig_LitBAguaRESIDENCIAL56","RESIDENCIAL",23,{"$f":"0.3333333*$F56/Parâmetros!$D$5","v":1.4326263077835672E-6},{"$f":"$G56*Parâmetros!B$17","v":8.2487829180877625},{"$f":"$G56*Parâmetros!C$17","v":8.4614127197848532},{"$f":"$G56*Parâmetros!D$17","v":8.6785325301622507},{"$f":"$G56*Parâmetros!E$17","v":8.8956523405396482},{"$f":"IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C56<=VLOOKUP(E56,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",57,"Lig_LitBAguaRESIDENCIAL57","RESIDENCIAL",19.25,{"$f":"0.3333333*$F57/Parâmetros!$D$5","v":1.1990459315145072E-6},{"$f":"$G57*Parâmetros!B$17","v":6.9038726597038877},{"$f":"$G57*Parâmetros!C$17","v":7.0818345589503657},{"$f":"$G57*Parâmetros!D$17","v":7.2635544002444918},{"$f":"$G57*Parâmetros!E$17","v":7.4452742415386171},{"$f":"IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C57<=VLOOKUP(E57,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",60,"Lig_LitBAguaRESIDENCIAL60","RESIDENCIAL",16.75,{"$f":"0.3333333*$F58/Parâmetros!$D$5","v":1.0433256806684674E-6},{"$f":"$G58*Parâmetros!B$17","v":6.0072658207813046},{"$f":"$G58*Parâmetros!C$17","v":6.162115785060708},{"$f":"$G58*Parâmetros!D$17","v":6.3202356469659868},{"$f":"$G58*Parâmetros!E$17","v":6.4783555088712648},{"$f":"IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C58<=VLOOKUP(E58,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",63,"Lig_LitBAguaRESIDENCIAL63","RESIDENCIAL",14.5,{"$f":"0.3333333*$F59/Parâmetros!$D$5","v":9.0317745490703141E-7},{"$f":"$G59*Parâmetros!B$17","v":5.20031966575098},{"$f":"$G59*Parâmetros!C$17","v":5.3343688885600153},{"$f":"$G59*Parâmetros!D$17","v":5.4712487690153315},{"$f":"$G59*Parâmetros!E$17","v":5.6081286494706468},{"$f":"IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C59<=VLOOKUP(E59,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",64,"Lig_LitBAguaRESIDENCIAL64","RESIDENCIAL",12.25,{"$f":"0.3333333*$F60/Parâmetros!$D$5","v":7.6302922914559552E-7},{"$f":"$G60*Parâmetros!B$17","v":4.3933735107206555},{"$f":"$G60*Parâmetros!C$17","v":4.5066219920593236},{"$f":"$G60*Parâmetros!D$17","v":4.6222618910646762},{"$f":"$G60*Parâmetros!E$17","v":4.7379017900700289},{"$f":"IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C60<=VLOOKUP(E60,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",66,"Lig_LitBAguaRESIDENCIAL66","RESIDENCIAL",10.75,{"$f":"0.3333333*$F61/Parâmetros!$D$5","v":6.6959707863797156E-7},{"$f":"$G61*Parâmetros!B$17","v":3.8554094073671057},{"$f":"$G61*Parâmetros!C$17","v":3.9547907277255288},{"$f":"$G61*Parâmetros!D$17","v":4.0562706390975736},{"$f":"$G61*Parâmetros!E$17","v":4.1577505504696175},{"$f":"IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C61<=VLOOKUP(E61,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",68,"Lig_LitBAguaRESIDENCIAL68","RESIDENCIAL",10.75,{"$f":"0.3333333*$F62/Parâmetros!$D$5","v":6.6959707863797156E-7},{"$f":"$G62*Parâmetros!B$17","v":3.8554094073671057},{"$f":"$G62*Parâmetros!C$17","v":3.9547907277255288},{"$f":"$G62*Parâmetros!D$17","v":4.0562706390975736},{"$f":"$G62*Parâmetros!E$17","v":4.1577505504696175},{"$f":"IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C62<=VLOOKUP(E62,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",71,"Lig_LitBAguaRESIDENCIAL71","RESIDENCIAL",7.25,{"$f":"0.3333333*$F63/Parâmetros!$D$5","v":4.515887274535157E-7},{"$f":"$G63*Parâmetros!B$17","v":2.60015983287549},{"$f":"$G63*Parâmetros!C$17","v":2.6671844442800077},{"$f":"$G63*Parâmetros!D$17","v":2.7356243845076658},{"$f":"$G63*Parâmetros!E$17","v":2.8040643247353234},{"$f":"IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C63<=VLOOKUP(E63,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",72,"Lig_LitBAguaRESIDENCIAL72","RESIDENCIAL",7.25,{"$f":"0.3333333*$F64/Parâmetros!$D$5","v":4.515887274535157E-7},{"$f":"$G64*Parâmetros!B$17","v":2.60015983287549},{"$f":"$G64*Parâmetros!C$17","v":2.6671844442800077},{"$f":"$G64*Parâmetros!D$17","v":2.7356243845076658},{"$f":"$G64*Parâmetros!E$17","v":2.8040643247353234},{"$f":"IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C64<=VLOOKUP(E64,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",76,"Lig_LitBAguaRESIDENCIAL76","RESIDENCIAL",9.75,{"$f":"0.3333333*$F65/Parâmetros!$D$5","v":6.0730897829955569E-7},{"$f":"$G65*Parâmetros!B$17","v":3.4967666717980732},{"$f":"$G65*Parâmetros!C$17","v":3.5869032181696663},{"$f":"$G65*Parâmetros!D$17","v":3.6789431377861717},{"$f":"$G65*Parâmetros!E$17","v":3.770983057402677},{"$f":"IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C65<=VLOOKUP(E65,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",78,"Lig_LitBAguaRESIDENCIAL78","RESIDENCIAL",8.25,{"$f":"0.3333333*$F66/Parâmetros!$D$5","v":5.1387682779193163E-7},{"$f":"$G66*Parâmetros!B$17","v":2.9588025684445229},{"$f":"$G66*Parâmetros!C$17","v":3.0350719538358706},{"$f":"$G66*Parâmetros!D$17","v":3.1129518858190677},{"$f":"$G66*Parâmetros!E$17","v":3.1908318178022643},{"$f":"IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C66<=VLOOKUP(E66,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",80,{"$f":"\"Lig_LitB\"&A67&B67&C67","v":"Lig_LitBAguaRESIDENCIAL80"},{"$f":"IF(OR($B67=\"SANEPAR\", $B67=\"INATIVO\",),\"INATIVO + SANEPAR\",$B67)","v":"RESIDENCIAL"},7.5,{"$f":"0.3333333*$F67/Parâmetros!$D$5","v":4.6716075253811975E-7},{"$f":"$G67*Parâmetros!B$17","v":2.6898205167677487},{"$f":"$G67*Parâmetros!C$17","v":2.7591563216689741},{"$f":"$G67*Parâmetros!D$17","v":2.8299562598355164},{"$f":"$G67*Parâmetros!E$17","v":2.9007561980020591},{"$f":"IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C67<=VLOOKUP(E67,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",82,"Lig_LitBAguaRESIDENCIAL82","RESIDENCIAL",6,{"$f":"0.3333333*$F68/Parâmetros!$D$5","v":3.7372860203049574E-7},{"$f":"$G68*Parâmetros!B$17","v":2.1518564134141984},{"$f":"$G68*Parâmetros!C$17","v":2.2073250573351788},{"$f":"$G68*Parâmetros!D$17","v":2.2639650078684128},{"$f":"$G68*Parâmetros!E$17","v":2.3206049584016468},{"$f":"IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C68<=VLOOKUP(E68,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",84,"Lig_LitBAguaRESIDENCIAL84","RESIDENCIAL",5.25,{"$f":"0.3333333*$F69/Parâmetros!$D$5","v":3.2701252677668381E-7},{"$f":"$G69*Parâmetros!B$17","v":1.882874361737424},{"$f":"$G69*Parâmetros!C$17","v":1.9314094251682816},{"$f":"$G69*Parâmetros!D$17","v":1.9809693818848615},{"$f":"$G69*Parâmetros!E$17","v":2.0305293386014411},{"$f":"IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C69<=VLOOKUP(E69,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",86,"Lig_LitBAguaRESIDENCIAL86","RESIDENCIAL",6.25,{"$f":"0.3333333*$F70/Parâmetros!$D$5","v":3.8930062711509973E-7},{"$f":"$G70*Parâmetros!B$17","v":2.2415170973064567},{"$f":"$G70*Parâmetros!C$17","v":2.2992969347241448},{"$f":"$G70*Parâmetros!D$17","v":2.3582968831962634},{"$f":"$G70*Parâmetros!E$17","v":2.4172968316683821},{"$f":"IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C70<=VLOOKUP(E70,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",89,"Lig_LitBAguaRESIDENCIAL89","RESIDENCIAL",2.5,{"$f":"0.3333333*$F71/Parâmetros!$D$5","v":1.5572025084603991E-7},{"$f":"$G71*Parâmetros!B$17","v":0.89660683892258286},{"$f":"$G71*Parâmetros!C$17","v":0.91971877388965795},{"$f":"$G71*Parâmetros!D$17","v":0.94331875327850545},{"$f":"$G71*Parâmetros!E$17","v":0.96691873266735295},{"$f":"IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C71<=VLOOKUP(E71,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",107,"Lig_LitBAguaRESIDENCIAL107","RESIDENCIAL",2.25,{"$f":"0.3333333*$F72/Parâmetros!$D$5","v":1.4014822576143591E-7},{"$f":"$G72*Parâmetros!B$17","v":0.80694615503032452},{"$f":"$G72*Parâmetros!C$17","v":0.82774689650069211},{"$f":"$G72*Parâmetros!D$17","v":0.84898687795065486},{"$f":"$G72*Parâmetros!E$17","v":0.87022685940061761},{"$f":"IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C72<=VLOOKUP(E72,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",121,"Lig_LitBAguaRESIDENCIAL121","RESIDENCIAL",3,{"$f":"0.3333333*$F73/Parâmetros!$D$5","v":1.8686430101524787E-7},{"$f":"$G73*Parâmetros!B$17","v":1.0759282067070992},{"$f":"$G73*Parâmetros!C$17","v":1.1036625286675894},{"$f":"$G73*Parâmetros!D$17","v":1.1319825039342064},{"$f":"$G73*Parâmetros!E$17","v":1.1603024792008234},{"$f":"IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C73<=VLOOKUP(E73,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",137,"Lig_LitBAguaRESIDENCIAL137","RESIDENCIAL",1,{"$f":"0.3333333*$F74/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G74*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G74*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G74*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G74*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C74<=VLOOKUP(E74,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",138,"Lig_LitBAguaRESIDENCIAL138","RESIDENCIAL",2.25,{"$f":"0.3333333*$F75/Parâmetros!$D$5","v":1.4014822576143591E-7},{"$f":"$G75*Parâmetros!B$17","v":0.80694615503032452},{"$f":"$G75*Parâmetros!C$17","v":0.82774689650069211},{"$f":"$G75*Parâmetros!D$17","v":0.84898687795065486},{"$f":"$G75*Parâmetros!E$17","v":0.87022685940061761},{"$f":"IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C75<=VLOOKUP(E75,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",148,"Lig_LitBAguaRESIDENCIAL148","RESIDENCIAL",1.5,{"$f":"0.3333333*$F76/Parâmetros!$D$5","v":9.3432150507623934E-8},{"$f":"$G76*Parâmetros!B$17","v":0.53796410335354961},{"$f":"$G76*Parâmetros!C$17","v":0.5518312643337947},{"$f":"$G76*Parâmetros!D$17","v":0.5659912519671032},{"$f":"$G76*Parâmetros!E$17","v":0.58015123960041171},{"$f":"IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C76<=VLOOKUP(E76,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",161,"Lig_LitBAguaRESIDENCIAL161","RESIDENCIAL",1.25,{"$f":"0.3333333*$F77/Parâmetros!$D$5","v":7.7860125423019954E-8},{"$f":"$G77*Parâmetros!B$17","v":0.44830341946129143},{"$f":"$G77*Parâmetros!C$17","v":0.45985938694482897},{"$f":"$G77*Parâmetros!D$17","v":0.47165937663925273},{"$f":"$G77*Parâmetros!E$17","v":0.48345936633367648},{"$f":"IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C77<=VLOOKUP(E77,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",196,"Lig_LitBAguaRESIDENCIAL196","RESIDENCIAL",0.75,{"$f":"0.3333333*$F78/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G78*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G78*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G78*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G78*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C78<=VLOOKUP(E78,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",221,"Lig_LitBAguaRESIDENCIAL221","RESIDENCIAL",1.5,{"$f":"0.3333333*$F79/Parâmetros!$D$5","v":9.3432150507623934E-8},{"$f":"$G79*Parâmetros!B$17","v":0.53796410335354961},{"$f":"$G79*Parâmetros!C$17","v":0.5518312643337947},{"$f":"$G79*Parâmetros!D$17","v":0.5659912519671032},{"$f":"$G79*Parâmetros!E$17","v":0.58015123960041171},{"$f":"IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C79<=VLOOKUP(E79,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",224,"Lig_LitBAguaRESIDENCIAL224","RESIDENCIAL",0.5,{"$f":"0.3333333*$F80/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G80*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G80*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G80*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G80*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C80<=VLOOKUP(E80,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",230,"Lig_LitBAguaRESIDENCIAL230","RESIDENCIAL",0.5,{"$f":"0.3333333*$F81/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G81*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G81*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G81*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G81*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C81<=VLOOKUP(E81,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",239,"Lig_LitBAguaRESIDENCIAL239","RESIDENCIAL",0.5,{"$f":"0.3333333*$F82/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G82*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G82*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G82*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G82*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C82<=VLOOKUP(E82,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",422,"Lig_LitBAguaRESIDENCIAL422","RESIDENCIAL",0.25,{"$f":"0.3333333*$F83/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G83*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G83*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G83*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G83*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C83<=VLOOKUP(E83,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",619,"Lig_LitBAguaRESIDENCIAL619","RESIDENCIAL",0.25,{"$f":"0.3333333*$F84/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G84*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G84*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G84*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G84*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C84<=VLOOKUP(E84,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",50,"Lig_LitBAguaRESIDENCIAL50","RESIDENCIAL",32.5,{"$f":"0.3333333*$F85/Parâmetros!$D$5","v":2.0243632609985186E-6},{"$f":"$G85*Parâmetros!B$17","v":11.655888905993576},{"$f":"$G85*Parâmetros!C$17","v":11.956344060565552},{"$f":"$G85*Parâmetros!D$17","v":12.26314379262057},{"$f":"$G85*Parâmetros!E$17","v":12.569943524675587},{"$f":"IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C85<=VLOOKUP(E85,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",90,"Lig_LitBAguaRESIDENCIAL90","RESIDENCIAL",4.5,{"$f":"0.3333333*$F86/Parâmetros!$D$5","v":2.8029645152287183E-7},{"$f":"$G86*Parâmetros!B$17","v":1.613892310060649},{"$f":"$G86*Parâmetros!C$17","v":1.6554937930013842},{"$f":"$G86*Parâmetros!D$17","v":1.6979737559013097},{"$f":"$G86*Parâmetros!E$17","v":1.7404537188012352},{"$f":"IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C86<=VLOOKUP(E86,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",102,"Lig_LitBAguaRESIDENCIAL102","RESIDENCIAL",2.25,{"$f":"0.3333333*$F87/Parâmetros!$D$5","v":1.4014822576143591E-7},{"$f":"$G87*Parâmetros!B$17","v":0.80694615503032452},{"$f":"$G87*Parâmetros!C$17","v":0.82774689650069211},{"$f":"$G87*Parâmetros!D$17","v":0.84898687795065486},{"$f":"$G87*Parâmetros!E$17","v":0.87022685940061761},{"$f":"IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C87<=VLOOKUP(E87,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",210,"Lig_LitBAguaRESIDENCIAL210","RESIDENCIAL",0.5,{"$f":"0.3333333*$F88/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G88*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G88*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G88*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G88*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C88<=VLOOKUP(E88,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",0,"Lig_LitBAguaTARIFA SOCIAL0","TARIFA SOCIAL",38.25,{"$f":"0.3333333*$F89/Parâmetros!$D$5","v":2.3825198379444103E-6},{"$f":"$G89*Parâmetros!B$17","v":13.718084635515515},{"$f":"$G89*Parâmetros!C$17","v":14.071697240511766},{"$f":"$G89*Parâmetros!D$17","v":14.432776925161132},{"$f":"$G89*Parâmetros!E$17","v":14.793856609810499},{"$f":"IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C89<=VLOOKUP(E89,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",1,"Lig_LitBAguaTARIFA SOCIAL1","TARIFA SOCIAL",51,{"$f":"0.3333333*$F90/Parâmetros!$D$5","v":3.1766931172592145E-6},{"$f":"$G90*Parâmetros!B$17","v":18.290779514020691},{"$f":"$G90*Parâmetros!C$17","v":18.762262987349025},{"$f":"$G90*Parâmetros!D$17","v":19.243702566881513},{"$f":"$G90*Parâmetros!E$17","v":19.725142146414001},{"$f":"IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C90<=VLOOKUP(E90,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",2,"Lig_LitBAguaTARIFA SOCIAL2","TARIFA SOCIAL",78.25,{"$f":"0.3333333*$F91/Parâmetros!$D$5","v":4.8740438514810488E-6},{"$f":"$G91*Parâmetros!B$17","v":28.063794058276841},{"$f":"$G91*Parâmetros!C$17","v":28.787197622746291},{"$f":"$G91*Parâmetros!D$17","v":29.525876977617219},{"$f":"$G91*Parâmetros!E$17","v":30.264556332488144},{"$f":"IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C91<=VLOOKUP(E91,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",3,"Lig_LitBAguaTARIFA SOCIAL3","TARIFA SOCIAL",100,{"$f":"0.3333333*$F92/Parâmetros!$D$5","v":6.2288100338415957E-6},{"$f":"$G92*Parâmetros!B$17","v":35.864273556903306},{"$f":"$G92*Parâmetros!C$17","v":36.788750955586316},{"$f":"$G92*Parâmetros!D$17","v":37.732750131140214},{"$f":"$G92*Parâmetros!E$17","v":38.676749306694113},{"$f":"IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C92<=VLOOKUP(E92,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",4,"Lig_LitBAguaTARIFA SOCIAL4","TARIFA SOCIAL",114.75,{"$f":"0.3333333*$F93/Parâmetros!$D$5","v":7.1475595138332314E-6},{"$f":"$G93*Parâmetros!B$17","v":41.15425390654655},{"$f":"$G93*Parâmetros!C$17","v":42.215091721535295},{"$f":"$G93*Parâmetros!D$17","v":43.2983307754834},{"$f":"$G93*Parâmetros!E$17","v":44.381569829431498},{"$f":"IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C93<=VLOOKUP(E93,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",5,"Lig_LitBAguaTARIFA SOCIAL5","TARIFA SOCIAL",115,{"$f":"0.3333333*$F94/Parâmetros!$D$5","v":7.1631315389178355E-6},{"$f":"$G94*Parâmetros!B$17","v":41.243914590438806},{"$f":"$G94*Parâmetros!C$17","v":42.307063598924266},{"$f":"$G94*Parâmetros!D$17","v":43.392662650811246},{"$f":"$G94*Parâmetros!E$17","v":44.478261702698234},{"$f":"IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C94<=VLOOKUP(E94,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","TARIFA SOCIAL",6,"Lig_LitBAguaTARIFA SOCIAL6","TARIFA SOCIAL",109.5,{"$f":"0.3333333*$F95/Parâmetros!$D$5","v":6.8205469870565475E-6},{"$f":"$G95*Parâmetros!B$17","v":39.271379544809122},{"$f":"$G95*Parâmetros!C$17","v":40.283682296367019},{"$f":"$G95*Parâmetros!D$17","v":41.317361393598539},{"$f":"$G95*Parâmetros!E$17","v":42.351040490830059},{"$f":"IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C95<=VLOOKUP(E95,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",7,"Lig_LitBAguaTARIFA SOCIAL7","TARIFA SOCIAL",106.75,{"$f":"0.3333333*$F96/Parâmetros!$D$5","v":6.6492547111259044E-6},{"$f":"$G96*Parâmetros!B$17","v":38.285112021994287},{"$f":"$G96*Parâmetros!C$17","v":39.271991645088399},{"$f":"$G96*Parâmetros!D$17","v":40.279710764992181},{"$f":"$G96*Parâmetros!E$17","v":41.287429884895971},{"$f":"IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C96<=VLOOKUP(E96,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",8,"Lig_LitBAguaTARIFA SOCIAL8","TARIFA SOCIAL",101.5,{"$f":"0.3333333*$F97/Parâmetros!$D$5","v":6.3222421843492198E-6},{"$f":"$G97*Parâmetros!B$17","v":36.402237660256858},{"$f":"$G97*Parâmetros!C$17","v":37.340582219920108},{"$f":"$G97*Parâmetros!D$17","v":38.29874138310732},{"$f":"$G97*Parâmetros!E$17","v":39.256900546294524},{"$f":"IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C97<=VLOOKUP(E97,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",9,"Lig_LitBAguaTARIFA SOCIAL9","TARIFA SOCIAL",87,{"$f":"0.3333333*$F98/Parâmetros!$D$5","v":5.4190647294421891E-6},{"$f":"$G98*Parâmetros!B$17","v":31.201917994505884},{"$f":"$G98*Parâmetros!C$17","v":32.006213331360101},{"$f":"$G98*Parâmetros!D$17","v":32.827492614091994},{"$f":"$G98*Parâmetros!E$17","v":33.648771896823881},{"$f":"IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C98<=VLOOKUP(E98,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",10,"Lig_LitBAguaTARIFA SOCIAL10","TARIFA SOCIAL",83.75,{"$f":"0.3333333*$F99/Parâmetros!$D$5","v":5.2166284033423368E-6},{"$f":"$G99*Parâmetros!B$17","v":30.036329103906525},{"$f":"$G99*Parâmetros!C$17","v":30.810578925303542},{"$f":"$G99*Parâmetros!D$17","v":31.601178234829931},{"$f":"$G99*Parâmetros!E$17","v":32.391777544356323},{"$f":"IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C99<=VLOOKUP(E99,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","TARIFA SOCIAL",11,"Lig_LitBAguaTARIFA SOCIAL11","TARIFA SOCIAL",68.25,{"$f":"0.3333333*$F100/Parâmetros!$D$5","v":4.2511628480968895E-6},{"$f":"$G100*Parâmetros!B$17","v":24.477366702586512},{"$f":"$G100*Parâmetros!C$17","v":25.108322527187664},{"$f":"$G100*Parâmetros!D$17","v":25.752601964503199},{"$f":"$G100*Parâmetros!E$17","v":26.396881401818735},{"$f":"IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C100<=VLOOKUP(E100,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",12,"Lig_LitBAguaTARIFA SOCIAL12","TARIFA SOCIAL",48,{"$f":"0.3333333*$F101/Parâmetros!$D$5","v":2.9898288162439659E-6},{"$f":"$G101*Parâmetros!B$17","v":17.214851307313587},{"$f":"$G101*Parâmetros!C$17","v":17.65860045868143},{"$f":"$G101*Parâmetros!D$17","v":18.111720062947303},{"$f":"$G101*Parâmetros!E$17","v":18.564839667213175},{"$f":"IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C101<=VLOOKUP(E101,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",13,"Lig_LitBAguaTARIFA SOCIAL13","TARIFA SOCIAL",42.5,{"$f":"0.3333333*$F102/Parâmetros!$D$5","v":2.6472442643826784E-6},{"$f":"$G102*Parâmetros!B$17","v":15.242316261683907},{"$f":"$G102*Parâmetros!C$17","v":15.635219156124185},{"$f":"$G102*Parâmetros!D$17","v":16.036418805734591},{"$f":"$G102*Parâmetros!E$17","v":16.437618455345},{"$f":"IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C102<=VLOOKUP(E102,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",14,"Lig_LitBAguaTARIFA SOCIAL14","TARIFA SOCIAL",30.5,{"$f":"0.3333333*$F103/Parâmetros!$D$5","v":1.8997870603216869E-6},{"$f":"$G103*Parâmetros!B$17","v":10.93860343485551},{"$f":"$G103*Parâmetros!C$17","v":11.220569041453826},{"$f":"$G103*Parâmetros!D$17","v":11.508488789997767},{"$f":"$G103*Parâmetros!E$17","v":11.796408538541707},{"$f":"IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C103<=VLOOKUP(E103,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",15,"Lig_LitBAguaTARIFA SOCIAL15","TARIFA SOCIAL",30.75,{"$f":"0.3333333*$F104/Parâmetros!$D$5","v":1.9153590854062908E-6},{"$f":"$G104*Parâmetros!B$17","v":11.028264118747769},{"$f":"$G104*Parâmetros!C$17","v":11.312540918842792},{"$f":"$G104*Parâmetros!D$17","v":11.602820665325616},{"$f":"$G104*Parâmetros!E$17","v":11.89310041180844},{"$f":"IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C104<=VLOOKUP(E104,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",16,"Lig_LitBAguaTARIFA SOCIAL16","TARIFA SOCIAL",22.25,{"$f":"0.3333333*$F105/Parâmetros!$D$5","v":1.3859102325297552E-6},{"$f":"$G105*Parâmetros!B$17","v":7.9798008664109865},{"$f":"$G105*Parâmetros!C$17","v":8.1854970876179554},{"$f":"$G105*Parâmetros!D$17","v":8.395536904178698},{"$f":"$G105*Parâmetros!E$17","v":8.6055767207394407},{"$f":"IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C105<=VLOOKUP(E105,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",17,"Lig_LitBAguaTARIFA SOCIAL17","TARIFA SOCIAL",16.25,{"$f":"0.3333333*$F106/Parâmetros!$D$5","v":1.0121816304992593E-6},{"$f":"$G106*Parâmetros!B$17","v":5.8279444529967881},{"$f":"$G106*Parâmetros!C$17","v":5.9781720302827761},{"$f":"$G106*Parâmetros!D$17","v":6.1315718963102848},{"$f":"$G106*Parâmetros!E$17","v":6.2849717623377934},{"$f":"IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C106<=VLOOKUP(E106,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",18,"Lig_LitBAguaTARIFA SOCIAL18","TARIFA SOCIAL",12.25,{"$f":"0.3333333*$F107/Parâmetros!$D$5","v":7.6302922914559552E-7},{"$f":"$G107*Parâmetros!B$17","v":4.3933735107206555},{"$f":"$G107*Parâmetros!C$17","v":4.5066219920593236},{"$f":"$G107*Parâmetros!D$17","v":4.6222618910646762},{"$f":"$G107*Parâmetros!E$17","v":4.7379017900700289},{"$f":"IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C107<=VLOOKUP(E107,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",20,"Lig_LitBAguaTARIFA SOCIAL20","TARIFA SOCIAL",10,{"$f":"0.3333333*$F108/Parâmetros!$D$5","v":6.2288100338415963E-7},{"$f":"$G108*Parâmetros!B$17","v":3.5864273556903314},{"$f":"$G108*Parâmetros!C$17","v":3.6788750955586318},{"$f":"$G108*Parâmetros!D$17","v":3.7732750131140218},{"$f":"$G108*Parâmetros!E$17","v":3.8676749306694118},{"$f":"IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C108<=VLOOKUP(E108,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",21,"Lig_LitBAguaTARIFA SOCIAL21","TARIFA SOCIAL",7.75,{"$f":"0.3333333*$F109/Parâmetros!$D$5","v":4.8273277762272374E-7},{"$f":"$G109*Parâmetros!B$17","v":2.7794812006600069},{"$f":"$G109*Parâmetros!C$17","v":2.8511281990579396},{"$f":"$G109*Parâmetros!D$17","v":2.9242881351633669},{"$f":"$G109*Parâmetros!E$17","v":2.9974480712687943},{"$f":"IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C109<=VLOOKUP(E109,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",32,"Lig_LitBAguaTARIFA SOCIAL32","TARIFA SOCIAL",1.25,{"$f":"0.3333333*$F110/Parâmetros!$D$5","v":7.7860125423019954E-8},{"$f":"$G110*Parâmetros!B$17","v":0.44830341946129143},{"$f":"$G110*Parâmetros!C$17","v":0.45985938694482897},{"$f":"$G110*Parâmetros!D$17","v":0.47165937663925273},{"$f":"$G110*Parâmetros!E$17","v":0.48345936633367648},{"$f":"IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C110<=VLOOKUP(E110,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","TARIFA SOCIAL",156,"Lig_LitBAguaTARIFA SOCIAL156","TARIFA SOCIAL",0.25,{"$f":"0.3333333*$F111/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G111*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G111*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G111*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G111*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C111<=VLOOKUP(E111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",54,"Lig_LitBAguaRESIDENCIAL54","RESIDENCIAL",27.25,{"$f":"0.3333333*$F112/Parâmetros!$D$5","v":1.697350734221835E-6},{"$f":"$G112*Parâmetros!B$17","v":9.7730145442561529},{"$f":"$G112*Parâmetros!C$17","v":10.024934635397271},{"$f":"$G112*Parâmetros!D$17","v":10.28217441073571},{"$f":"$G112*Parâmetros!E$17","v":10.539414186074147},{"$f":"IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C112<=VLOOKUP(E112,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",59,"Lig_LitBAguaRESIDENCIAL59","RESIDENCIAL",16.25,{"$f":"0.3333333*$F113/Parâmetros!$D$5","v":1.0121816304992593E-6},{"$f":"$G113*Parâmetros!B$17","v":5.8279444529967881},{"$f":"$G113*Parâmetros!C$17","v":5.9781720302827761},{"$f":"$G113*Parâmetros!D$17","v":6.1315718963102848},{"$f":"$G113*Parâmetros!E$17","v":6.2849717623377934},{"$f":"IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C113<=VLOOKUP(E113,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",61,"Lig_LitBAguaRESIDENCIAL61","RESIDENCIAL",16.75,{"$f":"0.3333333*$F114/Parâmetros!$D$5","v":1.0433256806684674E-6},{"$f":"$G114*Parâmetros!B$17","v":6.0072658207813046},{"$f":"$G114*Parâmetros!C$17","v":6.162115785060708},{"$f":"$G114*Parâmetros!D$17","v":6.3202356469659868},{"$f":"$G114*Parâmetros!E$17","v":6.4783555088712648},{"$f":"IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C114<=VLOOKUP(E114,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",75,"Lig_LitBAguaRESIDENCIAL75","RESIDENCIAL",6,{"$f":"0.3333333*$F115/Parâmetros!$D$5","v":3.7372860203049574E-7},{"$f":"$G115*Parâmetros!B$17","v":2.1518564134141984},{"$f":"$G115*Parâmetros!C$17","v":2.2073250573351788},{"$f":"$G115*Parâmetros!D$17","v":2.2639650078684128},{"$f":"$G115*Parâmetros!E$17","v":2.3206049584016468},{"$f":"IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C115<=VLOOKUP(E115,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",94,"Lig_LitBAguaRESIDENCIAL94","RESIDENCIAL",3.75,{"$f":"0.3333333*$F116/Parâmetros!$D$5","v":2.3358037626905988E-7},{"$f":"$G116*Parâmetros!B$17","v":1.3449102583838743},{"$f":"$G116*Parâmetros!C$17","v":1.379578160834487},{"$f":"$G116*Parâmetros!D$17","v":1.4149781299177582},{"$f":"$G116*Parâmetros!E$17","v":1.4503780990010295},{"$f":"IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C116<=VLOOKUP(E116,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",199,"Lig_LitBAguaRESIDENCIAL199","RESIDENCIAL",1,{"$f":"0.3333333*$F117/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G117*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G117*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G117*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G117*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C117<=VLOOKUP(E117,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",106,"Lig_LitBAguaRESIDENCIAL106","RESIDENCIAL",2,{"$f":"0.3333333*$F118/Parâmetros!$D$5","v":1.2457620067683192E-7},{"$f":"$G118*Parâmetros!B$17","v":0.71728547113806618},{"$f":"$G118*Parâmetros!C$17","v":0.73577501911172627},{"$f":"$G118*Parâmetros!D$17","v":0.75465500262280427},{"$f":"$G118*Parâmetros!E$17","v":0.77353498613388227},{"$f":"IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C118<=VLOOKUP(E118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",400,"Lig_LitBAguaRESIDENCIAL400","RESIDENCIAL",0.5,{"$f":"0.3333333*$F119/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G119*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G119*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G119*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G119*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C119<=VLOOKUP(E119,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",4,"Lig_LitBAguaCOMERCIAL4","COMERCIAL",184.25,{"$f":"0.3333333*$F120/Parâmetros!$D$5","v":1.1476582487353141E-5},{"$f":"$G120*Parâmetros!B$17","v":66.079924028594348},{"$f":"$G120*Parâmetros!C$17","v":67.783273635667783},{"$f":"$G120*Parâmetros!D$17","v":69.522592116625844},{"$f":"$G120*Parâmetros!E$17","v":71.261910597583906},{"$f":"IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C120<=VLOOKUP(E120,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",0,"Lig_LitBAguaCOMERCIAL0","COMERCIAL",208.25,{"$f":"0.3333333*$F121/Parâmetros!$D$5","v":1.2971496895475124E-5},{"$f":"$G121*Parâmetros!B$17","v":74.687349682251153},{"$f":"$G121*Parâmetros!C$17","v":76.6125738650085},{"$f":"$G121*Parâmetros!D$17","v":78.578452148099501},{"$f":"$G121*Parâmetros!E$17","v":80.544330431190502},{"$f":"IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C121<=VLOOKUP(E121,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",1,"Lig_LitBAguaCOMERCIAL1","COMERCIAL",210,{"$f":"0.3333333*$F122/Parâmetros!$D$5","v":1.3080501071067352E-5},{"$f":"$G122*Parâmetros!B$17","v":75.31497446949696},{"$f":"$G122*Parâmetros!C$17","v":77.25637700673127},{"$f":"$G122*Parâmetros!D$17","v":79.23877527539446},{"$f":"$G122*Parâmetros!E$17","v":81.221173544057649},{"$f":"IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C122<=VLOOKUP(E122,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",2,"Lig_LitBAguaCOMERCIAL2","COMERCIAL",182.25,{"$f":"0.3333333*$F123/Parâmetros!$D$5","v":1.1352006286676309E-5},{"$f":"$G123*Parâmetros!B$17","v":65.362638557456293},{"$f":"$G123*Parâmetros!C$17","v":67.047498616556069},{"$f":"$G123*Parâmetros!D$17","v":68.767937114003047},{"$f":"$G123*Parâmetros!E$17","v":70.488375611450024},{"$f":"IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C123<=VLOOKUP(E123,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",3,"Lig_LitBAguaCOMERCIAL3","COMERCIAL",201.25,{"$f":"0.3333333*$F124/Parâmetros!$D$5","v":1.2535480193106211E-5},{"$f":"$G124*Parâmetros!B$17","v":72.17685053326791},{"$f":"$G124*Parâmetros!C$17","v":74.03736129811746},{"$f":"$G124*Parâmetros!D$17","v":75.937159638919681},{"$f":"$G124*Parâmetros!E$17","v":77.836957979721902},{"$f":"IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C124<=VLOOKUP(E124,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",5,"Lig_LitBAguaCOMERCIAL5","COMERCIAL",205,{"$f":"0.3333333*$F125/Parâmetros!$D$5","v":1.2769060569375271E-5},{"$f":"$G125*Parâmetros!B$17","v":73.521760791651786},{"$f":"$G125*Parâmetros!C$17","v":75.416939458951944},{"$f":"$G125*Parâmetros!D$17","v":77.352137768837437},{"$f":"$G125*Parâmetros!E$17","v":79.28733607872293},{"$f":"IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C125<=VLOOKUP(E125,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",21,"Lig_LitBAguaCOMERCIAL21","COMERCIAL",40.75,{"$f":"0.3333333*$F141/Parâmetros!$D$5","v":2.5382400887904506E-6},{"$f":"$G141*Parâmetros!B$17","v":14.6146914744381},{"$f":"$G141*Parâmetros!C$17","v":14.991416014401425},{"$f":"$G141*Parâmetros!D$17","v":15.37609567843964},{"$f":"$G141*Parâmetros!E$17","v":15.760775342477853},{"$f":"IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C141<=VLOOKUP(E141,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","COMERCIAL",32,"Lig_LitBAguaCOMERCIAL32","COMERCIAL",18,{"$f":"0.3333333*$F145/Parâmetros!$D$5","v":1.1211858060914873E-6},{"$f":"$G145*Parâmetros!B$17","v":6.4555692402425962},{"$f":"$G145*Parâmetros!C$17","v":6.6219751720055369},{"$f":"$G145*Parâmetros!D$17","v":6.7918950236052389},{"$f":"$G145*Parâmetros!E$17","v":6.9618148752049409},{"$f":"IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C145<=VLOOKUP(E145,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","RESIDENCIAL",69,"Lig_LitBAguaRESIDENCIAL69","RESIDENCIAL",9,{"$f":"0.3333333*$F170/Parâmetros!$D$5","v":5.6059290304574366E-7},{"$f":"$G170*Parâmetros!B$17","v":3.2277846201212981},{"$f":"$G170*Parâmetros!C$17","v":3.3109875860027684},{"$f":"$G170*Parâmetros!D$17","v":3.3959475118026194},{"$f":"$G170*Parâmetros!E$17","v":3.4809074376024705},{"$f":"IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C170<=VLOOKUP(E170,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",155,"Lig_LitBAguaRESIDENCIAL155","RESIDENCIAL",1.25,{"$f":"0.3333333*$F188/Parâmetros!$D$5","v":7.7860125423019954E-8},{"$f":"$G188*Parâmetros!B$17","v":0.44830341946129143},{"$f":"$G188*Parâmetros!C$17","v":0.45985938694482897},{"$f":"$G188*Parâmetros!D$17","v":0.47165937663925273},{"$f":"$G188*Parâmetros!E$17","v":0.48345936633367648},{"$f":"IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C188<=VLOOKUP(E188,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",168,"Lig_LitBAguaRESIDENCIAL168","RESIDENCIAL",1,{"$f":"0.3333333*$F207/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G207*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G207*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G207*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G207*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C207<=VLOOKUP(E207,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",388,"Lig_LitBAguaRESIDENCIAL388","RESIDENCIAL",0.25,{"$f":"0.3333333*$F221/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G221*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G221*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G221*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G221*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C221<=VLOOKUP(E221,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",79,"Lig_LitBAguaRESIDENCIAL79","RESIDENCIAL",6.5,{"$f":"0.3333333*$F250/Parâmetros!$D$5","v":4.0487265219970378E-7},{"$f":"$G250*Parâmetros!B$17","v":2.3311777811987153},{"$f":"$G250*Parâmetros!C$17","v":2.3912688121131107},{"$f":"$G250*Parâmetros!D$17","v":2.4526287585241144},{"$f":"$G250*Parâmetros!E$17","v":2.5139887049351177},{"$f":"IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C250<=VLOOKUP(E250,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",150,"Lig_LitBAguaRESIDENCIAL150","RESIDENCIAL",2.75,{"$f":"0.3333333*$F268/Parâmetros!$D$5","v":1.712922759306439E-7},{"$f":"$G268*Parâmetros!B$17","v":0.98626752281484109},{"$f":"$G268*Parâmetros!C$17","v":1.0116906512786237},{"$f":"$G268*Parâmetros!D$17","v":1.037650628606356},{"$f":"$G268*Parâmetros!E$17","v":1.0636106059340882},{"$f":"IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C268<=VLOOKUP(E268,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",30,"Lig_LitBAguaCOMERCIAL30","COMERCIAL",19.5,{"$f":"0.3333333*$F274/Parâmetros!$D$5","v":1.2146179565991114E-6},{"$f":"$G274*Parâmetros!B$17","v":6.9935333435961464},{"$f":"$G274*Parâmetros!C$17","v":7.1738064363393326},{"$f":"$G274*Parâmetros!D$17","v":7.3578862755723433},{"$f":"$G274*Parâmetros!E$17","v":7.5419661148053541},{"$f":"IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C274<=VLOOKUP(E274,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","RESIDENCIAL",12,"Lig_LitBEsgotoRESIDENCIAL12","RESIDENCIAL",1891.75,{"$f":"0.3333333*$F293/Parâmetros!$D$5","v":1.178335138151984E-4},{"$f":"$G293*Parâmetros!B$17","v":678.4623950127185},{"$f":"$G293*Parâmetros!C$17","v":695.95119620230423},{"$f":"$G293*Parâmetros!D$17","v":713.80930060584512},{"$f":"$G293*Parâmetros!E$17","v":731.66740500938602},{"$f":"IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C293<=VLOOKUP(E293,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","RESIDENCIAL",38,"Lig_LitBEsgotoRESIDENCIAL38","RESIDENCIAL",86.25,{"$f":"0.3333333*$F319/Parâmetros!$D$5","v":5.3723486541883766E-6},{"$f":"$G319*Parâmetros!B$17","v":30.932935942829104},{"$f":"$G319*Parâmetros!C$17","v":31.730297699193198},{"$f":"$G319*Parâmetros!D$17","v":32.544496988108435},{"$f":"$G319*Parâmetros!E$17","v":33.358696277023675},{"$f":"IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C319<=VLOOKUP(E319,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","RESIDENCIAL",57,"Lig_LitBEsgotoRESIDENCIAL57","RESIDENCIAL",15,{"$f":"0.3333333*$F336/Parâmetros!$D$5","v":9.343215050762395E-7},{"$f":"$G336*Parâmetros!B$17","v":5.3796410335354974},{"$f":"$G336*Parâmetros!C$17","v":5.5183126433379481},{"$f":"$G336*Parâmetros!D$17","v":5.6599125196710327},{"$f":"$G336*Parâmetros!E$17","v":5.8015123960041182},{"$f":"IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C336<=VLOOKUP(E336,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","TARIFA SOCIAL",3,"Lig_LitBEsgotoTARIFA SOCIAL3","TARIFA SOCIAL",75,{"$f":"0.3333333*$F366/Parâmetros!$D$5","v":4.6716075253811974E-6},{"$f":"$G366*Parâmetros!B$17","v":26.898205167677485},{"$f":"$G366*Parâmetros!C$17","v":27.591563216689739},{"$f":"$G366*Parâmetros!D$17","v":28.299562598355163},{"$f":"$G366*Parâmetros!E$17","v":29.00756198002059},{"$f":"IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C366<=VLOOKUP(E366,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","TARIFA SOCIAL",10,"Lig_LitBEsgotoTARIFA SOCIAL10","TARIFA SOCIAL",61.5,{"$f":"0.3333333*$F373/Parâmetros!$D$5","v":3.8307181708125816E-6},{"$f":"$G373*Parâmetros!B$17","v":22.056528237495538},{"$f":"$G373*Parâmetros!C$17","v":22.625081837685585},{"$f":"$G373*Parâmetros!D$17","v":23.205641330651233},{"$f":"$G373*Parâmetros!E$17","v":23.78620082361688},{"$f":"IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C373<=VLOOKUP(E373,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","COMERCIAL",5,"Lig_LitBEsgotoCOMERCIAL5","COMERCIAL",167,{"$f":"0.3333333*$F398/Parâmetros!$D$5","v":1.0402112756515465E-5},{"$f":"$G398*Parâmetros!B$17","v":59.893336840028532},{"$f":"$G398*Parâmetros!C$17","v":61.437214095829148},{"$f":"$G398*Parâmetros!D$17","v":63.013692719004162},{"$f":"$G398*Parâmetros!E$17","v":64.590171342179175},{"$f":"IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C398<=VLOOKUP(E398,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","COMERCIAL",31,"Lig_LitBEsgotoCOMERCIAL31","COMERCIAL",17.5,{"$f":"0.3333333*$F417/Parâmetros!$D$5","v":1.0900417559222794E-6},{"$f":"$G417*Parâmetros!B$17","v":6.2762478724580806},{"$f":"$G417*Parâmetros!C$17","v":6.4380314172276059},{"$f":"$G417*Parâmetros!D$17","v":6.6032312729495386},{"$f":"$G417*Parâmetros!E$17","v":6.7684311286714713},{"$f":"IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C417<=VLOOKUP(E417,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","UTILIDADE PUBLICA",13,"Lig_LitBEsgotoUTILIDADE PUBLICA13","UTILIDADE PUBLICA",6,{"$f":"0.3333333*$F441/Parâmetros!$D$5","v":3.7372860203049574E-7},{"$f":"$G441*Parâmetros!B$17","v":2.1518564134141984},{"$f":"$G441*Parâmetros!C$17","v":2.2073250573351788},{"$f":"$G441*Parâmetros!D$17","v":2.2639650078684128},{"$f":"$G441*Parâmetros!E$17","v":2.3206049584016468},{"$f":"IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C441<=VLOOKUP(E441,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","RESIDENCIAL",70,"Lig_LitBEsgotoRESIDENCIAL70","RESIDENCIAL",7.75,{"$f":"0.3333333*$F446/Parâmetros!$D$5","v":4.8273277762272374E-7},{"$f":"$G446*Parâmetros!B$17","v":2.7794812006600069},{"$f":"$G446*Parâmetros!C$17","v":2.8511281990579396},{"$f":"$G446*Parâmetros!D$17","v":2.9242881351633669},{"$f":"$G446*Parâmetros!E$17","v":2.9974480712687943},{"$f":"IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C446<=VLOOKUP(E446,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",129,"Lig_LitBEsgotoRESIDENCIAL129","RESIDENCIAL",1.5,{"$f":"0.3333333*$F478/Parâmetros!$D$5","v":9.3432150507623934E-8},{"$f":"$G478*Parâmetros!B$17","v":0.53796410335354961},{"$f":"$G478*Parâmetros!C$17","v":0.5518312643337947},{"$f":"$G478*Parâmetros!D$17","v":0.5659912519671032},{"$f":"$G478*Parâmetros!E$17","v":0.58015123960041171},{"$f":"IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C478<=VLOOKUP(E478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",362,"Lig_LitBEsgotoRESIDENCIAL362","RESIDENCIAL",1,{"$f":"0.3333333*$F484/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G484*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G484*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G484*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G484*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C484<=VLOOKUP(E484,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",110,{"$f":"\"Lig_LitB\"&A515&B515&C515","v":"Lig_LitBEsgotoRESIDENCIAL110"},{"$f":"IF(OR($B515=\"SANEPAR\", $B515=\"INATIVO\",),\"INATIVO + SANEPAR\",$B515)","v":"RESIDENCIAL"},4.25,{"$f":"0.3333333*$F515/Parâmetros!$D$5","v":2.6472442643826784E-7},{"$f":"$G515*Parâmetros!B$17","v":1.5242316261683908},{"$f":"$G515*Parâmetros!C$17","v":1.5635219156124185},{"$f":"$G515*Parâmetros!D$17","v":1.6036418805734591},{"$f":"$G515*Parâmetros!E$17","v":1.6437618455345},{"$f":"IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C515<=VLOOKUP(E515,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",226,"Lig_LitBEsgotoRESIDENCIAL226","RESIDENCIAL",0.5,{"$f":"0.3333333*$F527/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G527*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G527*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G527*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G527*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C527<=VLOOKUP(E527,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",49,"Lig_LitBAguaCOMERCIAL49","COMERCIAL",8.5,{"$f":"0.3333333*$F544/Parâmetros!$D$5","v":5.2944885287653567E-7},{"$f":"$G544*Parâmetros!B$17","v":3.0484632523367816},{"$f":"$G544*Parâmetros!C$17","v":3.127043831224837},{"$f":"$G544*Parâmetros!D$17","v":3.2072837611469183},{"$f":"$G544*Parâmetros!E$17","v":3.287523691069},{"$f":"IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C544<=VLOOKUP(E544,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","COMERCIAL",183,"Lig_LitBAguaCOMERCIAL183","COMERCIAL",0.5,{"$f":"0.3333333*$F564/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G564*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G564*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G564*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G564*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C564<=VLOOKUP(E564,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","MPC",1,"Lig_LitBAguaMPC1","MPC",15.5,{"$f":"0.3333333*$F589/Parâmetros!$D$5","v":9.6546555524544749E-7},{"$f":"$G589*Parâmetros!B$17","v":5.5589624013200138},{"$f":"$G589*Parâmetros!C$17","v":5.7022563981158791},{"$f":"$G589*Parâmetros!D$17","v":5.8485762703267339},{"$f":"$G589*Parâmetros!E$17","v":5.9948961425375886},{"$f":"IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C589<=VLOOKUP(E589,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","COMERCIAL",116,"Lig_LitBAguaCOMERCIAL116","COMERCIAL",0.75,{"$f":"0.3333333*$F595/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G595*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G595*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G595*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G595*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C595<=VLOOKUP(E595,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",64,"Lig_LitBAguaCOMERCIAL64","COMERCIAL",3.5,{"$f":"0.3333333*$F626/Parâmetros!$D$5","v":2.1800835118445586E-7},{"$f":"$G626*Parâmetros!B$17","v":1.2552495744916159},{"$f":"$G626*Parâmetros!C$17","v":1.2876062834455211},{"$f":"$G626*Parâmetros!D$17","v":1.3206462545899076},{"$f":"$G626*Parâmetros!E$17","v":1.3536862257342941},{"$f":"IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C626<=VLOOKUP(E626,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","MPC",8,"Lig_LitBAguaMPC8","MPC",2,{"$f":"0.3333333*$F632/Parâmetros!$D$5","v":1.2457620067683192E-7},{"$f":"$G632*Parâmetros!B$17","v":0.71728547113806618},{"$f":"$G632*Parâmetros!C$17","v":0.73577501911172627},{"$f":"$G632*Parâmetros!D$17","v":0.75465500262280427},{"$f":"$G632*Parâmetros!E$17","v":0.77353498613388227},{"$f":"IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C632<=VLOOKUP(E632,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","UTILIDADE PUBLICA",10,"Lig_LitBAguaUTILIDADE PUBLICA10","UTILIDADE PUBLICA",9.5,{"$f":"0.3333333*$F664/Parâmetros!$D$5","v":5.9173695321495165E-7},{"$f":"$G664*Parâmetros!B$17","v":3.4071059879058145},{"$f":"$G664*Parâmetros!C$17","v":3.4949313407807003},{"$f":"$G664*Parâmetros!D$17","v":3.5846112624583206},{"$f":"$G664*Parâmetros!E$17","v":3.6742911841359414},{"$f":"IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C664<=VLOOKUP(E664,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","COMERCIAL",49,"Lig_LitBEsgotoCOMERCIAL49","COMERCIAL",7.75,{"$f":"0.3333333*$F675/Parâmetros!$D$5","v":4.8273277762272374E-7},{"$f":"$G675*Parâmetros!B$17","v":2.7794812006600069},{"$f":"$G675*Parâmetros!C$17","v":2.8511281990579396},{"$f":"$G675*Parâmetros!D$17","v":2.9242881351633669},{"$f":"$G675*Parâmetros!E$17","v":2.9974480712687943},{"$f":"IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C675<=VLOOKUP(E675,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","COMERCIAL",115,"Lig_LitBEsgotoCOMERCIAL115","COMERCIAL",1.25,{"$f":"0.3333333*$F693/Parâmetros!$D$5","v":7.7860125423019954E-8},{"$f":"$G693*Parâmetros!B$17","v":0.44830341946129143},{"$f":"$G693*Parâmetros!C$17","v":0.45985938694482897},{"$f":"$G693*Parâmetros!D$17","v":0.47165937663925273},{"$f":"$G693*Parâmetros!E$17","v":0.48345936633367648},{"$f":"IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C693<=VLOOKUP(E693,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",104,"Lig_LitBEsgotoCOMERCIAL104","COMERCIAL",2.5,{"$f":"0.3333333*$F712/Parâmetros!$D$5","v":1.5572025084603991E-7},{"$f":"$G712*Parâmetros!B$17","v":0.89660683892258286},{"$f":"$G712*Parâmetros!C$17","v":0.91971877388965795},{"$f":"$G712*Parâmetros!D$17","v":0.94331875327850545},{"$f":"$G712*Parâmetros!E$17","v":0.96691873266735295},{"$f":"IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C712<=VLOOKUP(E712,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",75,"Lig_LitBEsgotoCOMERCIAL75","COMERCIAL",2.75,{"$f":"0.3333333*$F737/Parâmetros!$D$5","v":1.712922759306439E-7},{"$f":"$G737*Parâmetros!B$17","v":0.98626752281484109},{"$f":"$G737*Parâmetros!C$17","v":1.0116906512786237},{"$f":"$G737*Parâmetros!D$17","v":1.037650628606356},{"$f":"$G737*Parâmetros!E$17","v":1.0636106059340882},{"$f":"IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C737<=VLOOKUP(E737,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",330,"Lig_LitBEsgotoCOMERCIAL330","COMERCIAL",0.25,{"$f":"0.3333333*$F744/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G744*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G744*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G744*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G744*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C744<=VLOOKUP(E744,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",165,"Lig_LitBEsgotoCOMERCIAL165","COMERCIAL",0.75,{"$f":"0.3333333*$F774/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G774*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G774*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G774*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G774*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C774<=VLOOKUP(E774,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",16,"Lig_LitBAguaINDUSTRIAL16","INDUSTRIAL",2.5,{"$f":"0.3333333*$F791/Parâmetros!$D$5","v":1.5572025084603991E-7},{"$f":"$G791*Parâmetros!B$17","v":0.89660683892258286},{"$f":"$G791*Parâmetros!C$17","v":0.91971877388965795},{"$f":"$G791*Parâmetros!D$17","v":0.94331875327850545},{"$f":"$G791*Parâmetros!E$17","v":0.96691873266735295},{"$f":"IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C791<=VLOOKUP(E791,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Agua","INDUSTRIAL",18,"Lig_LitBAguaINDUSTRIAL18","INDUSTRIAL",1,{"$f":"0.3333333*$F798/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G798*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G798*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G798*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G798*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C798<=VLOOKUP(E798,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","INDUSTRIAL",37,"Lig_LitBEsgotoINDUSTRIAL37","INDUSTRIAL",0.5,{"$f":"0.3333333*$F823/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G823*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G823*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G823*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G823*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C823<=VLOOKUP(E823,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",7,"Lig_LitBAguaPODER PUBLICO7","PODER PUBLICO",9.75,{"$f":"0.3333333*$F842/Parâmetros!$D$5","v":6.0730897829955569E-7},{"$f":"$G842*Parâmetros!B$17","v":3.4967666717980732},{"$f":"$G842*Parâmetros!C$17","v":3.5869032181696663},{"$f":"$G842*Parâmetros!D$17","v":3.6789431377861717},{"$f":"$G842*Parâmetros!E$17","v":3.770983057402677},{"$f":"IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C842<=VLOOKUP(E842,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","PODER PUBLICO",52,"Lig_LitBAguaPODER PUBLICO52","PODER PUBLICO",2.75,{"$f":"0.3333333*$F860/Parâmetros!$D$5","v":1.712922759306439E-7},{"$f":"$G860*Parâmetros!B$17","v":0.98626752281484109},{"$f":"$G860*Parâmetros!C$17","v":1.0116906512786237},{"$f":"$G860*Parâmetros!D$17","v":1.037650628606356},{"$f":"$G860*Parâmetros!E$17","v":1.0636106059340882},{"$f":"IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C860<=VLOOKUP(E860,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",114,"Lig_LitBAguaPODER PUBLICO114","PODER PUBLICO",0.5,{"$f":"0.3333333*$F871/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G871*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G871*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G871*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G871*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C871<=VLOOKUP(E871,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",105,"Lig_LitBAguaPODER PUBLICO105","PODER PUBLICO",1,{"$f":"0.3333333*$F903/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G903*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G903*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G903*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G903*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C903<=VLOOKUP(E903,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",150,"Lig_LitBAguaPODER PUBLICO150","PODER PUBLICO",0.5,{"$f":"0.3333333*$F909/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G909*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G909*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G909*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G909*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C909<=VLOOKUP(E909,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",127,"Lig_LitBAguaPODER PUBLICO127","PODER PUBLICO",0.5,{"$f":"0.3333333*$F940/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G940*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G940*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G940*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G940*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C940<=VLOOKUP(E940,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",91,"Lig_LitBAguaPODER PUBLICO91","PODER PUBLICO",1,{"$f":"0.3333333*$F946/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G946*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G946*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G946*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G946*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C946<=VLOOKUP(E946,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",18,"Lig_LitBEsgotoPODER PUBLICO18","PODER PUBLICO",4.75,{"$f":"0.3333333*$F969/Parâmetros!$D$5","v":2.9586847660747582E-7},{"$f":"$G969*Parâmetros!B$17","v":1.7035529939529073},{"$f":"$G969*Parâmetros!C$17","v":1.7474656703903502},{"$f":"$G969*Parâmetros!D$17","v":1.7923056312291603},{"$f":"$G969*Parâmetros!E$17","v":1.8371455920679707},{"$f":"IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C969<=VLOOKUP(E969,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","PODER PUBLICO",199,"Lig_LitBEsgotoPODER PUBLICO199","PODER PUBLICO",0.25,{"$f":"0.3333333*$F989/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G989*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G989*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G989*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G989*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C989<=VLOOKUP(E989,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",233,"Lig_LitBEsgotoPODER PUBLICO233","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1008/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1008*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1008*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1008*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1008*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1008<=VLOOKUP(E1008,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",90,"Lig_LitBEsgotoPODER PUBLICO90","PODER PUBLICO",0.75,{"$f":"0.3333333*$F1020/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1020*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1020*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1020*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1020*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1020<=VLOOKUP(E1020,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",43,"Lig_LitBEsgotoPODER PUBLICO43","PODER PUBLICO",1.25,{"$f":"0.3333333*$F1051/Parâmetros!$D$5","v":7.7860125423019954E-8},{"$f":"$G1051*Parâmetros!B$17","v":0.44830341946129143},{"$f":"$G1051*Parâmetros!C$17","v":0.45985938694482897},{"$f":"$G1051*Parâmetros!D$17","v":0.47165937663925273},{"$f":"$G1051*Parâmetros!E$17","v":0.48345936633367648},{"$f":"IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1051<=VLOOKUP(E1051,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",0,"Lig_LitBAguaUTILIDADE PUBLICA0","UTILIDADE PUBLICA",20,{"$f":"0.3333333*$F1057/Parâmetros!$D$5","v":1.2457620067683193E-6},{"$f":"$G1057*Parâmetros!B$17","v":7.1728547113806629},{"$f":"$G1057*Parâmetros!C$17","v":7.3577501911172636},{"$f":"$G1057*Parâmetros!D$17","v":7.5465500262280436},{"$f":"$G1057*Parâmetros!E$17","v":7.7353498613388236},{"$f":"IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1057<=VLOOKUP(E1057,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Agua","UTILIDADE PUBLICA",52,"Lig_LitBAguaUTILIDADE PUBLICA52","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1089/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1089*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1089*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1089*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1089*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1089<=VLOOKUP(E1089,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",478,"Lig_LitBAguaUTILIDADE PUBLICA478","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1094/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1094*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1094*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1094*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1094*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1094<=VLOOKUP(E1094,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","UTILIDADE PUBLICA",19,"Lig_LitBEsgotoUTILIDADE PUBLICA19","UTILIDADE PUBLICA",2,{"$f":"0.3333333*$F1118/Parâmetros!$D$5","v":1.2457620067683192E-7},{"$f":"$G1118*Parâmetros!B$17","v":0.71728547113806618},{"$f":"$G1118*Parâmetros!C$17","v":0.73577501911172627},{"$f":"$G1118*Parâmetros!D$17","v":0.75465500262280427},{"$f":"$G1118*Parâmetros!E$17","v":0.77353498613388227},{"$f":"IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1118<=VLOOKUP(E1118,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4}]
["Esgoto","UTILIDADE PUBLICA",90,"Lig_LitBEsgotoUTILIDADE PUBLICA90","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1137/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1137*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1137*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1137*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1137*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1137<=VLOOKUP(E1137,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",621,"Lig_LitBAguaRESIDENCIAL621","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1162/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1162*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1162*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1162*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1162*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1162<=VLOOKUP(E1162,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",125,"Lig_LitBAguaRESIDENCIAL125","RESIDENCIAL",2.25,{"$f":"0.3333333*$F1169/Parâmetros!$D$5","v":1.4014822576143591E-7},{"$f":"$G1169*Parâmetros!B$17","v":0.80694615503032452},{"$f":"$G1169*Parâmetros!C$17","v":0.82774689650069211},{"$f":"$G1169*Parâmetros!D$17","v":0.84898687795065486},{"$f":"$G1169*Parâmetros!E$17","v":0.87022685940061761},{"$f":"IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1169<=VLOOKUP(E1169,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",379,"Lig_LitBAguaRESIDENCIAL379","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1199/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1199*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1199*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1199*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1199*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1199<=VLOOKUP(E1199,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",284,"Lig_LitBAguaRESIDENCIAL284","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1216/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1216*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1216*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1216*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1216*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1216<=VLOOKUP(E1216,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",234,"Lig_LitBAguaRESIDENCIAL234","RESIDENCIAL",0.75,{"$f":"0.3333333*$F1223/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1223*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1223*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1223*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1223*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1223<=VLOOKUP(E1223,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",77,"Lig_LitBAguaTARIFA SOCIAL77","TARIFA SOCIAL",0.25,{"$f":"0.3333333*$F1242/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1242*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1242*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1242*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1242*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1242<=VLOOKUP(E1242,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",756,"Lig_LitBAguaRESIDENCIAL756","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1267/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1267*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1267*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1267*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1267*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1267<=VLOOKUP(E1267,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",141,"Lig_LitBAguaRESIDENCIAL141","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1285/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1285*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1285*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1285*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1285*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1285<=VLOOKUP(E1285,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",145,"Lig_LitBEsgotoRESIDENCIAL145","RESIDENCIAL",1,{"$f":"0.3333333*$F1314/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G1314*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G1314*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G1314*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G1314*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1314<=VLOOKUP(E1314,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",236,"Lig_LitBEsgotoRESIDENCIAL236","RESIDENCIAL",0.75,{"$f":"0.3333333*$F1328/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1328*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1328*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1328*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1328*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1328<=VLOOKUP(E1328,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",444,{"$f":"\"Lig_LitB\"&A1347&B1347&C1347","v":"Lig_LitBEsgotoRESIDENCIAL444"},{"$f":"IF(OR($B1347=\"SANEPAR\", $B1347=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1347)","v":"RESIDENCIAL"},0.25,{"$f":"0.3333333*$F1347/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1347*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1347*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1347*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1347*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1347<=VLOOKUP(E1347,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",369,"Lig_LitBEsgotoRESIDENCIAL369","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1365/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1365*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1365*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1365*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1365*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1365<=VLOOKUP(E1365,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",153,"Lig_LitBEsgotoRESIDENCIAL153","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1390/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1390*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1390*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1390*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1390*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1390<=VLOOKUP(E1390,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",352,"Lig_LitBEsgotoRESIDENCIAL352","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1408/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1408*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1408*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1408*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1408*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1408<=VLOOKUP(E1408,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",219,"Lig_LitBEsgotoRESIDENCIAL219","RESIDENCIAL",1,{"$f":"0.3333333*$F1414/Parâmetros!$D$5","v":6.2288100338415961E-8},{"$f":"$G1414*Parâmetros!B$17","v":0.35864273556903309},{"$f":"$G1414*Parâmetros!C$17","v":0.36788750955586313},{"$f":"$G1414*Parâmetros!D$17","v":0.37732750131140214},{"$f":"$G1414*Parâmetros!E$17","v":0.38676749306694114},{"$f":"IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1414<=VLOOKUP(E1414,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",125,"Lig_LitBAguaCOMERCIAL125","COMERCIAL",1.5,{"$f":"0.3333333*$F1433/Parâmetros!$D$5","v":9.3432150507623934E-8},{"$f":"$G1433*Parâmetros!B$17","v":0.53796410335354961},{"$f":"$G1433*Parâmetros!C$17","v":0.5518312643337947},{"$f":"$G1433*Parâmetros!D$17","v":0.5659912519671032},{"$f":"$G1433*Parâmetros!E$17","v":0.58015123960041171},{"$f":"IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1433<=VLOOKUP(E1433,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",151,"Lig_LitBAguaCOMERCIAL151","COMERCIAL",0.75,{"$f":"0.3333333*$F1463/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1463*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1463*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1463*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1463*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1463<=VLOOKUP(E1463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",166,"Lig_LitBAguaCOMERCIAL166","COMERCIAL",0.75,{"$f":"0.3333333*$F1476/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1476*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1476*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1476*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1476*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1476<=VLOOKUP(E1476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",230,"Lig_LitBAguaCOMERCIAL230","COMERCIAL",0.25,{"$f":"0.3333333*$F1488/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1488*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1488*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1488*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1488*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1488<=VLOOKUP(E1488,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",359,"Lig_LitBAguaCOMERCIAL359","COMERCIAL",0.25,{"$f":"0.3333333*$F1519/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1519*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1519*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1519*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1519*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1519<=VLOOKUP(E1519,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",239,"Lig_LitBAguaCOMERCIAL239","COMERCIAL",0.5,{"$f":"0.3333333*$F1538/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1538*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1538*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1538*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1538*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1538<=VLOOKUP(E1538,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",79,"Lig_LitBEsgotoCOMERCIAL79","COMERCIAL",2.75,{"$f":"0.3333333*$F1543/Parâmetros!$D$5","v":1.712922759306439E-7},{"$f":"$G1543*Parâmetros!B$17","v":0.98626752281484109},{"$f":"$G1543*Parâmetros!C$17","v":1.0116906512786237},{"$f":"$G1543*Parâmetros!D$17","v":1.037650628606356},{"$f":"$G1543*Parâmetros!E$17","v":1.0636106059340882},{"$f":"IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1543<=VLOOKUP(E1543,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","COMERCIAL",209,"Lig_LitBEsgotoCOMERCIAL209","COMERCIAL",0.5,{"$f":"0.3333333*$F1562/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1562*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1562*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1562*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1562*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1562<=VLOOKUP(E1562,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",195,"Lig_LitBEsgotoCOMERCIAL195","COMERCIAL",0.75,{"$f":"0.3333333*$F1581/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1581*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1581*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1581*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1581*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1581<=VLOOKUP(E1581,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",342,"Lig_LitBEsgotoCOMERCIAL342","COMERCIAL",0.25,{"$f":"0.3333333*$F1612/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1612*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1612*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1612*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1612*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1612<=VLOOKUP(E1612,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",293,"Lig_LitBEsgotoCOMERCIAL293","COMERCIAL",0.25,{"$f":"0.3333333*$F1624/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1624*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1624*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1624*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1624*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1624<=VLOOKUP(E1624,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",341,"Lig_LitBEsgotoCOMERCIAL341","COMERCIAL",0.25,{"$f":"0.3333333*$F1637/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1637*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1637*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1637*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1637*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1637<=VLOOKUP(E1637,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",224,{"$f":"\"Lig_LitB\"&A1667&B1667&C1667","v":"Lig_LitBEsgotoINDUSTRIAL224"},{"$f":"IF(OR($B1667=\"SANEPAR\", $B1667=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1667)","v":"INDUSTRIAL"},0.25,{"$f":"0.3333333*$F1667/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1667*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1667*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1667*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1667*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1667<=VLOOKUP(E1667,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",308,"Lig_LitBAguaPODER PUBLICO308","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1686/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1686*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1686*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1686*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1686*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1686<=VLOOKUP(E1686,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",312,"Lig_LitBAguaPODER PUBLICO312","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1692/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1692*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1692*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1692*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1692*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1692<=VLOOKUP(E1692,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","PODER PUBLICO",246,"Lig_LitBAguaPODER PUBLICO246","PODER PUBLICO",0.25,{"$f":"0.3333333*$F1710/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1710*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1710*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1710*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1710*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1710<=VLOOKUP(E1710,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",119,"Lig_LitBEsgotoPODER PUBLICO119","PODER PUBLICO",0.75,{"$f":"0.3333333*$F1735/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1735*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1735*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1735*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1735*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1735<=VLOOKUP(E1735,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",63,"Lig_LitBEsgotoPODER PUBLICO63","PODER PUBLICO",0.5,{"$f":"0.3333333*$F1753/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1753*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1753*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1753*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1753*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1753<=VLOOKUP(E1753,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",139,"Lig_LitBEsgotoPODER PUBLICO139","PODER PUBLICO",0.5,{"$f":"0.3333333*$F1772/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1772*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1772*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1772*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1772*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1772<=VLOOKUP(E1772,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",721,"Lig_LitBAguaSANEPAR721","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F1786/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1786*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1786*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1786*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1786*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1786<=VLOOKUP(E1786,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",32,"Lig_LitBEsgotoUTILIDADE PUBLICA32","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F1815/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1815*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1815*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1815*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1815*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1815<=VLOOKUP(E1815,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",449,"Lig_LitBAguaRESIDENCIAL449","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1833/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1833*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1833*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1833*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1833*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1833<=VLOOKUP(E1833,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",261,"Lig_LitBAguaRESIDENCIAL261","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1839/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1839*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1839*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1839*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1839*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1839<=VLOOKUP(E1839,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","RESIDENCIAL",597,"Lig_LitBAguaRESIDENCIAL597","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1858/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1858*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1858*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1858*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1858*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1858<=VLOOKUP(E1858,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","TARIFA SOCIAL",81,"Lig_LitBAguaTARIFA SOCIAL81","TARIFA SOCIAL",0.25,{"$f":"0.3333333*$F1884/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1884*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1884*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1884*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1884*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1884<=VLOOKUP(E1884,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Agua","RESIDENCIAL",179,"Lig_LitBAguaRESIDENCIAL179","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1901/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1901*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1901*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1901*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1901*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1901<=VLOOKUP(E1901,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",8,"Lig_LitBEsgotoINDUSTRIAL8","INDUSTRIAL",0.75,{"$f":"0.3333333*$F1913/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1913*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1913*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1913*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1913*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1913<=VLOOKUP(E1913,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","RESIDENCIAL",160,"Lig_LitBEsgotoRESIDENCIAL160","RESIDENCIAL",0.5,{"$f":"0.3333333*$F1944/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G1944*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G1944*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G1944*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G1944*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1944<=VLOOKUP(E1944,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","RESIDENCIAL",890,"Lig_LitBEsgotoRESIDENCIAL890","RESIDENCIAL",0.25,{"$f":"0.3333333*$F1963/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G1963*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G1963*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G1963*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G1963*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1963<=VLOOKUP(E1963,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",127,"Lig_LitBAguaCOMERCIAL127","COMERCIAL",0.75,{"$f":"0.3333333*$F1982/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1982*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1982*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1982*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1982*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1982<=VLOOKUP(E1982,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",161,{"$f":"\"Lig_LitB\"&A1987&B1987&C1987","v":"Lig_LitBAguaCOMERCIAL161"},{"$f":"IF(OR($B1987=\"SANEPAR\", $B1987=\"INATIVO\",),\"INATIVO + SANEPAR\",$B1987)","v":"COMERCIAL"},0.75,{"$f":"0.3333333*$F1987/Parâmetros!$D$5","v":4.6716075253811967E-8},{"$f":"$G1987*Parâmetros!B$17","v":0.2689820516767748},{"$f":"$G1987*Parâmetros!C$17","v":0.27591563216689735},{"$f":"$G1987*Parâmetros!D$17","v":0.2829956259835516},{"$f":"$G1987*Parâmetros!E$17","v":0.29007561980020585},{"$f":"IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C1987<=VLOOKUP(E1987,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",194,"Lig_LitBAguaCOMERCIAL194","COMERCIAL",0.25,{"$f":"0.3333333*$F2006/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2006*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2006*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2006*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2006*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2006<=VLOOKUP(E2006,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",290,"Lig_LitBAguaCOMERCIAL290","COMERCIAL",0.25,{"$f":"0.3333333*$F2033/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2033*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2033*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2033*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2033*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2033<=VLOOKUP(E2033,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",1068,"Lig_LitBAguaCOMERCIAL1068","COMERCIAL",0.25,{"$f":"0.3333333*$F2049/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2049*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2049*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2049*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2049*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2049<=VLOOKUP(E2049,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",237,"Lig_LitBEsgotoCOMERCIAL237","COMERCIAL",0.25,{"$f":"0.3333333*$F2062/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2062*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2062*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2062*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2062*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2062<=VLOOKUP(E2062,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",879,"Lig_LitBEsgotoCOMERCIAL879","COMERCIAL",0.25,{"$f":"0.3333333*$F2092/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2092*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2092*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2092*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2092*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2092<=VLOOKUP(E2092,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Esgoto","COMERCIAL",1397,"Lig_LitBEsgotoCOMERCIAL1397","COMERCIAL",0.25,{"$f":"0.3333333*$F2111/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2111*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2111*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2111*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2111*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2111<=VLOOKUP(E2111,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8}]
["Agua","INDUSTRIAL",254,"Lig_LitBAguaINDUSTRIAL254","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2131/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2131*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2131*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2131*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2131*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2131<=VLOOKUP(E2131,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",36,"Lig_LitBEsgotoINDUSTRIAL36","INDUSTRIAL",0.5,{"$f":"0.3333333*$F2135/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G2135*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G2135*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G2135*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G2135*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2135<=VLOOKUP(E2135,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",252,"Lig_LitBAguaPODER PUBLICO252","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2160/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2160*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2160*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2160*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2160*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2160<=VLOOKUP(E2160,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","PODER PUBLICO",176,"Lig_LitBEsgotoPODER PUBLICO176","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2178/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2178*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2178*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2178*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2178*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2178<=VLOOKUP(E2178,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",265,"Lig_LitBEsgotoPODER PUBLICO265","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2197/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2197*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2197*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2197*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2197*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2197<=VLOOKUP(E2197,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","UTILIDADE PUBLICA",43,"Lig_LitBAguaUTILIDADE PUBLICA43","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2211/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2211*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2211*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2211*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2211*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2211<=VLOOKUP(E2211,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",50,"Lig_LitBEsgotoUTILIDADE PUBLICA50","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2240/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2240*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2240*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2240*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2240*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2240<=VLOOKUP(E2240,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","RESIDENCIAL",748,"Lig_LitBAguaRESIDENCIAL748","RESIDENCIAL",0.25,{"$f":"0.3333333*$F2258/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2258*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2258*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2258*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2258*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2258<=VLOOKUP(E2258,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","INDUSTRIAL",68,"Lig_LitBAguaINDUSTRIAL68","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2277/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2277*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2277*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2277*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2277*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2277<=VLOOKUP(E2277,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","INDUSTRIAL",68,"Lig_LitBEsgotoINDUSTRIAL68","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2302/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2302*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2302*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2302*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2302*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2302<=VLOOKUP(E2302,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","COMERCIAL",242,"Lig_LitBAguaCOMERCIAL242","COMERCIAL",0.25,{"$f":"0.3333333*$F2309/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2309*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2309*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2309*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2309*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2309<=VLOOKUP(E2309,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","COMERCIAL",208,"Lig_LitBAguaCOMERCIAL208","COMERCIAL",0.5,{"$f":"0.3333333*$F2326/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G2326*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G2326*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G2326*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G2326*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2326<=VLOOKUP(E2326,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",284,"Lig_LitBEsgotoCOMERCIAL284","COMERCIAL",0.25,{"$f":"0.3333333*$F2356/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2356*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2356*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2356*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2356*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2356<=VLOOKUP(E2356,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","COMERCIAL",222,"Lig_LitBEsgotoCOMERCIAL222","COMERCIAL",0.25,{"$f":"0.3333333*$F2363/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2363*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2363*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2363*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2363*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2363<=VLOOKUP(E2363,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","INDUSTRIAL",41,"Lig_LitBEsgotoINDUSTRIAL41","INDUSTRIAL",0.25,{"$f":"0.3333333*$F2388/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2388*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2388*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2388*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2388*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2388<=VLOOKUP(E2388,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",116,"Lig_LitBAguaPODER PUBLICO116","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2407/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2407*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2407*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2407*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2407*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2407<=VLOOKUP(E2407,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","PODER PUBLICO",274,"Lig_LitBEsgotoPODER PUBLICO274","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2425/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2425*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2425*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2425*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2425*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2425<=VLOOKUP(E2425,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","ENTIDADE FILANTROPICA",24,"Lig_LitBAguaENTIDADE FILANTROPICA24","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2450/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2450*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2450*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2450*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2450*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2450<=VLOOKUP(E2450,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Agua","ENTIDADE FILANTROPICA",45,"Lig_LitBAguaENTIDADE FILANTROPICA45","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2452/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2452*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2452*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2452*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2452*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2452<=VLOOKUP(E2452,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",63,"Lig_LitBAguaUTILIDADE PUBLICA63","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2453/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2453*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2453*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2453*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2453*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2453<=VLOOKUP(E2453,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",9,"Lig_LitBAguaSANEPAR9","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2454/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2454*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2454*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2454*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2454*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2454<=VLOOKUP(E2454,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Agua","SANEPAR",42,"Lig_LitBAguaSANEPAR42","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2455/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2455*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2455*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2455*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2455*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2455<=VLOOKUP(E2455,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",164,"Lig_LitBAguaSANEPAR164","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2456/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2456*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2456*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2456*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2456*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2456<=VLOOKUP(E2456,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",167,"Lig_LitBAguaSANEPAR167","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2457/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2457*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2457*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2457*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2457*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2457<=VLOOKUP(E2457,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",584,"Lig_LitBAguaSANEPAR584","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2458/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2458*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2458*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2458*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2458*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2458<=VLOOKUP(E2458,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1118,"Lig_LitBAguaSANEPAR1118","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2459/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2459*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2459*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2459*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2459*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2459<=VLOOKUP(E2459,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",1434,"Lig_LitBAguaSANEPAR1434","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2460/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2460*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2460*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2460*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2460*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2460<=VLOOKUP(E2460,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","PODER PUBLICO",136,"Lig_LitBAguaPODER PUBLICO136","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2461/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2461*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2461*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2461*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2461*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2461<=VLOOKUP(E2461,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",49,"Lig_LitBAguaUTILIDADE PUBLICA49","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2462/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2462*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2462*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2462*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2462*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2462<=VLOOKUP(E2462,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",100,"Lig_LitBAguaUTILIDADE PUBLICA100","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2463/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2463*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2463*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2463*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2463*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2463<=VLOOKUP(E2463,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","UTILIDADE PUBLICA",118,"Lig_LitBAguaUTILIDADE PUBLICA118","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2464/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2464*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2464*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2464*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2464*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2464<=VLOOKUP(E2464,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Agua","SANEPAR",56,"Lig_LitBAguaSANEPAR56","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2465/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2465*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2465*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2465*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2465*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2465<=VLOOKUP(E2465,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",170,"Lig_LitBAguaSANEPAR170","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2466/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2466*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2466*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2466*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2466*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2466<=VLOOKUP(E2466,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Agua","SANEPAR",194,"Lig_LitBAguaSANEPAR194","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2467/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2467*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2467*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2467*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2467*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2467<=VLOOKUP(E2467,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",27,"Lig_LitBEsgotoUTILIDADE PUBLICA27","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2468/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2468*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2468*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2468*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2468*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2468<=VLOOKUP(E2468,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","UTILIDADE PUBLICA",37,"Lig_LitBEsgotoUTILIDADE PUBLICA37","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2469/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2469*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2469*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2469*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2469*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2469<=VLOOKUP(E2469,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","ENTIDADE FILANTROPICA",113,"Lig_LitBEsgotoENTIDADE FILANTROPICA113","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2470/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2470*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2470*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2470*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2470*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2470<=VLOOKUP(E2470,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","SANEPAR",5,"Lig_LitBEsgotoSANEPAR5","INATIVO + SANEPAR",0.5,{"$f":"0.3333333*$F2471/Parâmetros!$D$5","v":3.114405016920798E-8},{"$f":"$G2471*Parâmetros!B$17","v":0.17932136778451654},{"$f":"$G2471*Parâmetros!C$17","v":0.18394375477793157},{"$f":"$G2471*Parâmetros!D$17","v":0.18866375065570107},{"$f":"$G2471*Parâmetros!E$17","v":0.19338374653347057},{"$f":"IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2471<=VLOOKUP(E2471,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1}]
["Esgoto","SANEPAR",13,"Lig_LitBEsgotoSANEPAR13","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2472/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2472*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2472*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2472*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2472*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2472<=VLOOKUP(E2472,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3}]
["Esgoto","SANEPAR",33,"Lig_LitBEsgotoSANEPAR33","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2473/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2473*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2473*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2473*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2473*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2473<=VLOOKUP(E2473,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",110,"Lig_LitBEsgotoUTILIDADE PUBLICA110","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2474/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2474*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2474*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2474*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2474*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2474<=VLOOKUP(E2474,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7}]
["Esgoto","ENTIDADE FILANTROPICA",24,"Lig_LitBEsgotoENTIDADE FILANTROPICA24","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2475/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2475*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2475*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2475*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2475*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2475<=VLOOKUP(E2475,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5}]
["Esgoto","ENTIDADE FILANTROPICA",45,"Lig_LitBEsgotoENTIDADE FILANTROPICA45","ENTIDADE FILANTROPICA",0.25,{"$f":"0.3333333*$F2476/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2476*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2476*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2476*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2476*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2476<=VLOOKUP(E2476,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",63,"Lig_LitBEsgotoUTILIDADE PUBLICA63","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2477/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2477*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2477*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2477*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2477*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2477<=VLOOKUP(E2477,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",6,"Lig_LitBEsgotoSANEPAR6","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2478/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2478*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2478*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2478*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2478*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2478<=VLOOKUP(E2478,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","SANEPAR",9,"Lig_LitBEsgotoSANEPAR9","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2479/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2479*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2479*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2479*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2479*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2479<=VLOOKUP(E2479,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2}]
["Esgoto","PODER PUBLICO",136,"Lig_LitBEsgotoPODER PUBLICO136","PODER PUBLICO",0.25,{"$f":"0.3333333*$F2480/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2480*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2480*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2480*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2480*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2480<=VLOOKUP(E2480,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","UTILIDADE PUBLICA",49,"Lig_LitBEsgotoUTILIDADE PUBLICA49","UTILIDADE PUBLICA",0.25,{"$f":"0.3333333*$F2481/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2481*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2481*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2481*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2481*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2481<=VLOOKUP(E2481,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]
["Esgoto","SANEPAR",56,"Lig_LitBEsgotoSANEPAR56","INATIVO + SANEPAR",0.25,{"$f":"0.3333333*$F2482/Parâmetros!$D$5","v":1.557202508460399E-8},{"$f":"$G2482*Parâmetros!B$17","v":8.9660683892258272E-2},{"$f":"$G2482*Parâmetros!C$17","v":9.1971877388965784E-2},{"$f":"$G2482*Parâmetros!D$17","v":9.4331875327850534E-2},{"$f":"$G2482*Parâmetros!E$17","v":9.6691873266735284E-2},{"$f":"IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(C2482<=VLOOKUP(E2482,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6}]

{"sheet":"Parâmetros","index":18,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Valores Totais para ano de Referência"]
["Objeto","Volume Faturado","Economia","Ligações","Valor Faturado"]
["Agua",524476744,{"$f":"46965527/12","v":3913793.9166666665},{"$f":"38263793/12","v":3188649.4166666665},2792018653.3146701]
["Esgoto",387417984,{"$f":"34454310/12","v":2871192.5},{"$f":"25953924/12","v":2162827},1688665079.5601399]
["Agua + Esgoto",{"$f":"SUM(B3:B4)","v":911894728},{"$f":"SUM(C3:C4)","v":6784986.416666666},{"$f":"SUM(D3:D4)","v":5351476.416666666},4480683732.8748102]
[]
[]
["Soma dos Pesos"]
["Volume Faturado",{"$f":"SUM('Tarifa Normal - Volume'!G:G,'Tarifa Esgoto 85 - Volume'!G:G,'Tarifa Litoral A - Volume'!G:G,'Tarifa Litoral B - Volume'!G:G)","v":0.95370779794662497}]
["Economia",{"$f":"SUM('Tarifa Normal - Economias'!G:G,'Tarifa Esgoto 85 - Economias'!G:G,'Tarifa Litoral A - Economias'!G:G,'Tarifa Litoral B - Economias'!G:G)","v":0.99999999996311273}]
["Ligações",{"$f":"SUM('Tarifa Normal - Ligações'!G2:G15688,'Tarifa Esgoto 85 - Ligações'!G2:G10484,'Tarifa Litoral A - Ligações'!G2:G2394,'Tarifa Litoral B - Ligações'!G2:G2482)","v":0.99999999995857591}]
[]
[]
["Projeções*","2021**",2022,2023,2024]
["Volume Faturado",921804687,942841450.24020529,965028820.87757754,986400363.48376203]
["Economias",{"$f":"AVERAGE(Projeções!C50:C61)","v":7301155.75},{"$f":"AVERAGE(Projeções!C62:C73)","v":7490884.4830508456},{"$f":"AVERAGE(Projeções!C74:C85)","v":7694636.1440677894},{"$f":"AVERAGE(Projeções!C86:C97)","v":7898387.8050847342}]
["Ligações",{"$f":"AVERAGE(Projeções!E50:E61)","v":5757805},{"$f":"AVERAGE(Projeções!E62:E73)","v":5906224.5847457619},{"$f":"AVERAGE(Projeções!E74:E85)","v":6057778.2796610156},{"$f":"AVERAGE(Projeções!E86:E97)","v":6209331.9745762693}]
["Valor Faturado",5479320772.0458298]
[]
["*","Projeções LMDM"]
["**","Valores Reais"]

{"sheet":"Projeções","index":19,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[null,"Data","Economias","1ª Dif - Economias","Ligações","1ª Dif - Ligações"]
[null," 2017-01-01 ",6378740,null,5078994,null,null,"Média 1ª Dif Economias",{"$f":"AVERAGE(D3:D61)","v":16979.305084745763}]
[null," 2017-02-01 ",6398884,{"$f":"C3-C2","v":20144},5092486,{"$f":"E3-E2","v":13492},null,"Média 1ª Dif Ligações",{"$f":"AVERAGE(F3:F61)","v":12629.474576271186}]
[null," 2017-03-01 ",6423799,{"$f":"C4-C3","v":24915},5106929,{"$f":"E4-E3","v":14443}]
[null," 2017-04-01 ",6445577,21778,5117728,10799]
[null," 2017-05-01 ",6461001,15424,5127275,9547]
[null," 2017-06-01 ",6476084,15083,5135644,8369]
[null," 2017-07-01 ",6494086,18002,5146197,10553]
[null," 2017-08-01 ",6518971,24885,5158585,12388]
[null," 2017-09-01 ",6544767,25796,5172658,14073]
[null," 2017-10-01 ",6570842,26075,5195018,22360]
[null," 2017-11-01 ",6589591,18749,5208767,13749]
[null," 2017-12-01 ",6608846,19255,5222559,13792]
[null," 2018-01-01 ",6625719,16873,5234224,11665]
[null," 2018-02-01 ",6640046,14327,5244873,10649]
[null," 2018-03-01 ",6658294,18248,5259198,14325]
[null," 2018-04-01 ",6670407,12113,5267509,8311]
[null," 2018-05-01 ",6686762,16355,5277623,10114]
[null," 2018-06-01 ",6702433,15671,5289212,11589]
[null," 2018-07-01 ",6717750,15317,5300567,11355]
[null," 2018-08-01 ",6736573,18823,5314478,13911]
[null," 2018-09-01 ",6759260,22687,5331717,17239]
[null," 2018-10-01 ",6778788,19528,5346155,14438]
[null," 2018-11-01 ",6800002,21214,5363418,17263]
[null," 2018-12-01 ",6820042,20040,5377050,13632]
[null," 2019-01-01 ",6835705,15663,5389792,12742]
[null," 2019-02-01 ",6847975,12270,5399226,9434]
[null," 2019-03-01 ",6859459,11484,5409128,9902]
[null," 2019-04-01 ",6875088,15629,5419351,10223]
[null," 2019-05-01 ",6886865,11777,5428640,9289]
[null," 2019-06-01 ",6897246,10381,5437003,8363]
[null," 2019-07-01 ",6911476,14230,5448115,11112]
[null," 2019-08-01 ",6929184,17708,5460502,12387]
[null," 2019-09-01 ",6948742,19558,5472423,11921]
[null," 2019-10-01 ",6962754,14012,5483784,11361]
[null," 2019-11-01 ",6991153,28399,5504314,20530]
[null," 2019-12-01 ",6959298,-31855,5557920,53606]
[null," 2020-01-01 ",7031381,72083,5533972,-23948]
[null," 2020-02-01 ",7044928,13547,5542014,8042]
[null," 2020-03-01 ",7059989,15061,5551561,9547]
[null," 2020-04-01 ",7074855,14866,5564064,12503]
[null," 2020-05-01 ",7088497,13642,5574644,10580]
[null," 2020-06-01 ",7096046,7549,5582479,7835]
[null," 2020-07-01 ",7109363,13317,5596770,14291]
[null," 2020-08-01 ",7126238,16875,5609281,12511]
[null," 2020-09-01 ",7139146,12908,5622819,13538]
[null," 2020-10-01 ",7162263,23117,5640878,18059]
[null," 2020-11-01 ",7179618,17355,5658734,17856]
[null," 2020-12-01 ",7202536,22918,5678415,19681]
[null," 2021-01-01 ",7223012,20476,5691514,13099]
[null," 2021-02-01 ",7238468,15456,5703337,11823]
[null," 2021-03-01 ",7251333,12865,5717077,13740]
[null," 2021-04-01 ",7262901,11568,5725467,8390]
[null," 2021-05-01 ",7279592,16691,5740448,14981]
[null," 2021-06-01 ",7293309,13717,5753218,12770]
[null," 2021-07-01 ",7307353,14044,5764074,10856]
[null," 2021-08-01 ",7319704,12351,5774295,10221]
[null," 2021-09-01 ",7338238,18534,5787556,13261]
[null," 2021-10-01 ",7355356,17118,5800714,13158]
[null," 2021-11-01 ",7364084,8728,5811827,11113]
[null," 2021-12-01 ",7380519,16435,5824133,12306]
[null,"2022-01-01",{"$f":"C61+$I$2","v":7397498.3050847454},null,{"$f":"E61+$I$3","v":5836762.4745762711}]
[null,"2022-02-01",7414477.6101694908,null,5849391.9491525423]
[null,"2022-03-01",7431456.9152542362,null,5862021.4237288134]
[null,"2022-04-01",7448436.2203389816,null,5874650.8983050846]
[null,"2022-05-01",7465415.525423727,null,5887280.3728813557]
[null,"2022-06-01",7482394.8305084724,null,5899909.8474576268]
[null,"2022-07-01",7499374.1355932178,null,5912539.322033898]
[null,"2022-08-01",7516353.4406779632,null,5925168.7966101691]
[null,"2022-09-01",7533332.7457627086,null,5937798.2711864403]
[null,"2022-10-01",7550312.050847454,null,5950427.7457627114]
[null,"2022-11-01",7567291.3559321994,null,5963057.2203389825]
[null,"2022-12-01",7584270.6610169448,null,5975686.6949152537]
[null,"2023-01-01",7601249.9661016902,null,5988316.1694915248]
[null,"2023-02-01",7618229.2711864356,null,6000945.6440677959]
[null,"2023-03-01",7635208.576271181,null,6013575.1186440671]
[null,"2023-04-01",7652187.8813559264,null,6026204.5932203382]
[null,"2023-05-01",7669167.1864406718,null,6038834.0677966094]
[null,"2023-06-01",7686146.4915254172,null,6051463.5423728805]
[null,"2023-07-01",7703125.7966101626,null,6064093.0169491516]
[null,"2023-08-01",7720105.101694908,null,6076722.4915254228]
[null,"2023-09-01",7737084.4067796534,null,6089351.9661016939]
[null,"2023-10-01",7754063.7118643988,null,6101981.4406779651]
[null,"2023-11-01",7771043.0169491442,null,6114610.9152542362]
[null,"2023-12-01",7788022.3220338896,null,6127240.3898305073]
[null,"2024-01-01",7805001.627118635,null,6139869.8644067785]
[null,"2024-02-01",7821980.9322033804,null,6152499.3389830496]
[null,"2024-03-01",7838960.2372881258,null,6165128.8135593208]
[null,"2024-04-01",7855939.5423728712,null,6177758.2881355919]
[null,"2024-05-01",7872918.8474576166,null,6190387.762711863]
[null,"2024-06-01",7889898.152542362,null,6203017.2372881342]
[null,"2024-07-01",7906877.4576271074,null,6215646.7118644053]
[null,"2024-08-01",7923856.7627118528,null,6228276.1864406765]
[null,"2024-09-01",7940836.0677965982,null,6240905.6610169476]
[null,"2024-10-01",7957815.3728813436,null,6253535.1355932187]
[null,"2024-11-01",7974794.677966089,null,6266164.6101694899]
[null,"2024-12-01",7991773.9830508344,null,6278794.084745761]

{"sheet":"Volumes Agregados","index":20,"n_rows":233,"n_cols":37,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
[null,null,null,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024]
[null,"Categoria","Faixa","Volume Água Normal","Volume Água Normal","Volume Água Normal","Volume Água Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Água Curitiba","Volume Água Curitiba","Volume Água Curitiba","Volume Água Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Água Litoral A","Volume Água Litoral A","Volume Água Litoral A","Volume Água Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Água Litoral B","Volume Água Litoral B","Volume Água Litoral B","Volume Água Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B"]
[null,"COMERCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3467939.4506701864},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3547082.2692997437},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3630553.8105330588},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3710956.1091662687},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2683235.4066655412},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2744470.2742723264},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2809054.3877126267},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2871263.7479216782},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1278943.4167715444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1308130.5431071715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1338914.0615816633},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1368565.6722839118},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1233158.1979230249},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1261300.4469409287},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1290981.938451757},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1319572.043642964},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":33691.200825785454},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":34460.077166994881},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":35271.007259325641},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":36052.119510170371},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":26602.998353751864},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":27210.112838783163},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":27850.433497664882},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":28467.209611724138},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":13679.058164797287},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":13991.231786845528},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":14320.479769365855},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":14637.621327121291},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":11316.660963265269},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":11574.921656350554},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":11847.307938076468},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":12109.678595708163}]
[null,"COMERCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":5888031.911199824},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":6022404.3384759333},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":6164126.276084681},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":6300637.1081854748},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4208322.0118758706},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4304361.3085413016},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4405653.4819872603},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4503221.1494614324},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1599372.2205928643},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1635871.9425101751},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1674368.0195489011},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1711448.5985886869},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1505129.0493909689},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1539478.0214720718},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1575705.7132454738},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1610601.3153838746},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":61312.142689140528},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":62711.36428964985},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":64187.116424131484},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":65608.605258194468},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":48135.485640800856},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":49233.999056016139},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":50392.595747684245},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":51508.590921878626},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":28952.25427859585},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":29612.981791829945},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":30309.847847650566},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":30981.090188448186},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":24521.622299856088},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":25081.237118334233},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":25671.460112716297},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":26239.980649815861}]
[null,"COMERCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7186112.0594314467},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7350108.3377578594},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7523074.4052479174},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7689680.5228093015},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":4996023.2778328238},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":5110038.9259636346},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":5230290.6688127303},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":5346120.7636793386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1999937.5405252031},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":2045578.675929006},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":2093716.1567739341},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":2140083.6258916543},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1854161.3582249335},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1896475.6944961646},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1941104.416671918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1984092.1439257336},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":87536.065753814735},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":89533.750855888909},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":91640.699499574068},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":93670.175792349095},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":66344.240793216857},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":67858.301315582241},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":69455.173495658484},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":70993.328799903727},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":52051.586093832535},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":53239.469935578629},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":54492.32517618878},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":55699.113019223296},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":43963.63572607145},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":44966.942184577216},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":46025.124567653744},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":47044.397660200411}]
[null,"COMERCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3277398.0147658754},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3352192.4338579844},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3431077.7395038633},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3507062.438104114},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2253517.6807019734},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2304945.8395897616},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2359186.8656170098},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2411433.4529973059},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1079687.2926881972},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1104327.1391438053},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1130314.6639125247},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1155346.6292544859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":996338.23986067506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1019075.954210257},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1043057.3096098701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1066156.8722869181},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":47425.856699647462},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":48508.175473813542},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":49649.691757284105},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":50749.234568668515},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":36342.706114454035},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":37172.093201350166},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":38046.84367929658},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":38889.42964474317},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":33390.973196835934},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":34152.997959139931},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":34956.701724925588},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":35730.853360735324},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":26974.99757076674},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":27590.601554239798},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":28239.876045339035},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":28865.27675984567}]
[null,"COMERCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3313119.0374062429},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3388728.655972363},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3468473.7484907159},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3545286.6196616427},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2312577.6107402742},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2365353.5928521361},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2421016.1613992443},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2474632.0212826347},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1210030.5618195373},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1237645.0085688301},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1266769.8296250261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1294823.7330943968},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1109496.7625538274},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1134816.8992799483},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1161521.922848294},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1187245.0046103448},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":53870.136613967785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":55099.52210706364},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":56396.148935063233},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":57645.098887350032},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":43566.364823118049},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":44560.605050950981},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":45609.225325164771},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":46619.287906907579},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":40656.077470439115},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":41583.901214538892},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":42562.472350290082},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":43505.061495380673},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":35756.403000680577},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":36572.409899815262},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":37433.048359592751},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":38262.041204769012}]
[null,"COMERCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3337081.6500131376},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3413238.1260807854},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3493559.9865141287},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3570928.4178850693},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2457260.0344731263},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2513337.854746596},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2572482.8557496746},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2629453.0992967417},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1415743.0962264552},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1448052.1664061677},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1482128.3836854552},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1514951.620892986},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1320341.4709411382},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1350473.3538791698},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1382253.3024917156},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1412864.7046671219},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":61535.544392836979},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":62939.864306269192},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":64420.993606294491},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":65847.661887908762},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":49491.058874542578},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":50620.508206633931},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":51811.7328575512},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":52959.156263267148},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":57784.21533212439},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":59102.925113172569},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":60493.761827982577},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":61833.457576280984},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":52562.074149790438},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":53761.607982604721},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":55026.750411448156},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":56245.373643683532}]
[null,"COMERCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3787480.7128813453},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3873915.8722566278},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3965078.6093784026},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":4052889.2991774278},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3550552.5920031751},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3631580.7482961928},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3717040.7458827063},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3799358.3854712504},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2605576.5266439337},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2665039.1191738476},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2727754.022814475},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2788162.9039344802},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2673391.5795587734},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2734401.7984268977},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2798748.9759483594},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2860730.1123553524},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":79173.159443042634},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":80979.992315202195},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":82885.650051453777},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":84721.236889062668},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":66621.218471102969},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":68141.599978721162},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":69745.138870828901},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":71289.715752581338},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":102217.90441665216},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":104550.64787570448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":107010.98091919198},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":109380.84769266788},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":90008.647506038658},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":92062.760089603384},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":94229.22252025608},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":96316.024282309343}]
[null,"COMERCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1177496.8042097348},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1204368.7889540019},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1232710.5389882198},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1260010.1649010689},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":3920452.2373502934},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":4009921.9771712907},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":4104285.2713516457},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":4195178.8339551482},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2049981.5438880813},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2096764.7475251919},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2146106.7621140317},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2193634.4743560669},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2992096.8543990832},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":3060380.3357107365},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":3132398.5873292261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":3201768.7329874439},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":44149.635334578888},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":45157.186542305535},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":46219.845841490824},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":47243.431234261167},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":33368.734113210048},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":34130.251351150684},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":34933.419833488537},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":35707.05586818458},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":81853.979887399924},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":83721.992514634185},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":85692.176237409905},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":87589.916445634022},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":75665.449434777314},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":77392.231873260534},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":79213.460811156736},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":80967.723291286078}]
[null,"INATIVO + SANEPAR",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":606.52046252426624},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":620.36203607059679},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":634.96067555568379},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":649.02252411120116},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":311.3471707624567},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":318.45251184957306},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":325.94648011858442},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":333.1648957104166},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":19903.979845171336},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":20358.214150383421},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":20837.292836152352},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":21298.755832915918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":258.78206401035362},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":264.68780205678803},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":270.91655490375837},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":276.9162769541125},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":319.43411026278022},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":326.72400566384772},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":334.41262245932683},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":341.81852936523262},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":105.13021350420615},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":107.52941958557014},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":110.05985042965187},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":112.49723751260819},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":164.77139231909234},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":168.53168646584552},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":172.49765019262745},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":176.3177857168763},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":46.49990212686042},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":47.5610894320791},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":48.680318459269103},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":49.75839351519209}]
[null,"INATIVO + SANEPAR",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":97106.958652447662},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":99323.063785082908},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":101660.37895984275},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":103911.75122282385},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":14525.154210018638},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":14856.636827164013},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":15206.249911766035},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":15543.007748256416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":90561.591994373273},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":92628.323479154409},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":94808.095002804344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":96907.716483457145},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":730.85715734174084},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":747.53625346506931},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":765.12761404459889},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":782.07214155399743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":327.5210497631038},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":334.99549947812238},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":342.87876480006929},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":350.47216302004858},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":176.90180156957766},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":180.93892718725743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":185.19686370374109},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":189.29823619910033},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":135.45623663041945},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":138.54752138909998},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":141.80788420743608},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":144.94836371816828},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":53.575974189643524},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":54.798646519569395},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":56.088193007418745},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":57.330322963156107}]
[null,"INATIVO + SANEPAR",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":153349.60114232288},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":156849.23538990936},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":160540.28240412133},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":164095.60988365556},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":21568.87851480045},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":22061.10793939721},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":22580.259890552712},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":23080.322661601167},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":78088.498682561753},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":79870.578207362574},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":81750.128710001707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":83560.568275110301},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":752.08537353009024},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":769.24892472754016},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":787.35123768904793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":804.7879298978894},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":169.82572950679457},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":173.70137009976713},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":177.78898915559145},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":181.72630675113629},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":75.815057815533294},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":77.545254508824627},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":79.370084444460488},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":81.127815513900146},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":121.30409250485324},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":124.07240721411939},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":126.99213511113675},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":129.80450482224023},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":35.380360313915531},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":36.187785437451481},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":37.03937274074822},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":37.859647239820063}]
[null,"INATIVO + SANEPAR",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":118128.95788353871},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":120824.81195528983},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":123668.11597460276},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":126406.87190851809},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":6571.6492114504254},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":6721.6226608249181},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":6879.7989196458338},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":7032.1590487448648},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":47230.759284202162},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":48308.625685544175},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":49445.446073313695},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":50540.465656746084},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":794.54180590678891},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":812.67426725248208},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":831.7984849779458},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":850.21950658567357},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":138.4888389430408},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":141.64933156945295},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":144.98268758521448},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":148.19347633872425},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":19.206481313268434},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":19.644797808902236},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":20.107088059263322},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":20.552379930188039},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":140.51057381812169},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":143.71720502302162},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":147.09922317040008},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":150.35688475242827},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":88.956334503559049},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":90.986431957020883},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":93.127565748166958},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":95.18997020297617}]
[null,"INATIVO + SANEPAR",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":340202.38176704868},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":347966.23571563174},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":356154.73425814603},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":364042.14229500695},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":9418.2519155643149},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":9633.1884834495868},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":9859.881023587177},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":10078.238095240102},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":130868.92019886093},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":133855.5165229527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":137005.4649646499},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":140039.5900274739},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1862.0178199494974},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1904.5114507367327},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1949.3292739559492},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1992.4991490213877},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":416.47738426666285},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":425.98193143514322},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":436.00633054823624},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":445.6621332230248},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":244.6299198847874},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":250.21268788180743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":256.1008058074591},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":261.77241805818448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":48.521637001941308},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":49.628962885647759},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":50.796854044454705},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":51.921801928896095},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0}]
[null,"INATIVO + SANEPAR",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":3826043.2838886417},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":3913358.4905100018},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":4005449.409130224},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":4094154.1512604114},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":170104.72891955578},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":173986.73663635962},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":178081.07106634713},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":182024.85711222823},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":360711.87120730686},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":368943.7779653591},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":377625.92950206151},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":385988.83894782694},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":36407.401630456632},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":37238.265151864362},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":38114.572818022527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":38958.65871398172},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":36338.66264470388},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":37167.957454443043},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":38042.61060812619},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":38885.102827915784},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1056.3564722297638},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1080.4638794896232},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1105.8898432594826},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1130.380896160342},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":19429.883016964868},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":19873.297825521571},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":20340.965241426326},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":20791.436559902337},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":738.94409684206448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":755.80774727934408},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":773.59375638534152},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":790.7257752088135}]
[null,"INATIVO + SANEPAR",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0}]
[null,"INATIVO + SANEPAR",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0}]
[null,"INDUSTRIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":122417.05755358527},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":125210.77155030893},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":128157.28795078144},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":130995.46115398427},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":52062.70563564547},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":53250.843239573253},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":54503.966121907302},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":55711.011765498653},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":9786.2076628290379},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":10009.541451999081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":10245.090500090959},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":10471.97842653423},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8265.863036768209},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8454.5006149154506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8653.4557400313788},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8845.09529942882},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":304.27109869967359},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":311.21495476208281},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":318.53860557043475},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":325.59296626245259},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":164.77139231909234},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":168.5316864658455},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":172.49765019262742},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":176.3177857168763},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":103.10847862912526},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":105.46154613200149},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":107.94331484446624},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":110.3338290989042},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":61.66291368996707},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":63.070140333844023},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":64.554335348161189},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":65.983956617972126}]
[null,"INDUSTRIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":242846.74972496604},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":248388.82349575989},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":254234.02142132539},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":259864.29183729755},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":101197.93917217384},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":103507.4057183791},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":105943.18871646585},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":108289.4081479539},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":19527.937158406294},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":19973.589688019652},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":20443.617217307834},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":20896.361867966974},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":15398.543676053581},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":15749.958159105674},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":16120.593284566221},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":16477.600182976545},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":495.32504439481738},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":506.62899612432079},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":518.55121837047511},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":530.03506135748091},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":253.72772682265139},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":259.51811842286639},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":265.62521594079442},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":271.50775591985246},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":300.22762894951182},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":307.07920785494548},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":314.30553440006349},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":321.26614943504455},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":153.65185050614747},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":157.15838247121789},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":160.85670447410658},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":164.41903944150431}]
[null,"INDUSTRIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":258539.4558253439},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":264439.65724235977},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":270662.57063353615},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":276656.66794446803},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":100947.2440476638},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":103250.98941013659},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":105680.73830390284},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":108021.14550465459},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":19529.958893281375},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":19975.657561473221},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":20445.733752893018},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":20898.525276380678},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":14699.023409275593},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":15034.473944170917},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":15388.271972091998},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":15729.060871834959},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1180.6931670472384},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1207.6380968840954},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1236.0567817483977},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1263.4305136031385},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":543.84668139675887},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":556.25795900996854},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":569.3480724149299},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":581.95686328637703},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":546.87928370938016},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":559.35976919032157},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":572.52287579270819},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":585.20197590693306},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":235.53211294692341},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":240.90725734074849},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":246.57639567412386},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":252.03708019651646}]
[null,"INDUSTRIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":219683.73326116434},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":224697.19733822381},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":229984.87322185386},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":235078.12164149075},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":73166.585129177329},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":74836.340284649676},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":76597.422827867325},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":78293.750491947896},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":19636.099974223122},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":20084.220917785577},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":20556.851871115261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":21012.104218100136},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":13861.014303554564},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":14177.340397666709},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":14510.96797203256},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":14832.328084354651},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":760.17231303041365},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":777.52041854181493},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":795.81738002979034},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":813.44156355270547},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":340.66232645112956},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":348.43667692631857},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":356.63624610377576},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":364.53431770912459},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":340.66232645112956},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":348.43667692631857},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":356.63624610377576},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":364.53431770912459},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":205.20608982071008},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":209.88915553721864},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":214.82836189633971},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":219.5859539909564}]
[null,"INDUSTRIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":337015.11673648364},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":344706.23321608081},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":352818.01590810088},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":360631.52893080265},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":107089.27459815954},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":109533.18896207814},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":112110.77341169672},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":114593.58026548737},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":30049.045448327237},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":30734.803140390941},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":31458.068402613761},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":32154.739252882613},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":20639.891339700778},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":21110.920087482416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":21607.711789159919},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":22086.236495504178},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":989.63922135209441},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":1012.2240555218573},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":1036.0441689483573},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":1058.9884185081098},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":649.98776233850538},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":664.82131532232302},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":680.46619063717446},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":695.53580500583712},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":539.80321164659688},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":552.12221210283133},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":565.11500124455858},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":577.63004645896899},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":396.26003551585393},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":405.30319689945668},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":414.84097469638004},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":424.02804908598478}]
[null,"INDUSTRIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1710813.2795096366},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1749856.2290810593},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1791034.6358077095},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1830698.9154646706},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":516793.84703330189},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":528587.74432776636},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":541026.70974956162},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":553008.29530260444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":233164.66140820371},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":238485.77752661967},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":244097.9325038715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":249503.72894406965},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":169842.91425323274},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":173718.94702412252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":177806.97970806551},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":181744.69572265318},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3941.3721389701905},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":4031.3192977320959},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":4126.1861233193531},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":4217.5647025159542},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":2948.7003153054752},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3015.9934320298862},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3086.9671509932155},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3155.3311713872881},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3202.428042128126},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3275.5115504527516},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3352.5923669340104},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3426.8389273071411},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2563.5598216025651},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2622.0635391250566},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2683.767122015357},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2743.2018685766761}]
[null,"INDUSTRIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1331002.0789374406},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1361377.2505998376},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1393413.794632399},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1424272.3572325802},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":489243.66589057411},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":500408.83277598658},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":512184.67933023663},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":523527.5288490589},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":301577.13697862864},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":308459.5133852025},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":315718.3219031748},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":322710.22455119231},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":249596.31160542366},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":255292.41902049878},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":261300.0754724677},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":267086.83082644932},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":5706.3466849158058},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":5836.5728226975334},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":5973.9216891863916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":6106.220247679551},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2446.2991988478743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2502.1268788180746},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2561.0080580745916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2617.7241805818448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3460.1992387009386},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3539.1654157827547},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3622.4506540451757},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3702.6735000544022},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2510.9947148504625},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2568.2988293322715},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2628.7371968005309},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2686.9532498203725}]
[null,"INDUSTRIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2790158.8990039439},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2853833.897611212},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2920991.6052063373},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2985679.9286972438},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":947693.27703135379},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":969320.85104394192},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":992131.34689471917},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":1014103.1024447867},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2181216.3980993307},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2230994.5491432385},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2283495.3200196004},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2334065.6413064227},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":453332.60017194995},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":463678.23055697314},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":474589.71599837724},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":485099.98690064216},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2282.5386739663218},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2334.6291290790132},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2389.5686756745567},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2442.4880990718202},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2282.5386739663218},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2334.6291290790132},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2389.5686756745567},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2442.4880990718202},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1152.3888787961059},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1178.6878685341342},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1206.4252835557991},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1233.142795811282},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1152.3888787961059},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1178.6878685341342},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1206.4252835557991},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1233.142795811282}]
[null,"MPC",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":149199.99031121936},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":152604.92512645971},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":156196.09311552785},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":159655.21411452809},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":129317.23868223636},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":132268.42364733876},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":135381.02390301993},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":138379.17406995606},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":17632.560713017963},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18034.958325299038},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18459.365106196321},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18868.166480119467},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":17229.224605439322},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":17622.417571312089},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18037.116256951791},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18436.566501585519},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":839.0199731585684},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":858.1674832309925},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":878.36226785202928},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":897.81449168716165},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":785.44399896892492},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":803.368836711423},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":822.2740748446106},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":840.48416872400549},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":495.32504439481744},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":506.62899612432074},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":518.55121837047511},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":530.03506135748091},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":484.20550258187262},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":495.25569212969316},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":506.91027265195419},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":518.13631508210892}]
[null,"MPC",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":175602.83691233821},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":179610.31849333958},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":183836.98959025936},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":187908.24629329552},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":148077.92745554948},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":151457.25535972911},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":155021.41586574982},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":158454.52244492236},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12607.538681004415},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12895.25885645414},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":13198.715909217482},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":13491.014867858168},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12112.213636609597},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12388.62986032982},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12680.164690847007},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12960.979806500687},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1094.7694348563007},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1119.7534751074274},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1146.1040193780093},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1171.4856560207181},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":954.25886103817902},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":976.03627008440583},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":999.00479620760916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1021.1287712682899},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":674.24858083947606},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":689.63579676514689},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":705.8646176594018},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":721.49670597028523},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":555.97709064724404},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":568.66519973138054},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":582.04728592604351},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":594.93731376860114}]
[null,"MPC",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":43896.918475193772},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":44898.702360609444},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":45955.278893342613},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":46973.005182548186},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":36201.184673198375},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":37027.342059600363},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":37898.686188333573},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":38737.991055783888},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3319.6886648828176},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3395.4482107597337},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3475.3514308747754},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3552.3166153019738},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3296.438713819387},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3371.6676660436942},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3451.0112716451413},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3527.4374185443785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":224.41257113397853},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":229.53395334612088},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":234.93544995560302},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":240.13833392114441},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":213.29302932103366},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":218.16064935149325},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":223.29450423708215},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":228.23958764577242},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":280.01028019870296},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":286.40047331925894},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":293.14017854820736},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":299.63206529800453},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":255.74946169773227},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":261.58599187643506},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":267.74175152598002},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":273.67116433355648}]
[null,"MPC",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":13170.591843714443},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":13471.161613273011},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":13788.171069691674},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":14093.524111074734},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":9930.7617063973194},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":10157.394403929238},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":10396.42279443173},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":10626.662128114067},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1344.4536919287902},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1375.1358466231563},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1407.4961641484324},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1438.6665951131624},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1328.279812928143},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1358.5928589946072},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1390.5638794669474},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1421.3593278035305},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":37.402095188996412},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":38.25565889102014},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":39.155908325933837},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":40.023055653524068},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":37.402095188996412},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":38.25565889102014},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":39.155908325933837},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":40.023055653524068},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":158.70618769384967},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":162.32806610513953},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":166.14804343707061},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":169.8275604757643},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":158.70618769384967},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":162.32806610513953},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":166.14804343707061},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":169.8275604757643}]
[null,"MPC",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":8424.5692244620586},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":8616.82868102059},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":8819.6037834684485},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":9014.9228599045837},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":6684.8663644549542},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":6837.423574224762},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":6998.3249124162294},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":7153.309919912288},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1284.8125131139041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1314.133579742881},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1345.058364385457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1374.8460469088943},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1284.8125131139041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1314.133579742881},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1345.058364385457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1374.8460469088943},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":75.815057815533294},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":77.545254508824627},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":79.370084444460474},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":81.127815513900146},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":75.815057815533294},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":77.545254508824627},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":79.370084444460474},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":81.127815513900146},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":100.07587631650392},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":102.3597359516485},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":104.76851146668781},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":107.08871647834818},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":100.07587631650392},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":102.3597359516485},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":104.76851146668781},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":107.08871647834818}]
[null,"MPC",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":7795.8096783119036},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":7973.7200369607399},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":8161.3612164757224},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":8342.1028432426374},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6098.5632506814982},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6237.7402726898526},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6384.5295927124016},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6525.9214799381289},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1752.8441366951297},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1792.8462842440251},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1835.0363523559258},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1875.6750946813715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1752.8441366951297},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1792.8462842440251},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1835.0363523559258},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1875.6750946813715},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":136.46710406795989},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":139.58145811588429},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":142.86615200002885},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":146.03006792502026},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":136.46710406795989},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":139.58145811588429},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":142.86615200002885},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":146.03006792502026},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":33.35862543883465},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.119911983882837},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.922837155562611},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":35.696238826116065},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":33.35862543883465},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.119911983882837},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.922837155562611},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":35.696238826116065}]
[null,"MPC",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0}]
[null,"MPC",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0}]
[null,"PODER PUBLICO",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":173035.23362098547},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":176984.11920730741},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":181148.98939707363},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":185160.71760789142},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":75487.536765770172},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":77210.259009346497},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":79027.205679660401},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":80777.343350880095},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12048.528988044551},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12323.491846542407},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12613.49381991366},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12892.832441469011},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":6809.2030592724295},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":6964.5977916192351},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":7128.4918509051431},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":7286.3595373550852},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2129.8976908977152},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2178.5046833345796},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2229.7702389930428},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2279.1507638371681},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1195.8561786103451},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1223.1471477858602},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1251.9307986372899},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1279.6560767059182},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":797.57440821941009},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":815.776077432835},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":834.97328835572421},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":853.46461920622949},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":601.46612533656412},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":615.19235243667526},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":629.66933659271979},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":643.61400307694112}]
[null,"PODER PUBLICO",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":269977.42088111403},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":276138.65130592446},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":282636.87070672377},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":288896.15104499843},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":130090.5522719548},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":133059.38524332875},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":136190.59876435343},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":139206.67778819782},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":18846.612505504032},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":19276.716334167017},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":19730.344725100284},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":20167.293232548724},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":13943.905433432883},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":14262.123209263023},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":14597.745931025169},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":14921.027829316517},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3242.8627396297438},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3316.8690195241252},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3394.9230786377229},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3470.1070955812224},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2028.810947143671},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2075.1110106561468},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2123.9434597337622},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2170.9803431519676},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1406.1166056187574},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1438.2059869570007},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1472.0504994965936},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1504.6505517311348},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1001.7696306025798},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1024.6312962432694},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1048.7433824594711},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1071.9688689903339}]
[null,"PODER PUBLICO",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":310169.51019772212},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":317247.97556286934},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":324713.5981402137},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":331904.71030943404},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":148340.75298930996},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":151726.07890869305},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":155296.56549182395},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":158735.76553870388},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":20428.620045254829},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":20894.82731158449},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":21386.533820508026},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":21860.160316272108},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":17087.703164183662},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":17477.666429562283},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":17888.958765988798},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":18285.127912626242},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":2812.2332112375148},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":2876.411973914001},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":2944.1009989931872},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":3009.3011034622696},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1651.7573929410851},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1689.4526115655922},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1729.2095730966453},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1767.5046739961711},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1610.3118280019271},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1647.0612057674348},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1685.8205936003405},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1723.1548015152391},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1055.3456047922232},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1079.4299427628387},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1104.8315754668897},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1129.29919195349}]
[null,"PODER PUBLICO",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":306471.75711119914},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":313465.83501629229},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":320842.4545549092},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":327947.83632076939},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":152736.00460773581},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":156221.6357967513},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":159897.91385401748},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":163439.01543009636},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":24843.07814499395},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":25410.028997451649},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":26007.989270760809},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":26583.9625875948},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":22316.920418580379},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":22826.221117217614},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":23363.378057071386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":23880.783774671647},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3723.0247724614542},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3807.9889647466807},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3897.6002801193054},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3983.9165938359229},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2360.3754666569366},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2414.2422570414064},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2471.0552957042032},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2525.7793229994245},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2123.8324862724726},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2172.3010629738737},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2223.4206322374862},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2272.6605385960561},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1461.7143146834819},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1495.0725069301386},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1530.255228089198},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1564.1442831079949}]
[null,"PODER PUBLICO",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":617411.54829632712},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":631501.67036497127},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":646362.45275307877},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":660676.80523582466},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":308056.79725326254},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":315087.04780389013},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":322501.81845369475},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":329643.94851711334},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":52988.66020843252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":54197.929281307697},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":55473.339419922318},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":56701.852818975087},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":48814.788558828041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":49928.804536415206},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":51103.751704306625},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":52235.496148883176},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5577.9665203481682},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5705.2628583959231},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5839.5216795271053},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5968.8438134093449},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":3876.6766229676023},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":3965.1473472178986},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":4058.456984593412},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":4148.3356332774283},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":2933.5373037423678},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":3000.4843811281207},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":3071.0931341043233},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":3139.1056082845093},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":1917.6155290142219},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":1961.3779707098706},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":2007.5340025485534},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":2051.992880398248}]
[null,"PODER PUBLICO",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":6592107.1466513677},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":6742547.4723015781},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":6901216.1432323251},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":7054050.5784831354},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":3855758.7430825788},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":3943752.0945305522},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":4036558.2491612891},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":4125951.9281250392},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":924996.27045625797},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":946105.86971745291},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":968370.0601476325},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":989815.59788833908},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":871315.16605311027},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":891199.69377829798},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":912171.80728978384},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":932372.77768767031},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":67097.3370341845},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":68628.584177036551},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":70243.583001140127},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":71799.198434008533},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":49059.41847871284},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":50179.017224297037},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":51359.852510114091},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":52497.268566941442},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":39295.44989950968},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":40192.222380287218},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":41138.043901460187},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":42049.087632957919},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":28647.983179896179},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":29301.766837067862},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":29991.309242080137},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":30655.497222185768}]
[null,"PODER PUBLICO",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":3748183.2412469541},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":3833721.5820028898},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":3923938.448941356},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":4010838.0481360485},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2719566.9932381823},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2781630.9941696776},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2847089.5904462081},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2910141.2788201468},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":984714.27519639756},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1007186.7157889636},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1030888.288262845},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1053718.355612325},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":984527.2647204526},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1006995.4374945081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1030692.5087212154},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1053518.2403340577},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":40350.79550430191},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":41271.652323050024},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":42242.875476927053},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":43178.386824911373},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":33060.419544760218},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":33814.900649481453},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":34610.648156747739},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":35377.136085094709},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":30321.979656463151},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":31013.966056622725},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":31743.80070661382},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":32446.799388732641},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":23361.146481559659},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":23894.277755985837},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":24456.568686819748},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":24998.184220349762}]
[null,"PODER PUBLICO",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4630360.1779164458},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4736030.925910485},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4847481.3436625451},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4954833.7375263469},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4676047.3426235206},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4782760.7302142279},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4895310.8148165718},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":5003722.4408592302},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":982223.49783029791},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":1004639.0956941674},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":1028280.7164218967},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":1051053.0364466431},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":825805.91401503957},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":844651.86233846773},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":864528.59126725595},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":883674.45429519203},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0}]
[null,"RESIDENCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":21228832.817486219},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":21713301.963874228},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":22224269.187802415},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":22716448.18345822},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":13913130.585164402},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":14230646.0395528},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":14565528.026347475},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":14888096.426443111},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4907098.2802198287},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":5019084.5460451432},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":5137195.9093661336},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":5250964.3263067752},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4590622.9789467286},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4695386.8731805934},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4805880.8367357263},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4912311.9451549975},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":702454.81494916708},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":718485.73325261008},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":735393.46387611888},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":751679.4984540767},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":546188.86124954},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":558653.59040592785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":571800.07889036741},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":584463.17193365318},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":308722.95889460173},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":315768.41210684099},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":323199.21692901338},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":330356.79158942879},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":254838.67013650836},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":260654.41488560237},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":266788.25224485388},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":272696.54884318286}]
[null,"RESIDENCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":91858343.862791985},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":93954668.885577321},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":96165652.568088099},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":98295338.538753167},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":63563719.504362434},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":65014324.970724195},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":66544271.415586717},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":68017961.839114621},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":27627960.31597393},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":28258465.74534905},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":28923456.718089815},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":29563996.020332277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":26555444.116887644},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":27161473.353345051},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":27800649.405897938},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":28416323.000721198},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1008001.6283550167},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1031005.5161638946},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1055267.6034008057},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1078637.5754255764},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":749879.660781377},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":766992.87478969677},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":785042.09736561042},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":802427.65131853835},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":635669.83595318254},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":650176.63552414998},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":665476.88562288997},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":680214.54661998549},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":530209.06879690068},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":542309.11862892122},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":555070.9816250602},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":567363.59183173673}]
[null,"RESIDENCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":92642606.157726422},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":94756829.05025515},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":96986689.527883157},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":99134558.195259362},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":63187053.112388425},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":64629062.569400005},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":66149942.845514163},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":67614900.462670058},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":26477840.834575102},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":27082099.064766545},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":27719407.245728381},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":28333281.650465373},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":25414769.169957761},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":25994766.743600894},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":26606487.329522707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":27195714.993258916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":789528.91428402578},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":807546.97502435849},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":826550.5349944781},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":844855.33542389446},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":576942.48130183283},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":590109.04744488758},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":603995.75994441833},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":617371.85901871161},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":656244.02090944326},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":671220.34972439124},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":687015.8100055313},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":702230.47234204423},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":546803.46865156456},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":559282.22393581283},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":572443.50570826372},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":585120.8480914192}]
[null,"RESIDENCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":50805244.162789106},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":51964684.885846987},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":53187541.309186026},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":54365433.389314555},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":34308089.755616568},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":35091044.292072102},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":35916822.587629952},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":36712237.074331254},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14295930.920749404},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14622182.368935123},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14966278.165385483},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":15297721.584014863},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":13732878.768906815},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14046280.646052981},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14376824.063179083},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14695213.422502503},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":425211.27892701223},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":434915.14475455979},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":445149.76427623804},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":455008.05757022608},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":308951.41493548587},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":316002.08180709416},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":323438.38545013941},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":330601.25674017734},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":478012.9286594998},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":488921.79574141244},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":500427.32415453065},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":511509.79511093354},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":398725.54119601514},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":407824.9685760836},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":417422.0898425139},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":426666.32564649679}]
[null,"RESIDENCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":35714953.392271675},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":36530014.358270191},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":37389655.147025265},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":38217687.005471252},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":24253911.243769936},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":24807416.553169761},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":25391195.87840056},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":25953509.679602627},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9694556.3557369933},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9915798.5447284523},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":10149141.592407737},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":10373904.632915787},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9197154.9896254707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9407045.8425673191},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9628416.691991277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9841647.7511174325},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":322663.83172572189},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":330027.43350592366},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":337793.78805666079},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":345274.57430612476},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":234074.44210199005},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":239416.32058072544},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":245050.37351720507},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":250477.2627302359},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":480843.35748461302},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":491816.81857640855},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":503390.47397379053},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":514538.56689011911},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":398384.87886956392},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":407476.53189915733},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":417065.45359641017},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":426301.79132878769}]
[null,"RESIDENCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":11650721.314481825},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":11916605.692514248},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":12197032.637226818},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":12467148.303242333},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":7756342.3809480108},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":7933352.0453368975},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":8120043.2670495212},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":8299869.8658945169},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3147498.5164396157},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3219328.4626560193},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3295087.1533523104},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3368060.2024110104},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":2880366.6873951782},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":2946100.3432359914},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3015429.3064817344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3082209.0487083015},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":158128.98238701411},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":161737.68823414564},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":165543.77252750008},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":169209.90737365186},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":118110.76226966298},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":120806.2010942077},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":123649.06715433608},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":126387.40123279477},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":300263.00930982572},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":307115.39564038295},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":314342.57377280429},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":321304.00908228441},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":249517.4639452954},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":255211.77195580961},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":261217.53058464537},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":267002.45789831388}]
[null,"RESIDENCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5359866.8163616266},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5482185.8399085682},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5611195.1119362526},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5735460.7222599899},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4218547.9468740206},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4314820.6124694487},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4416358.918977133},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4514163.6692179386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1479699.6681322008},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1513468.3091730878},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1549083.9286550083},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1583389.9643563004},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1315466.0572898793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1345486.6770458892},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1377149.2769280407},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1407647.6452774697},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":224355.96255747628},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":229476.05288942117},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":234876.18695921759},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":240077.75848556141},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":181023.10811243008},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":185154.28722235718},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":189511.42149414198},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":193708.34425043652},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":334758.86061589362},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":342398.48644189799},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":350455.96219503356},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":358217.16514110891},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":289370.91267032758},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":295974.72740928165},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":302939.73830761662},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":309648.64625345432}]
[null,"RESIDENCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0}]
[null,"TARIFA SOCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2658718.8387028729},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2719394.2068376262},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2783388.2189388736},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2845029.1757928971},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1679144.8244263686},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1717465.0593043603},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1757881.2224013624},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1796811.2860724125},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":404477.37691562023},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":413708.06855148647},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":423443.63358236698},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":432821.22258348472},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":384190.27831162105},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":392957.99238165177},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":402205.25725282199},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":411112.50085617183},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":15675.521353939661},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":16033.256822244579},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":16410.558659736649},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":16773.987135653995},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":10818.303316557829},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":11065.190850045881},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":11325.581916328214},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":11576.398421730126},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6350.2692426290687},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6495.1905176591499},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6648.0382730680103},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6795.2658274442765},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":4766.2399680031931},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":4875.0116667881075},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":4989.7326420750824},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":5100.2353353071894}]
[null,"TARIFA SOCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6517457.6189913191},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6666194.3468387369},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6823066.2415527264},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6974169.9679197352},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4130131.4155821176},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4224386.3027245328},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4323796.4682302065},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4419551.3290614299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1063471.9681226111},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1087741.7601094579},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1113338.9902515435},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1137995.0120723732},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1021839.3927075078},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1045159.0760168454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1069754.2312136085},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1093445.0243131735},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":31965.650109903916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":32695.147174374026},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":33464.544137369725},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":34205.650429074005},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":22254.24663745287},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":22762.117040156991},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":23297.765453930631},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":23813.718113846822},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":15949.466429513122},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":16313.453675203131},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":16697.349231529297},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":17067.128975710886},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":12171.854815424484},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":12449.632127210098},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":12742.602490609981},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":13024.800354704956}]
[null,"TARIFA SOCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4029317.606036209},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4121271.7929623346},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4218255.4212749274},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4311672.9685120778},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2483542.5878491788},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2540220.2096429882},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2599997.8183570891},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2657577.408674893},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":858656.07313279086},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":878251.70414877811},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":898919.1197231441},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":918826.5959052603},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":812672.72426651383},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":831218.95638408547},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":850779.5761058901},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":869620.95323976979},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":27549.170275289718},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":28177.877615053283},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":28840.972151531747},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":29479.684749337634},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":19491.545930654836},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":19936.367965855403},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":20405.519576774495},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":20857.420516520317},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":22671.734889157076},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":23189.132908318919},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":23734.830052271449},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":24260.461951276713},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":17277.74624244127},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":17672.046534197747},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":18087.913110996244},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":18488.488303514423}]
[null,"TARIFA SOCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0}]
[null,"TARIFA SOCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0}]
[null,"TARIFA SOCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0}]
[null,"TARIFA SOCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0}]
[null,"TARIFA SOCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0}]
[null,"UTILIDADE PUBLICA",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":292102.27648656169},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":298768.42444505304},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":305799.1778832025},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":312571.41102036822},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":177770.1366984249},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":181827.07883556519},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":186105.91573757833},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":190227.42011278617},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":44130.428853265621},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":45137.54174449663},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":46199.738753431549},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":47222.878854330993},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":39704.851211713554},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":40610.966754634843},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":41566.642357460245},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":42487.177836732932},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":2962.8524594310406},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":3030.468546204866},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":3101.7829000895158},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":3170.4750302832176},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1764.9745459456149},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1805.2535249654372},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1847.7355658670397},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1888.6555451635952},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1217.0843947986946},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1244.859819048331},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1274.1544222817388},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1302.3718650498104},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":846.09604522135135},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":865.40504031848263},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":885.77014240017888},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":905.3864211351256}]
[null,"UTILIDADE PUBLICA",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":470602.25947489083},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":481342.00559735653},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":492669.16296703281},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":503579.82157050155},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":282427.26424186211},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":288872.61603300023},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":295670.49684029672},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":302218.42005658767},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":75290.417615449798},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":77008.641347623547},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":78820.843460104807},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":80566.411030543954},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":68612.627323057619},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":70178.455330486278},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":71829.926422236735},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":73420.673040079637},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3416.7319388866999},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3494.7061365310292},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3576.9451389636852},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3656.1602191597658},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2174.3758581494944},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2223.9978993130899},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2276.3340218671265},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2326.7457489386561},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1846.8548083863909},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1889.0023998349675},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1933.4552570670571},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1976.2735859186075},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1333.3341501158454},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1363.7625426285288},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1395.8552184299115},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1426.7678488377906}]
[null,"UTILIDADE PUBLICA",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":369291.10314971255},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":377718.79896557762},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":386607.44825779664},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":395169.2625513802},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":222556.61851865429},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":227635.64551574487},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":232992.4702884026},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":238152.32499736417},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":57804.432680875201},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":59123.60384770824},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":60514.927183834443},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":61855.091660418031},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":51993.966649892725},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":53180.53554215192},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":54432.003912011001},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":55637.455879432724},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3408.6449993863762},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3486.4346427167548},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3568.4789966229437},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3647.5065855049506},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2358.3537317818555},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2412.1743835878378},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2468.9387601190169},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2523.6159145857205},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1893.3547105132511},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1936.5634892670466},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1982.1355755263262},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":2026.0319794337995},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1442.5078333702131},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1475.4277091212361},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1510.1481400299347},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1543.5919031778067}]
[null,"UTILIDADE PUBLICA",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":249012.03022652524},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":254694.80359241751},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":260688.39668834896},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":266461.60579488787},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":151518.92021293711},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":154976.77597770293},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":158623.75943173573},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":162136.64356504657},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":39412.710522264359},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":40312.159040594168},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":41260.802965400922},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":42174.565320952701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":34733.405153889653},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":35526.065932309517},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":36362.081353488829},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":37167.356547434785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1932.7785405773286},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1976.8870216116356},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":2023.4080194374455},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":2068.2184435010277},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1176.6496972970767},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1203.5023499769579},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1231.8237105780265},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1259.10369677573},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1252.46475511261},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1281.0476044857826},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1311.1937950224869},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1340.2315122896302},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":784.43313153138433},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":802.3348999846387},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":821.21580705201779},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":839.40246451715348}]
[null,"UTILIDADE PUBLICA",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":288585.46867135854},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":295171.35857257037},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":302117.46423277212},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":308808.16208473011},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":173159.57031580294},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":177111.29342470187},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":181279.15633556253},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":185293.76722533425},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":58669.735207409816},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":60008.653685835619},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":61420.804414293882},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":62781.030461483344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":52331.596374031236},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":53525.870408897885},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":54785.465354736989},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":55998.745084521288},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2077.3325841456126},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2124.7399735417944},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2174.7403137782167},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2222.9021450808636},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1082.6390256058153},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1107.3462343860156},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1133.4048058668955},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1158.5052055384942},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1641.6487185656811},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1679.1132442977491},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1718.6268951707177},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1756.6876319276512},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1048.2695327294402},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1072.1923856753483},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1097.4237009187402},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1121.7272625055259}]
[null,"UTILIDADE PUBLICA",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":575639.47317484324},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":588776.30300406262},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":602631.65275976632},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":615977.54229607922},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":359148.05928143155},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":367344.27784902352},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":375988.78922692046},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":384315.44253982743},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":175752.44529309418},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":179763.34112890364},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":183993.61322356304},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":188068.33851590962},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":160834.06364987223},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":164504.50291502051},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":168375.6971404785},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":172104.54783118787},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3767.5029397132348},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3853.4821807251906},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3944.1640629933886},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":4031.5115789374113},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3194.3411026278022},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3267.2400566384777},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3344.1262245932685},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3418.185293652326},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1657.8225975663279},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1695.6562319262982},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1735.5591798522019},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1773.9948992372833},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1097.8020371689222},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1122.8552852877804},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1149.2788227557876},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1174.7307686412742}]
[null,"UTILIDADE PUBLICA",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":384614.84263538779},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":393392.24580690108},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":402649.72972571099},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":411566.8166230495},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":270631.4521132026},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":276807.60836815397},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":283321.56996853137},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":289596.01366683212},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":196206.33702428767},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":200684.01685865779},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":205406.6037388859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":209955.54143735368},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":221976.3806095061},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":227042.16583457065},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":232385.02457545444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":237531.42678263193},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":805.66134771973373},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":824.04757124710966},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":843.43943069646662},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":862.11825286104556},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":805.66134771973373},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":824.04757124710966},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":843.43943069646662},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":862.11825286104556},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1122.0628556698925},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1147.6697667306041},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1174.677249778015},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1200.6916696057222},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1002.7804980401203},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1025.6652329700535},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1049.8016502520638},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1073.0505731971859}]
[null,"UTILIDADE PUBLICA",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":133289.94771177039},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":136331.7949836012},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":139540.01632790972},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":142630.27160288423},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":130076.40012782923},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":133044.91012915375},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":136175.78301525713},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":139191.53392930186},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":178035.99483449804},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":182099.00419470944},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":186384.24016703016},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":190511.90831918849},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":211833.33674122521},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":216667.64471801676},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":221766.36554457806},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":226677.60677107834},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0}]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1766.9962808206956},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1807.3213984190058},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1849.8521014522253},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1890.8189535772995},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1436.4426287449705},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1469.2240887605303},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1503.7985332743779},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1537.1016779366948},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":246.65165475986831},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":252.28056133537606},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":258.2173413926447},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":263.9358264718885},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":233.51037807184252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":238.83938388717979},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":244.45986008893826},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":249.87367178281244},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.108674375404437},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.339367267843281},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.582677925928063},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.817042068520019},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.108674375404437},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.339367267843281},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.582677925928063},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.817042068520019}]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3541.0686337041743},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3621.8803539255018},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3707.1120774526007},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3789.209836602563},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":2824.3636204880004},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":2888.8192146354131},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":2956.8002125043008},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3022.2815539444932},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":476.11856308154904},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":486.98419831541855},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":498.44413031121178},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":509.48268142729285},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":545.86841627183969},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":558.32583246353715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":571.46460800011539},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":584.12027170008105},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":4928.9896254472042},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":5041.4754798003842},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":5160.1137566825237},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":5274.3897126103611},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3628.0032333326526},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3710.7989124289543},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3798.1231076155818},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3882.2363983918349},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":858.22645447183697},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":877.81228103989474},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":898.46935591129261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":918.36687161734972},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":845.0851777838111},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":864.37110359169856},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":884.71187460758608},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":904.30471692827359},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.141276688025769},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.441177448196267},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.757481303706482},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":14.062154689076024},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.141276688025769},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.441177448196267},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.757481303706482},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":14.062154689076024},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0}]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6012.6395184905605},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6149.855650913184},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6294.5768303420127},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6433.9766223557081},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4565.0773479326444},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4669.2582581580264},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4779.1373513491135},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4884.9761981436413},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1400.0514009935146},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1432.0023665962947},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1465.7008927410368},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1498.1603264900227},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1384.8883894304081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1416.4933156945299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1449.8268758521447},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1481.9347633872426},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0}]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":17857.984151589477},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":18265.526215371941},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":18695.35882394452},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":19109.386518247469},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":12222.398187301507},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":12501.328963549313},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":12795.515880239622},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":13078.885565047556},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3458.1775038258588},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3537.0975423291866},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3620.3341184599903},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3700.5100916406982},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3381.351578572785},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3458.5183510935776},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3539.905766222937},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3618.3005719199459},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":174.88006669449678},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":178.87105373368877},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":183.08032811855546},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":187.13482778539637},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":174.88006669449678},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":178.87105373368877},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":183.08032811855546},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":187.13482778539637},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":128.38016456763637},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":131.30996430160968},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":134.40000965928641},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":137.37643427020424},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":72.782455502911958},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":74.443444328471628},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":76.195281066682057},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":77.882702893344145}]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":157496.17937111369},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":161090.44384317865},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":164881.29688933704},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":168532.76054016253},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":124930.07400331083},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":127781.1382530948},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":130788.14168316717},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":133684.57781221834},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":28181.973291190036},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":28825.122006020283},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":29503.447789694848},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":30156.831582826951},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":27877.702192490367},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":28513.9070512582},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":29184.909184124412},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":29831.2386165645},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":637.85735308802009},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":652.41407460091114},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":667.76697712606074},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":682.55535452361323},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":337.62972413850821},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":345.33486674596566},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":353.4614427259973},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":361.28920508856862},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":273.94507557346031},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":280.196852958553},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":286.7905717926505},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":293.14184005689253},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":206.21695725825055},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":210.92309226400295},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":215.88662968893249},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":220.66765819780841}]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":205165.65512320847},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":209847.79806814721},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":214786.031184636},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":219542.6858226831},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":177406.22442091029},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":181454.86161392267},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":185724.93933224495},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":189838.00659832024},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":44106.168034764647},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":45112.727263053835},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":46174.340326409314},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":47196.91795336661},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":49344.483096099226},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":50470.587381250232},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":51658.284027625217},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":52802.309153273723},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2553.4511472271615},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2611.7241718572132},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2673.1844440894288},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2732.3848265081574},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1071.5194837928705},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1095.972930391388},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1121.7638601483748},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1146.6064592631221},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1128.1280602951354},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1153.8733870913102},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1181.0268565335718},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1207.181894846834},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":346.7275310763722},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":354.64029728702457},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":362.98585285933257},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":371.02454295023665}]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":210634.44796030223},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":215441.39576005054},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":220511.25994256305},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":225394.70558175139},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":294945.84658836288},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":301676.88845749729},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":308776.08518376626},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":315614.2449542426},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":104568.17120893369},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":106954.55076547807},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":109471.45353697026},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":111895.80997359849},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":307414.89643042436},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":314430.49798238208},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":321829.8184053984},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":328957.06634576229},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0}]
[]
[]
[null,"Matriz de Fatores"]
[null,"COMERCIAL",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"COMERCIAL",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INATIVO + SANEPAR",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INDUSTRIAL",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"MPC",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"PODER PÚBLICO",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"RESIDENCIAL",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"TARIFA SOCIAL",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"UTILIDADE PÚBLICA",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"UTILIDADE PÚBLICA",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",1,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"ENTIDADE FILANTRÓPICA",2,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",3,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",4,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",5,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",6,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",7,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",8,1,1,1,1,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},1,1,1,1,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[]
[]
[null,"Tarifa X Fator X Volume"]
[null,"COMERCIAL",1,{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D78*D3","v":6762481.9288068637},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E78*E3","v":6916810.4251345005},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F78*F3","v":7079579.9305394646},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G78*G3","v":7236364.4128742237},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H78*H3","v":4185847.2343982444},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I78*I3","v":4281373.6278648293},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J78*J3","v":4382124.8448316976},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K78*K3","v":4479171.4467578186},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L78*L3","v":2493939.6627045115},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M78*M3","v":2550854.5590589843},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N78*N3","v":2610882.4200842436},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O78*O3","v":2668703.0609536278},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P78*P3","v":2043959.7130574137},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q78*Q3","v":2090605.4908045894},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R78*R3","v":2139802.5629837872},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S78*S3","v":2187190.6623382126},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T78*T3","v":65697.841610281641},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U78*U3","v":67197.15047564001},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V78*V3","v":68778.464155684997},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W78*W3","v":70301.633044832226},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X78*X3","v":41500.677431852906},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y78*Y3","v":42447.776028501736},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z78*Z3","v":43446.676256357219},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA78*AA3","v":44408.846994289655},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB78*AB3","v":26674.163421354708},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC78*AC3","v":27282.90198434878},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD78*AD3","v":27924.935550263417},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE78*AE3","v":28543.361587886517},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF78*AF3","v":17653.991102693821},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG78*AG3","v":18056.877783906864},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH78*AH3","v":18481.800383399292},{"$f":"VLOOKUP('Volumes Agregados'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI78*AI3","v":18891.098609304736},null,{"$f":"SUM(D153:AI153)","v":64736980.17961362}]
[null,"COMERCIAL",2,{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D79*(D4-Degraus!C3*'Economias Agregadas'!D4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D4*D78*12","v":11555321.560007941},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E79*(E4-Degraus!D3*'Economias Agregadas'!E4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E4*E78*12","v":11818516.525882864},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F79*(F4-Degraus!E3*'Economias Agregadas'!F4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F4*F78*12","v":12096026.137994766},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G79*(G4-Degraus!F3*'Economias Agregadas'!G4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G4*G78*12","v":12363165.650145844},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H79*(H4-Degraus!G3*'Economias Agregadas'!H4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H4*H78*12","v":6606868.5765906665},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I79*(I4-Degraus!H3*'Economias Agregadas'!I4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I4*I78*12","v":6757352.1426453376},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J79*(J4-Degraus!I3*'Economias Agregadas'!J4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J4*J78*12","v":6916020.0909681991},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K79*(K4-Degraus!J3*'Economias Agregadas'!K4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K4*K78*12","v":7068758.6257839771},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L79*(L4-Degraus!K3*'Economias Agregadas'!L4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L4*L78*12","v":3138296.9755725395},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M79*(M4-Degraus!L3*'Economias Agregadas'!M4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M4*M78*12","v":3209776.2417337107},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N79*(N4-Degraus!M3*'Economias Agregadas'!N4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N4*N78*12","v":3285142.874728438},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O79*(O4-Degraus!N3*'Economias Agregadas'!O4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O4*O78*12","v":3357692.6667052731},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P79*(P4-Degraus!O3*'Economias Agregadas'!P4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P4*P78*12","v":2510317.554116773},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q79*(Q4-Degraus!P3*'Economias Agregadas'!Q4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q4*Q78*12","v":2567493.5204630387},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R79*(R4-Degraus!Q3*'Economias Agregadas'!R4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R4*R78*12","v":2627778.9503958547},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S79*(S4-Degraus!R3*'Economias Agregadas'!S4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S4*S78*12","v":2685811.1507110652},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T79*(T4-Degraus!S3*'Economias Agregadas'!T4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T4*T78*12","v":120331.62566426944},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U79*(U4-Degraus!T3*'Economias Agregadas'!U4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U4*U78*12","v":123072.43196038211},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V79*(V4-Degraus!U3*'Economias Agregadas'!V4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V4*V78*12","v":125962.30822235966},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W79*(W4-Degraus!V3*'Economias Agregadas'!W4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W4*W78*12","v":128744.20051650412},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X79*(X4-Degraus!W3*'Economias Agregadas'!X4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X4*X78*12","v":75577.828060148531},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y79*(Y4-Degraus!X3*'Economias Agregadas'!Y4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y4*Y78*12","v":77299.27554933299},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z79*(Z4-Degraus!Y3*'Economias Agregadas'!Z4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z4*Z78*12","v":79114.35151397984},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA79*(AA4-Degraus!Z3*'Economias Agregadas'!AA4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA4*AA78*12","v":80861.60586280853},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB79*(AB4-Degraus!AA3*'Economias Agregadas'!AB4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB4*AB78*12","v":60534.020203073567},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC79*(AC4-Degraus!AB3*'Economias Agregadas'!AC4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC4*AC78*12","v":61888.253861511199},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD79*(AD4-Degraus!AC3*'Economias Agregadas'!AD4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD4*AD78*12","v":63312.261201478337},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE79*(AE4-Degraus!AD3*'Economias Agregadas'!AE4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE4*AE78*12","v":64675.079109970575},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF79*(AF4-Degraus!AE3*'Economias Agregadas'!AF4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF4*AF78*12","v":41016.810360802003},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG79*(AG4-Degraus!AF3*'Economias Agregadas'!AG4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG4*AG78*12","v":41934.41768292489},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH79*(AH4-Degraus!AG3*'Economias Agregadas'!AH4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH4*AH78*12","v":42899.302854641894},{"$f":"VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI79*(AI4-Degraus!AH3*'Economias Agregadas'!AI4*12)+VLOOKUP('Volumes Agregados'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI4*AI78*12","v":43822.727651966401},null,{"$f":"SUM(D154:AI154)","v":99795385.744722441}]
[null,"COMERCIAL",3,{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D80*(D5-(Degraus!C3*'Economias Agregadas'!D5*12)-(Degraus!C4*'Economias Agregadas'!D5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D5*12*D78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Economias Agregadas'!D5*D79*12","v":28377190.887296926},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E80*(E5-(Degraus!D3*'Economias Agregadas'!E5*12)-(Degraus!D4*'Economias Agregadas'!E5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E5*12*E78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Economias Agregadas'!E5*E79*12","v":28889676.635283224},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F80*(F5-(Degraus!E3*'Economias Agregadas'!F5*12)-(Degraus!E4*'Economias Agregadas'!F5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F5*12*F78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Economias Agregadas'!F5*F79*12","v":29408874.624514893},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G80*(G5-(Degraus!F3*'Economias Agregadas'!G5*12)-(Degraus!F4*'Economias Agregadas'!G5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G5*12*G78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Economias Agregadas'!G5*G79*12","v":29865172.708951984},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H80*(H5-(Degraus!G3*'Economias Agregadas'!H5*12)-(Degraus!G4*'Economias Agregadas'!H5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H5*12*H78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Economias Agregadas'!H5*H79*12","v":15774512.12016128},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I80*(I5-(Degraus!H3*'Economias Agregadas'!I5*12)-(Degraus!H4*'Economias Agregadas'!I5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I5*12*I78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Economias Agregadas'!I5*I79*12","v":16059328.931862993},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J80*(J5-(Degraus!I3*'Economias Agregadas'!J5*12)-(Degraus!I4*'Economias Agregadas'!J5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J5*12*J78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Economias Agregadas'!J5*J79*12","v":16347862.678485494},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K80*(K5-(Degraus!J3*'Economias Agregadas'!K5*12)-(Degraus!J4*'Economias Agregadas'!K5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K5*12*K78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Economias Agregadas'!K5*K79*12","v":16601412.346270578},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L80*(L5-(Degraus!K3*'Economias Agregadas'!L5*12)-(Degraus!K4*'Economias Agregadas'!L5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L5*12*L78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Economias Agregadas'!L5*L79*12","v":8018310.552911791},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M80*(M5-(Degraus!L3*'Economias Agregadas'!M5*12)-(Degraus!L4*'Economias Agregadas'!M5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M5*12*M78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Economias Agregadas'!M5*M79*12","v":8164076.7229317203},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N80*(N5-(Degraus!M3*'Economias Agregadas'!N5*12)-(Degraus!M4*'Economias Agregadas'!N5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N5*12*N78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Economias Agregadas'!N5*N79*12","v":8311942.9062796328},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O80*(O5-(Degraus!N3*'Economias Agregadas'!O5*12)-(Degraus!N4*'Economias Agregadas'!O5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O5*12*O78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Economias Agregadas'!O5*O79*12","v":8442303.6736454554},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P80*(P5-(Degraus!O3*'Economias Agregadas'!P5*12)-(Degraus!O4*'Economias Agregadas'!P5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P5*12*P78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Economias Agregadas'!P5*P79*12","v":6312916.6210278282},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q80*(Q5-(Degraus!P3*'Economias Agregadas'!Q5*12)-(Degraus!P4*'Economias Agregadas'!Q5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q5*12*Q78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Economias Agregadas'!Q5*Q79*12","v":6427634.4215456871},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R80*(R5-(Degraus!Q3*'Economias Agregadas'!R5*12)-(Degraus!Q4*'Economias Agregadas'!R5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R5*12*R78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Economias Agregadas'!R5*R79*12","v":6543995.8713801531},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S80*(S5-(Degraus!R3*'Economias Agregadas'!S5*12)-(Degraus!R4*'Economias Agregadas'!S5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S5*12*S78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Economias Agregadas'!S5*S79*12","v":6646562.2974033514},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T80*(T5-(Degraus!S3*'Economias Agregadas'!T5*12)-(Degraus!S4*'Economias Agregadas'!T5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T5*12*T78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Economias Agregadas'!T5*T79*12","v":346284.32990555197},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U80*(U5-(Degraus!T3*'Economias Agregadas'!U5*12)-(Degraus!T4*'Economias Agregadas'!U5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U5*12*U78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Economias Agregadas'!U5*U79*12","v":352543.01244551525},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V80*(V5-(Degraus!U3*'Economias Agregadas'!V5*12)-(Degraus!U4*'Economias Agregadas'!V5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V5*12*V78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Economias Agregadas'!V5*V79*12","v":358884.6374592178},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W80*(W5-(Degraus!V3*'Economias Agregadas'!W5*12)-(Degraus!V4*'Economias Agregadas'!W5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W5*12*W78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Economias Agregadas'!W5*W79*12","v":364460.06092241919},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X80*(X5-(Degraus!W3*'Economias Agregadas'!X5*12)-(Degraus!W4*'Economias Agregadas'!X5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X5*12*X78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Economias Agregadas'!X5*X79*12","v":209037.09392945791},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y80*(Y5-(Degraus!X3*'Economias Agregadas'!Y5*12)-(Degraus!X4*'Economias Agregadas'!Y5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y5*12*Y78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Economias Agregadas'!Y5*Y79*12","v":212807.88213593196},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z80*(Z5-(Degraus!Y3*'Economias Agregadas'!Z5*12)-(Degraus!Y4*'Economias Agregadas'!Z5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z5*12*Z78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Economias Agregadas'!Z5*Z79*12","v":216627.18565505862},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA80*(AA5-(Degraus!Z3*'Economias Agregadas'!AA5*12)-(Degraus!Z4*'Economias Agregadas'!AA5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA5*12*AA78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Economias Agregadas'!AA5*AA79*12","v":219981.92125261037},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB80*(AB5-(Degraus!AA3*'Economias Agregadas'!AB5*12)-(Degraus!AA4*'Economias Agregadas'!AB5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB5*12*AB78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Economias Agregadas'!AB5*AB79*12","v":247135.59100194316},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC80*(AC5-(Degraus!AB3*'Economias Agregadas'!AC5*12)-(Degraus!AB4*'Economias Agregadas'!AC5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC5*12*AC78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Economias Agregadas'!AC5*AC79*12","v":251602.61088979483},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD80*(AD5-(Degraus!AC3*'Economias Agregadas'!AD5*12)-(Degraus!AC4*'Economias Agregadas'!AD5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD5*12*AD78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Economias Agregadas'!AD5*AD79*12","v":256128.89605552953},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE80*(AE5-(Degraus!AD3*'Economias Agregadas'!AE5*12)-(Degraus!AD4*'Economias Agregadas'!AE5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE5*12*AE78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Economias Agregadas'!AE5*AE79*12","v":260108.45334683638},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF80*(AF5-(Degraus!AE3*'Economias Agregadas'!AF5*12)-(Degraus!AE4*'Economias Agregadas'!AF5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF5*12*AF78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Economias Agregadas'!AF5*AF79*12","v":166506.40860950074},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG80*(AG5-(Degraus!AF3*'Economias Agregadas'!AG5*12)-(Degraus!AF4*'Economias Agregadas'!AG5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG5*12*AG78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Economias Agregadas'!AG5*AG79*12","v":169512.23286210262},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH80*(AH5-(Degraus!AG3*'Economias Agregadas'!AH5*12)-(Degraus!AG4*'Economias Agregadas'!AH5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH5*12*AH78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Economias Agregadas'!AH5*AH79*12","v":172557.17755807418},{"$f":"VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI80*(AI5-(Degraus!AH3*'Economias Agregadas'!AI5*12)-(Degraus!AH4*'Economias Agregadas'!AI5*12))+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI5*12*AI78+VLOOKUP('Volumes Agregados'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Economias Agregadas'!AI5*AI79*12","v":175232.70188603891},null,244171184.19586855]
[null,"COMERCIAL",4,{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D81*(D6-(Degraus!C3*'Economias Agregadas'!D6*12)-(Degraus!C4*'Economias Agregadas'!D6*12)-(Degraus!C5*'Economias Agregadas'!D6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D6*12*D78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Economias Agregadas'!D6*12*D79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Economias Agregadas'!D6*12*D80","v":21237670.579390351},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E81*(E6-(Degraus!D3*'Economias Agregadas'!E6*12)-(Degraus!D4*'Economias Agregadas'!E6*12)-(Degraus!D5*'Economias Agregadas'!E6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E6*12*E78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Economias Agregadas'!E6*12*E79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Economias Agregadas'!E6*12*E80","v":21686245.706219226},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F81*(F6-(Degraus!E3*'Economias Agregadas'!F6*12)-(Degraus!E4*'Economias Agregadas'!F6*12)-(Degraus!E5*'Economias Agregadas'!F6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F6*12*F78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Economias Agregadas'!F6*12*F79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Economias Agregadas'!F6*12*F80","v":22153660.697056185},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G81*(G6-(Degraus!F3*'Economias Agregadas'!G6*12)-(Degraus!F4*'Economias Agregadas'!G6*12)-(Degraus!F5*'Economias Agregadas'!G6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G6*12*G78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Economias Agregadas'!G6*12*G79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Economias Agregadas'!G6*12*G80","v":22592185.641718678},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H81*(H6-(Degraus!G3*'Economias Agregadas'!H6*12)-(Degraus!G4*'Economias Agregadas'!H6*12)-(Degraus!G5*'Economias Agregadas'!H6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H6*12*H78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Economias Agregadas'!H6*12*H79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Economias Agregadas'!H6*12*H80","v":11681999.169330107},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I81*(I6-(Degraus!H3*'Economias Agregadas'!I6*12)-(Degraus!H4*'Economias Agregadas'!I6*12)-(Degraus!H5*'Economias Agregadas'!I6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I6*12*I78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Economias Agregadas'!I6*12*I79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Economias Agregadas'!I6*12*I80","v":11928741.030133657},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J81*(J6-(Degraus!I3*'Economias Agregadas'!J6*12)-(Degraus!I4*'Economias Agregadas'!J6*12)-(Degraus!I5*'Economias Agregadas'!J6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J6*12*J78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Economias Agregadas'!J6*12*J79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Economias Agregadas'!J6*12*J80","v":12185845.632785533},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K81*(K6-(Degraus!J3*'Economias Agregadas'!K6*12)-(Degraus!J4*'Economias Agregadas'!K6*12)-(Degraus!J5*'Economias Agregadas'!K6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K6*12*K78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Economias Agregadas'!K6*12*K79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Economias Agregadas'!K6*12*K80","v":12427058.548298486},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L81*(L6-(Degraus!K3*'Economias Agregadas'!L6*12)-(Degraus!K4*'Economias Agregadas'!L6*12)-(Degraus!K5*'Economias Agregadas'!L6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L6*12*L78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Economias Agregadas'!L6*12*L79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Economias Agregadas'!L6*12*L80","v":7001240.0475943796},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M81*(M6-(Degraus!L3*'Economias Agregadas'!M6*12)-(Degraus!L4*'Economias Agregadas'!M6*12)-(Degraus!L5*'Economias Agregadas'!M6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M6*12*M78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Economias Agregadas'!M6*12*M79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Economias Agregadas'!M6*12*M80","v":7149141.4100316344},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N81*(N6-(Degraus!M3*'Economias Agregadas'!N6*12)-(Degraus!M4*'Economias Agregadas'!N6*12)-(Degraus!M5*'Economias Agregadas'!N6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N6*12*N78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Economias Agregadas'!N6*12*N79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Economias Agregadas'!N6*12*N80","v":7303258.533160191},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O81*(O6-(Degraus!N3*'Economias Agregadas'!O6*12)-(Degraus!N4*'Economias Agregadas'!O6*12)-(Degraus!N5*'Economias Agregadas'!O6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O6*12*O78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Economias Agregadas'!O6*12*O79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Economias Agregadas'!O6*12*O80","v":7447858.2843982289},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P81*(P6-(Degraus!O3*'Economias Agregadas'!P6*12)-(Degraus!O4*'Economias Agregadas'!P6*12)-(Degraus!O5*'Economias Agregadas'!P6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P6*12*P78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Economias Agregadas'!P6*12*P79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Economias Agregadas'!P6*12*P80","v":5490767.4867197089},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q81*(Q6-(Degraus!P3*'Economias Agregadas'!Q6*12)-(Degraus!P4*'Economias Agregadas'!Q6*12)-(Degraus!P5*'Economias Agregadas'!Q6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q6*12*Q78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Economias Agregadas'!Q6*12*Q79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Economias Agregadas'!Q6*12*Q80","v":5606755.7994798217},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R81*(R6-(Degraus!Q3*'Economias Agregadas'!R6*12)-(Degraus!Q4*'Economias Agregadas'!R6*12)-(Degraus!Q5*'Economias Agregadas'!R6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R6*12*R78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Economias Agregadas'!R6*12*R79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Economias Agregadas'!R6*12*R80","v":5727617.9529288784},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S81*(S6-(Degraus!R3*'Economias Agregadas'!S6*12)-(Degraus!R4*'Economias Agregadas'!S6*12)-(Degraus!R5*'Economias Agregadas'!S6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S6*12*S78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Economias Agregadas'!S6*12*S79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Economias Agregadas'!S6*12*S80","v":5841014.8491887003},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T81*(T6-(Degraus!S3*'Economias Agregadas'!T6*12)-(Degraus!S4*'Economias Agregadas'!T6*12)-(Degraus!S5*'Economias Agregadas'!T6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T6*12*T78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Economias Agregadas'!T6*12*T79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Economias Agregadas'!T6*12*T80","v":307658.09698806965},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U81*(U6-(Degraus!T3*'Economias Agregadas'!U6*12)-(Degraus!T4*'Economias Agregadas'!U6*12)-(Degraus!T5*'Economias Agregadas'!U6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U6*12*U78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Economias Agregadas'!U6*12*U79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Economias Agregadas'!U6*12*U80","v":314157.98820098513},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V81*(V6-(Degraus!U3*'Economias Agregadas'!V6*12)-(Degraus!U4*'Economias Agregadas'!V6*12)-(Degraus!U5*'Economias Agregadas'!V6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V6*12*V78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Economias Agregadas'!V6*12*V79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Economias Agregadas'!V6*12*V80","v":320931.1497834397},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W81*(W6-(Degraus!V3*'Economias Agregadas'!W6*12)-(Degraus!V4*'Economias Agregadas'!W6*12)-(Degraus!V5*'Economias Agregadas'!W6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W6*12*W78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Economias Agregadas'!W6*12*W79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Economias Agregadas'!W6*12*W80","v":327286.25558391633},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X81*(X6-(Degraus!W3*'Economias Agregadas'!X6*12)-(Degraus!W4*'Economias Agregadas'!X6*12)-(Degraus!W5*'Economias Agregadas'!X6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X6*12*X78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Economias Agregadas'!X6*12*X79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Economias Agregadas'!X6*12*X80","v":188553.63653248153},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y81*(Y6-(Degraus!X3*'Economias Agregadas'!Y6*12)-(Degraus!X4*'Economias Agregadas'!Y6*12)-(Degraus!X5*'Economias Agregadas'!Y6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y6*12*Y78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Economias Agregadas'!Y6*12*Y79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Economias Agregadas'!Y6*12*Y80","v":192536.94355158252},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z81*(Z6-(Degraus!Y3*'Economias Agregadas'!Z6*12)-(Degraus!Y4*'Economias Agregadas'!Z6*12)-(Degraus!Y5*'Economias Agregadas'!Z6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z6*12*Z78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Economias Agregadas'!Z6*12*Z79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Economias Agregadas'!Z6*12*Z80","v":196687.6728259247},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA81*(AA6-(Degraus!Z3*'Economias Agregadas'!AA6*12)-(Degraus!Z4*'Economias Agregadas'!AA6*12)-(Degraus!Z5*'Economias Agregadas'!AA6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA6*12*AA78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Economias Agregadas'!AA6*12*AA79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Economias Agregadas'!AA6*12*AA80","v":200582.11526466816},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB81*(AB6-(Degraus!AA3*'Economias Agregadas'!AB6*12)-(Degraus!AA4*'Economias Agregadas'!AB6*12)-(Degraus!AA5*'Economias Agregadas'!AB6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB6*12*AB78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Economias Agregadas'!AB6*12*AB79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Economias Agregadas'!AB6*12*AB80","v":256918.80400433484},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC81*(AC6-(Degraus!AB3*'Economias Agregadas'!AC6*12)-(Degraus!AB4*'Economias Agregadas'!AC6*12)-(Degraus!AB5*'Economias Agregadas'!AC6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC6*12*AC78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Economias Agregadas'!AC6*12*AC79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Economias Agregadas'!AC6*12*AC80","v":262332.07402633317},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD81*(AD6-(Degraus!AC3*'Economias Agregadas'!AD6*12)-(Degraus!AC4*'Economias Agregadas'!AD6*12)-(Degraus!AC5*'Economias Agregadas'!AD6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD6*12*AD78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Economias Agregadas'!AD6*12*AD79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Economias Agregadas'!AD6*12*AD80","v":267970.43319776678},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE81*(AE6-(Degraus!AD3*'Economias Agregadas'!AE6*12)-(Degraus!AD4*'Economias Agregadas'!AE6*12)-(Degraus!AD5*'Economias Agregadas'!AE6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE6*12*AE78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Economias Agregadas'!AE6*12*AE79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Economias Agregadas'!AE6*12*AE80","v":273255.58531172783},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF81*(AF6-(Degraus!AE3*'Economias Agregadas'!AF6*12)-(Degraus!AE4*'Economias Agregadas'!AF6*12)-(Degraus!AE5*'Economias Agregadas'!AF6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF6*12*AF78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Economias Agregadas'!AF6*12*AF79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Economias Agregadas'!AF6*12*AF80","v":166357.66863791613},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG81*(AG6-(Degraus!AF3*'Economias Agregadas'!AG6*12)-(Degraus!AF4*'Economias Agregadas'!AG6*12)-(Degraus!AF5*'Economias Agregadas'!AG6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG6*12*AG78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Economias Agregadas'!AG6*12*AG79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Economias Agregadas'!AG6*12*AG80","v":169864.37016148277},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH81*(AH6-(Degraus!AG3*'Economias Agregadas'!AH6*12)-(Degraus!AG4*'Economias Agregadas'!AH6*12)-(Degraus!AG5*'Economias Agregadas'!AH6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH6*12*AH78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Economias Agregadas'!AH6*12*AH79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Economias Agregadas'!AH6*12*AH80","v":173517.14893558252},{"$f":"VLOOKUP('Volumes Agregados'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI81*(AI6-(Degraus!AH3*'Economias Agregadas'!AI6*12)-(Degraus!AH4*'Economias Agregadas'!AI6*12)-(Degraus!AH5*'Economias Agregadas'!AI6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI6*12*AI78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Economias Agregadas'!AI6*12*AI79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Economias Agregadas'!AI6*12*AI80","v":176941.6562074144},null,191256612.96764734]
[null,"COMERCIAL",5,{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D82*(D7-(Degraus!C3*'Economias Agregadas'!D7*12)-(Degraus!C4*'Economias Agregadas'!D7*12)-(Degraus!C5*'Economias Agregadas'!D7*12)-(Degraus!C6*'Economias Agregadas'!D7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D7*12*D78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Economias Agregadas'!D7*12*D79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Economias Agregadas'!D7*12*D80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Economias Agregadas'!D7*12*D81","v":25654415.113106716},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E82*(E7-(Degraus!D3*'Economias Agregadas'!E7*12)-(Degraus!D4*'Economias Agregadas'!E7*12)-(Degraus!D5*'Economias Agregadas'!E7*12)-(Degraus!D6*'Economias Agregadas'!E7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E7*12*E78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Economias Agregadas'!E7*12*E79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Economias Agregadas'!E7*12*E80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Economias Agregadas'!E7*12*E81","v":26216009.185443152},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F82*(F7-(Degraus!E3*'Economias Agregadas'!F7*12)-(Degraus!E4*'Economias Agregadas'!F7*12)-(Degraus!E5*'Economias Agregadas'!F7*12)-(Degraus!E6*'Economias Agregadas'!F7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F7*12*F78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Economias Agregadas'!F7*12*F79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Economias Agregadas'!F7*12*F80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Economias Agregadas'!F7*12*F81","v":26804553.209579542},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G82*(G7-(Degraus!F3*'Economias Agregadas'!G7*12)-(Degraus!F4*'Economias Agregadas'!G7*12)-(Degraus!F5*'Economias Agregadas'!G7*12)-(Degraus!F6*'Economias Agregadas'!G7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G7*12*G78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Economias Agregadas'!G7*12*G79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Economias Agregadas'!G7*12*G80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Economias Agregadas'!G7*12*G81","v":27363716.375814714},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H82*(H7-(Degraus!G3*'Economias Agregadas'!H7*12)-(Degraus!G4*'Economias Agregadas'!H7*12)-(Degraus!G5*'Economias Agregadas'!H7*12)-(Degraus!G6*'Economias Agregadas'!H7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H7*12*H78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Economias Agregadas'!H7*12*H79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Economias Agregadas'!H7*12*H80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Economias Agregadas'!H7*12*H81","v":14331112.898206048},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I82*(I7-(Degraus!H3*'Economias Agregadas'!I7*12)-(Degraus!H4*'Economias Agregadas'!I7*12)-(Degraus!H5*'Economias Agregadas'!I7*12)-(Degraus!H6*'Economias Agregadas'!I7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I7*12*I78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Economias Agregadas'!I7*12*I79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Economias Agregadas'!I7*12*I80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Economias Agregadas'!I7*12*I81","v":14644854.303603413},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J82*(J7-(Degraus!I3*'Economias Agregadas'!J7*12)-(Degraus!I4*'Economias Agregadas'!J7*12)-(Degraus!I5*'Economias Agregadas'!J7*12)-(Degraus!I6*'Economias Agregadas'!J7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J7*12*J78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Economias Agregadas'!J7*12*J79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Economias Agregadas'!J7*12*J80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Economias Agregadas'!J7*12*J81","v":14973655.375130635},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K82*(K7-(Degraus!J3*'Economias Agregadas'!K7*12)-(Degraus!J4*'Economias Agregadas'!K7*12)-(Degraus!J5*'Economias Agregadas'!K7*12)-(Degraus!J6*'Economias Agregadas'!K7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K7*12*K78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Economias Agregadas'!K7*12*K79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Economias Agregadas'!K7*12*K80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Economias Agregadas'!K7*12*K81","v":15286050.03000949},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L82*(L7-(Degraus!K3*'Economias Agregadas'!L7*12)-(Degraus!K4*'Economias Agregadas'!L7*12)-(Degraus!K5*'Economias Agregadas'!L7*12)-(Degraus!K6*'Economias Agregadas'!L7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L7*12*L78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Economias Agregadas'!L7*12*L79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Economias Agregadas'!L7*12*L80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Economias Agregadas'!L7*12*L81","v":9377730.3970031608},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M82*(M7-(Degraus!L3*'Economias Agregadas'!M7*12)-(Degraus!L4*'Economias Agregadas'!M7*12)-(Degraus!L5*'Economias Agregadas'!M7*12)-(Degraus!L6*'Economias Agregadas'!M7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M7*12*M78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Economias Agregadas'!M7*12*M79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Economias Agregadas'!M7*12*M80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Economias Agregadas'!M7*12*M81","v":9583049.0981606636},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N82*(N7-(Degraus!M3*'Economias Agregadas'!N7*12)-(Degraus!M4*'Economias Agregadas'!N7*12)-(Degraus!M5*'Economias Agregadas'!N7*12)-(Degraus!M6*'Economias Agregadas'!N7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N7*12*N78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Economias Agregadas'!N7*12*N79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Economias Agregadas'!N7*12*N80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Economias Agregadas'!N7*12*N81","v":9798226.1687248126},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O82*(O7-(Degraus!N3*'Economias Agregadas'!O7*12)-(Degraus!N4*'Economias Agregadas'!O7*12)-(Degraus!N5*'Economias Agregadas'!O7*12)-(Degraus!N6*'Economias Agregadas'!O7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O7*12*O78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Economias Agregadas'!O7*12*O79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Economias Agregadas'!O7*12*O80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Economias Agregadas'!O7*12*O81","v":10002672.64506897},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P82*(P7-(Degraus!O3*'Economias Agregadas'!P7*12)-(Degraus!O4*'Economias Agregadas'!P7*12)-(Degraus!O5*'Economias Agregadas'!P7*12)-(Degraus!O6*'Economias Agregadas'!P7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P7*12*P78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Economias Agregadas'!P7*12*P79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Economias Agregadas'!P7*12*P80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Economias Agregadas'!P7*12*P81","v":7309953.0195499789},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q82*(Q7-(Degraus!P3*'Economias Agregadas'!Q7*12)-(Degraus!P4*'Economias Agregadas'!Q7*12)-(Degraus!P5*'Economias Agregadas'!Q7*12)-(Degraus!P6*'Economias Agregadas'!Q7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q7*12*Q78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Economias Agregadas'!Q7*12*Q79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Economias Agregadas'!Q7*12*Q80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Economias Agregadas'!Q7*12*Q81","v":7470003.9116242817},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R82*(R7-(Degraus!Q3*'Economias Agregadas'!R7*12)-(Degraus!Q4*'Economias Agregadas'!R7*12)-(Degraus!Q5*'Economias Agregadas'!R7*12)-(Degraus!Q6*'Economias Agregadas'!R7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R7*12*R78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Economias Agregadas'!R7*12*R79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Economias Agregadas'!R7*12*R80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Economias Agregadas'!R7*12*R81","v":7637740.4136237958},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S82*(S7-(Degraus!R3*'Economias Agregadas'!S7*12)-(Degraus!R4*'Economias Agregadas'!S7*12)-(Degraus!R5*'Economias Agregadas'!S7*12)-(Degraus!R6*'Economias Agregadas'!S7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S7*12*S78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Economias Agregadas'!S7*12*S79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Economias Agregadas'!S7*12*S80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Economias Agregadas'!S7*12*S81","v":7797113.7172590951},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T82*(T7-(Degraus!S3*'Economias Agregadas'!T7*12)-(Degraus!S4*'Economias Agregadas'!T7*12)-(Degraus!S5*'Economias Agregadas'!T7*12)-(Degraus!S6*'Economias Agregadas'!T7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T7*12*T78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Economias Agregadas'!T7*12*T79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Economias Agregadas'!T7*12*T80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Economias Agregadas'!T7*12*T81","v":418923.46359747334},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U82*(U7-(Degraus!T3*'Economias Agregadas'!U7*12)-(Degraus!T4*'Economias Agregadas'!U7*12)-(Degraus!T5*'Economias Agregadas'!U7*12)-(Degraus!T6*'Economias Agregadas'!U7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U7*12*U78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Economias Agregadas'!U7*12*U79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Economias Agregadas'!U7*12*U80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Economias Agregadas'!U7*12*U81","v":428101.34538226749},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V82*(V7-(Degraus!U3*'Economias Agregadas'!V7*12)-(Degraus!U4*'Economias Agregadas'!V7*12)-(Degraus!U5*'Economias Agregadas'!V7*12)-(Degraus!U6*'Economias Agregadas'!V7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V7*12*V78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Economias Agregadas'!V7*12*V79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Economias Agregadas'!V7*12*V80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Economias Agregadas'!V7*12*V81","v":437720.86521028465},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W82*(W7-(Degraus!V3*'Economias Agregadas'!W7*12)-(Degraus!V4*'Economias Agregadas'!W7*12)-(Degraus!V5*'Economias Agregadas'!W7*12)-(Degraus!V6*'Economias Agregadas'!W7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W7*12*W78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Economias Agregadas'!W7*12*W79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Economias Agregadas'!W7*12*W80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Economias Agregadas'!W7*12*W81","v":446862.66274365963},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X82*(X7-(Degraus!W3*'Economias Agregadas'!X7*12)-(Degraus!W4*'Economias Agregadas'!X7*12)-(Degraus!W5*'Economias Agregadas'!X7*12)-(Degraus!W6*'Economias Agregadas'!X7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X7*12*X78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Economias Agregadas'!X7*12*X79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Economias Agregadas'!X7*12*X80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Economias Agregadas'!X7*12*X81","v":271270.54506090656},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y82*(Y7-(Degraus!X3*'Economias Agregadas'!Y7*12)-(Degraus!X4*'Economias Agregadas'!Y7*12)-(Degraus!X5*'Economias Agregadas'!Y7*12)-(Degraus!X6*'Economias Agregadas'!Y7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y7*12*Y78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Economias Agregadas'!Y7*12*Y79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Economias Agregadas'!Y7*12*Y80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Economias Agregadas'!Y7*12*Y81","v":277214.56320511823},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z82*(Z7-(Degraus!Y3*'Economias Agregadas'!Z7*12)-(Degraus!Y4*'Economias Agregadas'!Z7*12)-(Degraus!Y5*'Economias Agregadas'!Z7*12)-(Degraus!Y6*'Economias Agregadas'!Z7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z7*12*Z78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Economias Agregadas'!Z7*12*Z79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Economias Agregadas'!Z7*12*Z80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Economias Agregadas'!Z7*12*Z81","v":283444.76324608951},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA82*(AA7-(Degraus!Z3*'Economias Agregadas'!AA7*12)-(Degraus!Z4*'Economias Agregadas'!AA7*12)-(Degraus!Z5*'Economias Agregadas'!AA7*12)-(Degraus!Z6*'Economias Agregadas'!AA7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA7*12*AA78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Economias Agregadas'!AA7*12*AA79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Economias Agregadas'!AA7*12*AA80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Economias Agregadas'!AA7*12*AA81","v":289365.88482421357},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB82*(AB7-(Degraus!AA3*'Economias Agregadas'!AB7*12)-(Degraus!AA4*'Economias Agregadas'!AB7*12)-(Degraus!AA5*'Economias Agregadas'!AB7*12)-(Degraus!AA6*'Economias Agregadas'!AB7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB7*12*AB78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Economias Agregadas'!AB7*12*AB79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Economias Agregadas'!AB7*12*AB80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Economias Agregadas'!AB7*12*AB81","v":376441.99840862968},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC82*(AC7-(Degraus!AB3*'Economias Agregadas'!AC7*12)-(Degraus!AB4*'Economias Agregadas'!AC7*12)-(Degraus!AB5*'Economias Agregadas'!AC7*12)-(Degraus!AB6*'Economias Agregadas'!AC7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC7*12*AC78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Economias Agregadas'!AC7*12*AC79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Economias Agregadas'!AC7*12*AC80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Economias Agregadas'!AC7*12*AC81","v":384677.13734464295},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD82*(AD7-(Degraus!AC3*'Economias Agregadas'!AD7*12)-(Degraus!AC4*'Economias Agregadas'!AD7*12)-(Degraus!AC5*'Economias Agregadas'!AD7*12)-(Degraus!AC6*'Economias Agregadas'!AD7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD7*12*AD78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Economias Agregadas'!AD7*12*AD79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Economias Agregadas'!AD7*12*AD80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Economias Agregadas'!AD7*12*AD81","v":393306.56960045872},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE82*(AE7-(Degraus!AD3*'Economias Agregadas'!AE7*12)-(Degraus!AD4*'Economias Agregadas'!AE7*12)-(Degraus!AD5*'Economias Agregadas'!AE7*12)-(Degraus!AD6*'Economias Agregadas'!AE7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE7*12*AE78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Economias Agregadas'!AE7*12*AE79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Economias Agregadas'!AE7*12*AE80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Economias Agregadas'!AE7*12*AE81","v":401503.35440057149},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF82*(AF7-(Degraus!AE3*'Economias Agregadas'!AF7*12)-(Degraus!AE4*'Economias Agregadas'!AF7*12)-(Degraus!AE5*'Economias Agregadas'!AF7*12)-(Degraus!AE6*'Economias Agregadas'!AF7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF7*12*AF78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Economias Agregadas'!AF7*12*AF79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Economias Agregadas'!AF7*12*AF80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Economias Agregadas'!AF7*12*AF81","v":264959.51594700641},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG82*(AG7-(Degraus!AF3*'Economias Agregadas'!AG7*12)-(Degraus!AF4*'Economias Agregadas'!AG7*12)-(Degraus!AF5*'Economias Agregadas'!AG7*12)-(Degraus!AF6*'Economias Agregadas'!AG7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG7*12*AG78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Economias Agregadas'!AG7*12*AG79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Economias Agregadas'!AG7*12*AG80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Economias Agregadas'!AG7*12*AG81","v":270756.24524524115},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH82*(AH7-(Degraus!AG3*'Economias Agregadas'!AH7*12)-(Degraus!AG4*'Economias Agregadas'!AH7*12)-(Degraus!AG5*'Economias Agregadas'!AH7*12)-(Degraus!AG6*'Economias Agregadas'!AH7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH7*12*AH78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Economias Agregadas'!AH7*12*AH79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Economias Agregadas'!AH7*12*AH80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Economias Agregadas'!AH7*12*AH81","v":276830.58563396859},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI82*(AI7-(Degraus!AH3*'Economias Agregadas'!AI7*12)-(Degraus!AH4*'Economias Agregadas'!AI7*12)-(Degraus!AH5*'Economias Agregadas'!AI7*12)-(Degraus!AH6*'Economias Agregadas'!AI7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI7*12*AI78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Economias Agregadas'!AI7*12*AI79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Economias Agregadas'!AI7*12*AI80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Economias Agregadas'!AI7*12*AI81","v":282600.52052672405},null,239754835.88228574]
[null,"COMERCIAL",6,{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D83*(D8-(Degraus!C3*'Economias Agregadas'!D8*12)-(Degraus!C4*'Economias Agregadas'!D8*12)-(Degraus!C5*'Economias Agregadas'!D8*12)-(Degraus!C6*'Economias Agregadas'!D8*12)-(Degraus!C7*'Economias Agregadas'!D8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D8*12*D78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Economias Agregadas'!D8*12*D79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Economias Agregadas'!D8*12*D80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Economias Agregadas'!D8*12*D81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C7*'Economias Agregadas'!D8*12*D82","v":29202497.977092095},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E83*(E8-(Degraus!D3*'Economias Agregadas'!E8*12)-(Degraus!D4*'Economias Agregadas'!E8*12)-(Degraus!D5*'Economias Agregadas'!E8*12)-(Degraus!D6*'Economias Agregadas'!E8*12)-(Degraus!D7*'Economias Agregadas'!E8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E8*12*E78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Economias Agregadas'!E8*12*E79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Economias Agregadas'!E8*12*E80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Economias Agregadas'!E8*12*E81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D7*'Economias Agregadas'!E8*12*E82","v":29854688.165069051},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F83*(F8-(Degraus!E3*'Economias Agregadas'!F8*12)-(Degraus!E4*'Economias Agregadas'!F8*12)-(Degraus!E5*'Economias Agregadas'!F8*12)-(Degraus!E6*'Economias Agregadas'!F8*12)-(Degraus!E7*'Economias Agregadas'!F8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F8*12*F78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Economias Agregadas'!F8*12*F79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Economias Agregadas'!F8*12*F80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Economias Agregadas'!F8*12*F81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E7*'Economias Agregadas'!F8*12*F82","v":30540301.940288201},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G83*(G8-(Degraus!F3*'Economias Agregadas'!G8*12)-(Degraus!F4*'Economias Agregadas'!G8*12)-(Degraus!F5*'Economias Agregadas'!G8*12)-(Degraus!F6*'Economias Agregadas'!G8*12)-(Degraus!F7*'Economias Agregadas'!G8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G8*12*G78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Economias Agregadas'!G8*12*G79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Economias Agregadas'!G8*12*G80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Economias Agregadas'!G8*12*G81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F7*'Economias Agregadas'!G8*12*G82","v":31196086.081977077},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H83*(H8-(Degraus!G3*'Economias Agregadas'!H8*12)-(Degraus!G4*'Economias Agregadas'!H8*12)-(Degraus!G5*'Economias Agregadas'!H8*12)-(Degraus!G6*'Economias Agregadas'!H8*12)-(Degraus!G7*'Economias Agregadas'!H8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H8*12*H78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Economias Agregadas'!H8*12*H79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Economias Agregadas'!H8*12*H80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Economias Agregadas'!H8*12*H81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G7*'Economias Agregadas'!H8*12*H82","v":17216610.853295781},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I83*(I8-(Degraus!H3*'Economias Agregadas'!I8*12)-(Degraus!H4*'Economias Agregadas'!I8*12)-(Degraus!H5*'Economias Agregadas'!I8*12)-(Degraus!H6*'Economias Agregadas'!I8*12)-(Degraus!H7*'Economias Agregadas'!I8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I8*12*I78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Economias Agregadas'!I8*12*I79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Economias Agregadas'!I8*12*I80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Economias Agregadas'!I8*12*I81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H7*'Economias Agregadas'!I8*12*I82","v":17601166.942861632},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J83*(J8-(Degraus!I3*'Economias Agregadas'!J8*12)-(Degraus!I4*'Economias Agregadas'!J8*12)-(Degraus!I5*'Economias Agregadas'!J8*12)-(Degraus!I6*'Economias Agregadas'!J8*12)-(Degraus!I7*'Economias Agregadas'!J8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J8*12*J78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Economias Agregadas'!J8*12*J79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Economias Agregadas'!J8*12*J80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Economias Agregadas'!J8*12*J81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I7*'Economias Agregadas'!J8*12*J82","v":18005439.094863243},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K83*(K8-(Degraus!J3*'Economias Agregadas'!K8*12)-(Degraus!J4*'Economias Agregadas'!K8*12)-(Degraus!J5*'Economias Agregadas'!K8*12)-(Degraus!J6*'Economias Agregadas'!K8*12)-(Degraus!J7*'Economias Agregadas'!K8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K8*12*K78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Economias Agregadas'!K8*12*K79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Economias Agregadas'!K8*12*K80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Economias Agregadas'!K8*12*K81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J7*'Economias Agregadas'!K8*12*K82","v":18392139.206620283},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L83*(L8-(Degraus!K3*'Economias Agregadas'!L8*12)-(Degraus!K4*'Economias Agregadas'!L8*12)-(Degraus!K5*'Economias Agregadas'!L8*12)-(Degraus!K6*'Economias Agregadas'!L8*12)-(Degraus!K7*'Economias Agregadas'!L8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L8*12*L78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Economias Agregadas'!L8*12*L79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Economias Agregadas'!L8*12*L80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Economias Agregadas'!L8*12*L81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K7*'Economias Agregadas'!L8*12*L82","v":12426902.977721505},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M83*(M8-(Degraus!L3*'Economias Agregadas'!M8*12)-(Degraus!L4*'Economias Agregadas'!M8*12)-(Degraus!L5*'Economias Agregadas'!M8*12)-(Degraus!L6*'Economias Agregadas'!M8*12)-(Degraus!L7*'Economias Agregadas'!M8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M8*12*M78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Economias Agregadas'!M8*12*M79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Economias Agregadas'!M8*12*M80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Economias Agregadas'!M8*12*M81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L7*'Economias Agregadas'!M8*12*M82","v":12704575.905618697},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N83*(N8-(Degraus!M3*'Economias Agregadas'!N8*12)-(Degraus!M4*'Economias Agregadas'!N8*12)-(Degraus!M5*'Economias Agregadas'!N8*12)-(Degraus!M6*'Economias Agregadas'!N8*12)-(Degraus!M7*'Economias Agregadas'!N8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N8*12*N78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Economias Agregadas'!N8*12*N79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Economias Agregadas'!N8*12*N80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Economias Agregadas'!N8*12*N81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M7*'Economias Agregadas'!N8*12*N82","v":12996501.375392713},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O83*(O8-(Degraus!N3*'Economias Agregadas'!O8*12)-(Degraus!N4*'Economias Agregadas'!O8*12)-(Degraus!N5*'Economias Agregadas'!O8*12)-(Degraus!N6*'Economias Agregadas'!O8*12)-(Degraus!N7*'Economias Agregadas'!O8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O8*12*O78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Economias Agregadas'!O8*12*O79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Economias Agregadas'!O8*12*O80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Economias Agregadas'!O8*12*O81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N7*'Economias Agregadas'!O8*12*O82","v":13275771.746441986},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P83*(P8-(Degraus!O3*'Economias Agregadas'!P8*12)-(Degraus!O4*'Economias Agregadas'!P8*12)-(Degraus!O5*'Economias Agregadas'!P8*12)-(Degraus!O6*'Economias Agregadas'!P8*12)-(Degraus!O7*'Economias Agregadas'!P8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P8*12*P78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Economias Agregadas'!P8*12*P79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Economias Agregadas'!P8*12*P80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Economias Agregadas'!P8*12*P81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O7*'Economias Agregadas'!P8*12*P82","v":9852111.5188686457},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q83*(Q8-(Degraus!P3*'Economias Agregadas'!Q8*12)-(Degraus!P4*'Economias Agregadas'!Q8*12)-(Degraus!P5*'Economias Agregadas'!Q8*12)-(Degraus!P6*'Economias Agregadas'!Q8*12)-(Degraus!P7*'Economias Agregadas'!Q8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q8*12*Q78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Economias Agregadas'!Q8*12*Q79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Economias Agregadas'!Q8*12*Q80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Economias Agregadas'!Q8*12*Q81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P7*'Economias Agregadas'!Q8*12*Q82","v":10072255.793179017},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R83*(R8-(Degraus!Q3*'Economias Agregadas'!R8*12)-(Degraus!Q4*'Economias Agregadas'!R8*12)-(Degraus!Q5*'Economias Agregadas'!R8*12)-(Degraus!Q6*'Economias Agregadas'!R8*12)-(Degraus!Q7*'Economias Agregadas'!R8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R8*12*R78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Economias Agregadas'!R8*12*R79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Economias Agregadas'!R8*12*R80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Economias Agregadas'!R8*12*R81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q7*'Economias Agregadas'!R8*12*R82","v":10303700.356404467},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S83*(S8-(Degraus!R3*'Economias Agregadas'!S8*12)-(Degraus!R4*'Economias Agregadas'!S8*12)-(Degraus!R5*'Economias Agregadas'!S8*12)-(Degraus!R6*'Economias Agregadas'!S8*12)-(Degraus!R7*'Economias Agregadas'!S8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S8*12*S78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Economias Agregadas'!S8*12*S79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Economias Agregadas'!S8*12*S80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Economias Agregadas'!S8*12*S81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R7*'Economias Agregadas'!S8*12*S82","v":10525112.948467076},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T83*(T8-(Degraus!S3*'Economias Agregadas'!T8*12)-(Degraus!S4*'Economias Agregadas'!T8*12)-(Degraus!S5*'Economias Agregadas'!T8*12)-(Degraus!S6*'Economias Agregadas'!T8*12)-(Degraus!S7*'Economias Agregadas'!T8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T8*12*T78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Economias Agregadas'!T8*12*T79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Economias Agregadas'!T8*12*T80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Economias Agregadas'!T8*12*T81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S7*'Economias Agregadas'!T8*12*T82","v":539042.03283563594},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U83*(U8-(Degraus!T3*'Economias Agregadas'!U8*12)-(Degraus!T4*'Economias Agregadas'!U8*12)-(Degraus!T5*'Economias Agregadas'!U8*12)-(Degraus!T6*'Economias Agregadas'!U8*12)-(Degraus!T7*'Economias Agregadas'!U8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U8*12*U78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Economias Agregadas'!U8*12*U79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Economias Agregadas'!U8*12*U80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Economias Agregadas'!U8*12*U81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T7*'Economias Agregadas'!U8*12*U82","v":551082.66723246989},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V83*(V8-(Degraus!U3*'Economias Agregadas'!V8*12)-(Degraus!U4*'Economias Agregadas'!V8*12)-(Degraus!U5*'Economias Agregadas'!V8*12)-(Degraus!U6*'Economias Agregadas'!V8*12)-(Degraus!U7*'Economias Agregadas'!V8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V8*12*V78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Economias Agregadas'!V8*12*V79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Economias Agregadas'!V8*12*V80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Economias Agregadas'!V8*12*V81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U7*'Economias Agregadas'!V8*12*V82","v":563740.6866724873},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W83*(W8-(Degraus!V3*'Economias Agregadas'!W8*12)-(Degraus!V4*'Economias Agregadas'!W8*12)-(Degraus!V5*'Economias Agregadas'!W8*12)-(Degraus!V6*'Economias Agregadas'!W8*12)-(Degraus!V7*'Economias Agregadas'!W8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W8*12*W78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Economias Agregadas'!W8*12*W79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Economias Agregadas'!W8*12*W80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Economias Agregadas'!W8*12*W81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V7*'Economias Agregadas'!W8*12*W82","v":575848.64982655295},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X83*(X8-(Degraus!W3*'Economias Agregadas'!X8*12)-(Degraus!W4*'Economias Agregadas'!X8*12)-(Degraus!W5*'Economias Agregadas'!X8*12)-(Degraus!W6*'Economias Agregadas'!X8*12)-(Degraus!W7*'Economias Agregadas'!X8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X8*12*X78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Economias Agregadas'!X8*12*X79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Economias Agregadas'!X8*12*X80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Economias Agregadas'!X8*12*X81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W7*'Economias Agregadas'!X8*12*X82","v":346558.49817624164},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y83*(Y8-(Degraus!X3*'Economias Agregadas'!Y8*12)-(Degraus!X4*'Economias Agregadas'!Y8*12)-(Degraus!X5*'Economias Agregadas'!Y8*12)-(Degraus!X6*'Economias Agregadas'!Y8*12)-(Degraus!X7*'Economias Agregadas'!Y8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y8*12*Y78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Economias Agregadas'!Y8*12*Y79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Economias Agregadas'!Y8*12*Y80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Economias Agregadas'!Y8*12*Y81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X7*'Economias Agregadas'!Y8*12*Y82","v":354298.62812152668},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z83*(Z8-(Degraus!Y3*'Economias Agregadas'!Z8*12)-(Degraus!Y4*'Economias Agregadas'!Z8*12)-(Degraus!Y5*'Economias Agregadas'!Z8*12)-(Degraus!Y6*'Economias Agregadas'!Z8*12)-(Degraus!Y7*'Economias Agregadas'!Z8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z8*12*Z78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Economias Agregadas'!Z8*12*Z79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Economias Agregadas'!Z8*12*Z80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Economias Agregadas'!Z8*12*Z81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y7*'Economias Agregadas'!Z8*12*Z82","v":362435.47607342899},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA83*(AA8-(Degraus!Z3*'Economias Agregadas'!AA8*12)-(Degraus!Z4*'Economias Agregadas'!AA8*12)-(Degraus!Z5*'Economias Agregadas'!AA8*12)-(Degraus!Z6*'Economias Agregadas'!AA8*12)-(Degraus!Z7*'Economias Agregadas'!AA8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA8*12*AA78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Economias Agregadas'!AA8*12*AA79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Economias Agregadas'!AA8*12*AA80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Economias Agregadas'!AA8*12*AA81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z7*'Economias Agregadas'!AA8*12*AA82","v":370218.40996410453},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB83*(AB8-(Degraus!AA3*'Economias Agregadas'!AB8*12)-(Degraus!AA4*'Economias Agregadas'!AB8*12)-(Degraus!AA5*'Economias Agregadas'!AB8*12)-(Degraus!AA6*'Economias Agregadas'!AB8*12)-(Degraus!AA7*'Economias Agregadas'!AB8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB8*12*AB78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Economias Agregadas'!AB8*12*AB79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Economias Agregadas'!AB8*12*AB80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Economias Agregadas'!AB8*12*AB81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA7*'Economias Agregadas'!AB8*12*AB82","v":608275.38039927045},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC83*(AC8-(Degraus!AB3*'Economias Agregadas'!AC8*12)-(Degraus!AB4*'Economias Agregadas'!AC8*12)-(Degraus!AB5*'Economias Agregadas'!AC8*12)-(Degraus!AB6*'Economias Agregadas'!AC8*12)-(Degraus!AB7*'Economias Agregadas'!AC8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC8*12*AC78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Economias Agregadas'!AC8*12*AC79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Economias Agregadas'!AC8*12*AC80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Economias Agregadas'!AC8*12*AC81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB7*'Economias Agregadas'!AC8*12*AC82","v":621865.61852500204},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD83*(AD8-(Degraus!AC3*'Economias Agregadas'!AD8*12)-(Degraus!AC4*'Economias Agregadas'!AD8*12)-(Degraus!AC5*'Economias Agregadas'!AD8*12)-(Degraus!AC6*'Economias Agregadas'!AD8*12)-(Degraus!AC7*'Economias Agregadas'!AD8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD8*12*AD78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Economias Agregadas'!AD8*12*AD79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Economias Agregadas'!AD8*12*AD80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Economias Agregadas'!AD8*12*AD81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC7*'Economias Agregadas'!AD8*12*AD82","v":636153.20263315167},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE83*(AE8-(Degraus!AD3*'Economias Agregadas'!AE8*12)-(Degraus!AD4*'Economias Agregadas'!AE8*12)-(Degraus!AD5*'Economias Agregadas'!AE8*12)-(Degraus!AD6*'Economias Agregadas'!AE8*12)-(Degraus!AD7*'Economias Agregadas'!AE8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE8*12*AE78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Economias Agregadas'!AE8*12*AE79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Economias Agregadas'!AE8*12*AE80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Economias Agregadas'!AE8*12*AE81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD7*'Economias Agregadas'!AE8*12*AE82","v":649820.95822718076},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF83*(AF8-(Degraus!AE3*'Economias Agregadas'!AF8*12)-(Degraus!AE4*'Economias Agregadas'!AF8*12)-(Degraus!AE5*'Economias Agregadas'!AF8*12)-(Degraus!AE6*'Economias Agregadas'!AF8*12)-(Degraus!AE7*'Economias Agregadas'!AF8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF8*12*AF78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Economias Agregadas'!AF8*12*AF79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Economias Agregadas'!AF8*12*AF80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Economias Agregadas'!AF8*12*AF81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE7*'Economias Agregadas'!AF8*12*AF82","v":442806.37226188247},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG83*(AG8-(Degraus!AF3*'Economias Agregadas'!AG8*12)-(Degraus!AF4*'Economias Agregadas'!AG8*12)-(Degraus!AF5*'Economias Agregadas'!AG8*12)-(Degraus!AF6*'Economias Agregadas'!AG8*12)-(Degraus!AF7*'Economias Agregadas'!AG8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG8*12*AG78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Economias Agregadas'!AG8*12*AG79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Economias Agregadas'!AG8*12*AG80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Economias Agregadas'!AG8*12*AG81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF7*'Economias Agregadas'!AG8*12*AG82","v":452700.25679954537},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH83*(AH8-(Degraus!AG3*'Economias Agregadas'!AH8*12)-(Degraus!AG4*'Economias Agregadas'!AH8*12)-(Degraus!AG5*'Economias Agregadas'!AH8*12)-(Degraus!AG6*'Economias Agregadas'!AH8*12)-(Degraus!AG7*'Economias Agregadas'!AH8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH8*12*AH78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Economias Agregadas'!AH8*12*AH79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Economias Agregadas'!AH8*12*AH80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Economias Agregadas'!AH8*12*AH81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG7*'Economias Agregadas'!AH8*12*AH82","v":463101.91502084059},{"$f":"VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI83*(AI8-(Degraus!AH3*'Economias Agregadas'!AI8*12)-(Degraus!AH4*'Economias Agregadas'!AI8*12)-(Degraus!AH5*'Economias Agregadas'!AI8*12)-(Degraus!AH6*'Economias Agregadas'!AI8*12)-(Degraus!AH7*'Economias Agregadas'!AI8*12))+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI8*12*AI78+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Economias Agregadas'!AI8*12*AI79+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Economias Agregadas'!AI8*12*AI80+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Economias Agregadas'!AI8*12*AI81+VLOOKUP('Volumes Agregados'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH7*'Economias Agregadas'!AI8*12*AI82","v":473052.52311182383},null,292176864.16004252]
[null,"COMERCIAL",7,{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D84*(D9-(Degraus!C3*'Economias Agregadas'!D9*12)-(Degraus!C4*'Economias Agregadas'!D9*12)-(Degraus!C5*'Economias Agregadas'!D9*12)-(Degraus!C6*'Economias Agregadas'!D9*12)-(Degraus!C7*'Economias Agregadas'!D9*12)-(Degraus!C8*'Economias Agregadas'!D9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D9*12*D78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Economias Agregadas'!D9*12*D79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Economias Agregadas'!D9*12*D80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Economias Agregadas'!D9*12*D81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C7*'Economias Agregadas'!D9*12*D82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C8*'Economias Agregadas'!D9*12*D83","v":36455943.525368348},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E84*(E9-(Degraus!D3*'Economias Agregadas'!E9*12)-(Degraus!D4*'Economias Agregadas'!E9*12)-(Degraus!D5*'Economias Agregadas'!E9*12)-(Degraus!D6*'Economias Agregadas'!E9*12)-(Degraus!D7*'Economias Agregadas'!E9*12)-(Degraus!D8*'Economias Agregadas'!E9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E9*12*E78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Economias Agregadas'!E9*12*E79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Economias Agregadas'!E9*12*E80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Economias Agregadas'!E9*12*E81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D7*'Economias Agregadas'!E9*12*E82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D8*'Economias Agregadas'!E9*12*E83","v":37281015.011659183},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F84*(F9-(Degraus!E3*'Economias Agregadas'!F9*12)-(Degraus!E4*'Economias Agregadas'!F9*12)-(Degraus!E5*'Economias Agregadas'!F9*12)-(Degraus!E6*'Economias Agregadas'!F9*12)-(Degraus!E7*'Economias Agregadas'!F9*12)-(Degraus!E8*'Economias Agregadas'!F9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F9*12*F78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Economias Agregadas'!F9*12*F79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Economias Agregadas'!F9*12*F80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Economias Agregadas'!F9*12*F81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E7*'Economias Agregadas'!F9*12*F82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E8*'Economias Agregadas'!F9*12*F83","v":38150125.229767054},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G84*(G9-(Degraus!F3*'Economias Agregadas'!G9*12)-(Degraus!F4*'Economias Agregadas'!G9*12)-(Degraus!F5*'Economias Agregadas'!G9*12)-(Degraus!F6*'Economias Agregadas'!G9*12)-(Degraus!F7*'Economias Agregadas'!G9*12)-(Degraus!F8*'Economias Agregadas'!G9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G9*12*G78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Economias Agregadas'!G9*12*G79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Economias Agregadas'!G9*12*G80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Economias Agregadas'!G9*12*G81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F7*'Economias Agregadas'!G9*12*G82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F8*'Economias Agregadas'!G9*12*G83","v":38985041.213135563},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H84*(H9-(Degraus!G3*'Economias Agregadas'!H9*12)-(Degraus!G4*'Economias Agregadas'!H9*12)-(Degraus!G5*'Economias Agregadas'!H9*12)-(Degraus!G6*'Economias Agregadas'!H9*12)-(Degraus!G7*'Economias Agregadas'!H9*12)-(Degraus!G8*'Economias Agregadas'!H9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H9*12*H78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Economias Agregadas'!H9*12*H79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Economias Agregadas'!H9*12*H80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Economias Agregadas'!H9*12*H81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G7*'Economias Agregadas'!H9*12*H82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G8*'Economias Agregadas'!H9*12*H83","v":27442984.906204976},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I84*(I9-(Degraus!H3*'Economias Agregadas'!I9*12)-(Degraus!H4*'Economias Agregadas'!I9*12)-(Degraus!H5*'Economias Agregadas'!I9*12)-(Degraus!H6*'Economias Agregadas'!I9*12)-(Degraus!H7*'Economias Agregadas'!I9*12)-(Degraus!H8*'Economias Agregadas'!I9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I9*12*I78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Economias Agregadas'!I9*12*I79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Economias Agregadas'!I9*12*I80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Economias Agregadas'!I9*12*I81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H7*'Economias Agregadas'!I9*12*I82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H8*'Economias Agregadas'!I9*12*I83","v":28064419.266499296},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J84*(J9-(Degraus!I3*'Economias Agregadas'!J9*12)-(Degraus!I4*'Economias Agregadas'!J9*12)-(Degraus!I5*'Economias Agregadas'!J9*12)-(Degraus!I6*'Economias Agregadas'!J9*12)-(Degraus!I7*'Economias Agregadas'!J9*12)-(Degraus!I8*'Economias Agregadas'!J9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J9*12*J78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Economias Agregadas'!J9*12*J79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Economias Agregadas'!J9*12*J80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Economias Agregadas'!J9*12*J81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I7*'Economias Agregadas'!J9*12*J82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I8*'Economias Agregadas'!J9*12*J83","v":28719077.868715074},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K84*(K9-(Degraus!J3*'Economias Agregadas'!K9*12)-(Degraus!J4*'Economias Agregadas'!K9*12)-(Degraus!J5*'Economias Agregadas'!K9*12)-(Degraus!J6*'Economias Agregadas'!K9*12)-(Degraus!J7*'Economias Agregadas'!K9*12)-(Degraus!J8*'Economias Agregadas'!K9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K9*12*K78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Economias Agregadas'!K9*12*K79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Economias Agregadas'!K9*12*K80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Economias Agregadas'!K9*12*K81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J7*'Economias Agregadas'!K9*12*K82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J8*'Economias Agregadas'!K9*12*K83","v":29348092.315781012},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L84*(L9-(Degraus!K3*'Economias Agregadas'!L9*12)-(Degraus!K4*'Economias Agregadas'!L9*12)-(Degraus!K5*'Economias Agregadas'!L9*12)-(Degraus!K6*'Economias Agregadas'!L9*12)-(Degraus!K7*'Economias Agregadas'!L9*12)-(Degraus!K8*'Economias Agregadas'!L9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L9*12*L78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Economias Agregadas'!L9*12*L79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Economias Agregadas'!L9*12*L80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Economias Agregadas'!L9*12*L81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K7*'Economias Agregadas'!L9*12*L82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K8*'Economias Agregadas'!L9*12*L83","v":25158003.15773676},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M84*(M9-(Degraus!L3*'Economias Agregadas'!M9*12)-(Degraus!L4*'Economias Agregadas'!M9*12)-(Degraus!L5*'Economias Agregadas'!M9*12)-(Degraus!L6*'Economias Agregadas'!M9*12)-(Degraus!L7*'Economias Agregadas'!M9*12)-(Degraus!L8*'Economias Agregadas'!M9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M9*12*M78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Economias Agregadas'!M9*12*M79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Economias Agregadas'!M9*12*M80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Economias Agregadas'!M9*12*M81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L7*'Economias Agregadas'!M9*12*M82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L8*'Economias Agregadas'!M9*12*M83","v":25727642.2319705},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N84*(N9-(Degraus!M3*'Economias Agregadas'!N9*12)-(Degraus!M4*'Economias Agregadas'!N9*12)-(Degraus!M5*'Economias Agregadas'!N9*12)-(Degraus!M6*'Economias Agregadas'!N9*12)-(Degraus!M7*'Economias Agregadas'!N9*12)-(Degraus!M8*'Economias Agregadas'!N9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N9*12*N78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Economias Agregadas'!N9*12*N79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Economias Agregadas'!N9*12*N80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Economias Agregadas'!N9*12*N81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M7*'Economias Agregadas'!N9*12*N82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M8*'Economias Agregadas'!N9*12*N83","v":26327727.967708386},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O84*(O9-(Degraus!N3*'Economias Agregadas'!O9*12)-(Degraus!N4*'Economias Agregadas'!O9*12)-(Degraus!N5*'Economias Agregadas'!O9*12)-(Degraus!N6*'Economias Agregadas'!O9*12)-(Degraus!N7*'Economias Agregadas'!O9*12)-(Degraus!N8*'Economias Agregadas'!O9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O9*12*O78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Economias Agregadas'!O9*12*O79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Economias Agregadas'!O9*12*O80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Economias Agregadas'!O9*12*O81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N7*'Economias Agregadas'!O9*12*O82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N8*'Economias Agregadas'!O9*12*O83","v":26904289.967713416},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P84*(P9-(Degraus!O3*'Economias Agregadas'!P9*12)-(Degraus!O4*'Economias Agregadas'!P9*12)-(Degraus!O5*'Economias Agregadas'!P9*12)-(Degraus!O6*'Economias Agregadas'!P9*12)-(Degraus!O7*'Economias Agregadas'!P9*12)-(Degraus!O8*'Economias Agregadas'!P9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P9*12*P78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Economias Agregadas'!P9*12*P79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Economias Agregadas'!P9*12*P80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Economias Agregadas'!P9*12*P81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O7*'Economias Agregadas'!P9*12*P82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O8*'Economias Agregadas'!P9*12*P83","v":21978407.125466563},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q84*(Q9-(Degraus!P3*'Economias Agregadas'!Q9*12)-(Degraus!P4*'Economias Agregadas'!Q9*12)-(Degraus!P5*'Economias Agregadas'!Q9*12)-(Degraus!P6*'Economias Agregadas'!Q9*12)-(Degraus!P7*'Economias Agregadas'!Q9*12)-(Degraus!P8*'Economias Agregadas'!Q9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q9*12*Q78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Economias Agregadas'!Q9*12*Q79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Economias Agregadas'!Q9*12*Q80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Economias Agregadas'!Q9*12*Q81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P7*'Economias Agregadas'!Q9*12*Q82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P8*'Economias Agregadas'!Q9*12*Q83","v":22476177.837421782},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R84*(R9-(Degraus!Q3*'Economias Agregadas'!R9*12)-(Degraus!Q4*'Economias Agregadas'!R9*12)-(Degraus!Q5*'Economias Agregadas'!R9*12)-(Degraus!Q6*'Economias Agregadas'!R9*12)-(Degraus!Q7*'Economias Agregadas'!R9*12)-(Degraus!Q8*'Economias Agregadas'!R9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R9*12*R78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Economias Agregadas'!R9*12*R79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Economias Agregadas'!R9*12*R80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Economias Agregadas'!R9*12*R81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q7*'Economias Agregadas'!R9*12*R82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q8*'Economias Agregadas'!R9*12*R83","v":23000573.875084929},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S84*(S9-(Degraus!R3*'Economias Agregadas'!S9*12)-(Degraus!R4*'Economias Agregadas'!S9*12)-(Degraus!R5*'Economias Agregadas'!S9*12)-(Degraus!R6*'Economias Agregadas'!S9*12)-(Degraus!R7*'Economias Agregadas'!S9*12)-(Degraus!R8*'Economias Agregadas'!S9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S9*12*S78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Economias Agregadas'!S9*12*S79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Economias Agregadas'!S9*12*S80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Economias Agregadas'!S9*12*S81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R7*'Economias Agregadas'!S9*12*S82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R8*'Economias Agregadas'!S9*12*S83","v":23504454.32515068},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T84*(T9-(Degraus!S3*'Economias Agregadas'!T9*12)-(Degraus!S4*'Economias Agregadas'!T9*12)-(Degraus!S5*'Economias Agregadas'!T9*12)-(Degraus!S6*'Economias Agregadas'!T9*12)-(Degraus!S7*'Economias Agregadas'!T9*12)-(Degraus!S8*'Economias Agregadas'!T9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T9*12*T78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Economias Agregadas'!T9*12*T79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Economias Agregadas'!T9*12*T80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Economias Agregadas'!T9*12*T81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S7*'Economias Agregadas'!T9*12*T82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S8*'Economias Agregadas'!T9*12*T83","v":762578.29094254749},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U84*(U9-(Degraus!T3*'Economias Agregadas'!U9*12)-(Degraus!T4*'Economias Agregadas'!U9*12)-(Degraus!T5*'Economias Agregadas'!U9*12)-(Degraus!T6*'Economias Agregadas'!U9*12)-(Degraus!T7*'Economias Agregadas'!U9*12)-(Degraus!T8*'Economias Agregadas'!U9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U9*12*U78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Economias Agregadas'!U9*12*U79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Economias Agregadas'!U9*12*U80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Economias Agregadas'!U9*12*U81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T7*'Economias Agregadas'!U9*12*U82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T8*'Economias Agregadas'!U9*12*U83","v":779838.67363535112},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V84*(V9-(Degraus!U3*'Economias Agregadas'!V9*12)-(Degraus!U4*'Economias Agregadas'!V9*12)-(Degraus!U5*'Economias Agregadas'!V9*12)-(Degraus!U6*'Economias Agregadas'!V9*12)-(Degraus!U7*'Economias Agregadas'!V9*12)-(Degraus!U8*'Economias Agregadas'!V9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V9*12*V78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Economias Agregadas'!V9*12*V79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Economias Agregadas'!V9*12*V80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Economias Agregadas'!V9*12*V81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U7*'Economias Agregadas'!V9*12*V82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U8*'Economias Agregadas'!V9*12*V83","v":798020.6108520556},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W84*(W9-(Degraus!V3*'Economias Agregadas'!W9*12)-(Degraus!V4*'Economias Agregadas'!W9*12)-(Degraus!V5*'Economias Agregadas'!W9*12)-(Degraus!V6*'Economias Agregadas'!W9*12)-(Degraus!V7*'Economias Agregadas'!W9*12)-(Degraus!V8*'Economias Agregadas'!W9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W9*12*W78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Economias Agregadas'!W9*12*W79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Economias Agregadas'!W9*12*W80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Economias Agregadas'!W9*12*W81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V7*'Economias Agregadas'!W9*12*W82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V8*'Economias Agregadas'!W9*12*W83","v":815487.75483170524},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X84*(X9-(Degraus!W3*'Economias Agregadas'!X9*12)-(Degraus!W4*'Economias Agregadas'!X9*12)-(Degraus!W5*'Economias Agregadas'!X9*12)-(Degraus!W6*'Economias Agregadas'!X9*12)-(Degraus!W7*'Economias Agregadas'!X9*12)-(Degraus!W8*'Economias Agregadas'!X9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X9*12*X78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Economias Agregadas'!X9*12*X79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Economias Agregadas'!X9*12*X80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Economias Agregadas'!X9*12*X81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W7*'Economias Agregadas'!X9*12*X82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W8*'Economias Agregadas'!X9*12*X83","v":513693.08268244099},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y84*(Y9-(Degraus!X3*'Economias Agregadas'!Y9*12)-(Degraus!X4*'Economias Agregadas'!Y9*12)-(Degraus!X5*'Economias Agregadas'!Y9*12)-(Degraus!X6*'Economias Agregadas'!Y9*12)-(Degraus!X7*'Economias Agregadas'!Y9*12)-(Degraus!X8*'Economias Agregadas'!Y9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y9*12*Y78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Economias Agregadas'!Y9*12*Y79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Economias Agregadas'!Y9*12*Y80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Economias Agregadas'!Y9*12*Y81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X7*'Economias Agregadas'!Y9*12*Y82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X8*'Economias Agregadas'!Y9*12*Y83","v":525321.30496275052},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z84*(Z9-(Degraus!Y3*'Economias Agregadas'!Z9*12)-(Degraus!Y4*'Economias Agregadas'!Z9*12)-(Degraus!Y5*'Economias Agregadas'!Z9*12)-(Degraus!Y6*'Economias Agregadas'!Z9*12)-(Degraus!Y7*'Economias Agregadas'!Z9*12)-(Degraus!Y8*'Economias Agregadas'!Z9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z9*12*Z78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Economias Agregadas'!Z9*12*Z79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Economias Agregadas'!Z9*12*Z80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Economias Agregadas'!Z9*12*Z81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y7*'Economias Agregadas'!Z9*12*Z82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y8*'Economias Agregadas'!Z9*12*Z83","v":537570.5591191072},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA84*(AA9-(Degraus!Z3*'Economias Agregadas'!AA9*12)-(Degraus!Z4*'Economias Agregadas'!AA9*12)-(Degraus!Z5*'Economias Agregadas'!AA9*12)-(Degraus!Z6*'Economias Agregadas'!AA9*12)-(Degraus!Z7*'Economias Agregadas'!AA9*12)-(Degraus!Z8*'Economias Agregadas'!AA9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA9*12*AA78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Economias Agregadas'!AA9*12*AA79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Economias Agregadas'!AA9*12*AA80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Economias Agregadas'!AA9*12*AA81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z7*'Economias Agregadas'!AA9*12*AA82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z8*'Economias Agregadas'!AA9*12*AA83","v":549338.63610135624},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB84*(AB9-(Degraus!AA3*'Economias Agregadas'!AB9*12)-(Degraus!AA4*'Economias Agregadas'!AB9*12)-(Degraus!AA5*'Economias Agregadas'!AB9*12)-(Degraus!AA6*'Economias Agregadas'!AB9*12)-(Degraus!AA7*'Economias Agregadas'!AB9*12)-(Degraus!AA8*'Economias Agregadas'!AB9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB9*12*AB78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Economias Agregadas'!AB9*12*AB79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Economias Agregadas'!AB9*12*AB80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Economias Agregadas'!AB9*12*AB81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA7*'Economias Agregadas'!AB9*12*AB82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA8*'Economias Agregadas'!AB9*12*AB83","v":1186141.9794892608},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC84*(AC9-(Degraus!AB3*'Economias Agregadas'!AC9*12)-(Degraus!AB4*'Economias Agregadas'!AC9*12)-(Degraus!AB5*'Economias Agregadas'!AC9*12)-(Degraus!AB6*'Economias Agregadas'!AC9*12)-(Degraus!AB7*'Economias Agregadas'!AC9*12)-(Degraus!AB8*'Economias Agregadas'!AC9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC9*12*AC78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Economias Agregadas'!AC9*12*AC79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Economias Agregadas'!AC9*12*AC80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Economias Agregadas'!AC9*12*AC81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB7*'Economias Agregadas'!AC9*12*AC82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB8*'Economias Agregadas'!AC9*12*AC83","v":1213005.1388506172},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD84*(AD9-(Degraus!AC3*'Economias Agregadas'!AD9*12)-(Degraus!AC4*'Economias Agregadas'!AD9*12)-(Degraus!AC5*'Economias Agregadas'!AD9*12)-(Degraus!AC6*'Economias Agregadas'!AD9*12)-(Degraus!AC7*'Economias Agregadas'!AD9*12)-(Degraus!AC8*'Economias Agregadas'!AD9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD9*12*AD78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Economias Agregadas'!AD9*12*AD79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Economias Agregadas'!AD9*12*AD80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Economias Agregadas'!AD9*12*AD81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC7*'Economias Agregadas'!AD9*12*AD82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC8*'Economias Agregadas'!AD9*12*AD83","v":1241305.0603908107},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE84*(AE9-(Degraus!AD3*'Economias Agregadas'!AE9*12)-(Degraus!AD4*'Economias Agregadas'!AE9*12)-(Degraus!AD5*'Economias Agregadas'!AE9*12)-(Degraus!AD6*'Economias Agregadas'!AE9*12)-(Degraus!AD7*'Economias Agregadas'!AE9*12)-(Degraus!AD8*'Economias Agregadas'!AE9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE9*12*AE78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Economias Agregadas'!AE9*12*AE79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Economias Agregadas'!AE9*12*AE80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Economias Agregadas'!AE9*12*AE81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD7*'Economias Agregadas'!AE9*12*AE82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD8*'Economias Agregadas'!AE9*12*AE83","v":1268497.5662265392},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF84*(AF9-(Degraus!AE3*'Economias Agregadas'!AF9*12)-(Degraus!AE4*'Economias Agregadas'!AF9*12)-(Degraus!AE5*'Economias Agregadas'!AF9*12)-(Degraus!AE6*'Economias Agregadas'!AF9*12)-(Degraus!AE7*'Economias Agregadas'!AF9*12)-(Degraus!AE8*'Economias Agregadas'!AF9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF9*12*AF78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Economias Agregadas'!AF9*12*AF79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Economias Agregadas'!AF9*12*AF80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Economias Agregadas'!AF9*12*AF81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE7*'Economias Agregadas'!AF9*12*AF82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE8*'Economias Agregadas'!AF9*12*AF83","v":835734.89439716609},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG84*(AG9-(Degraus!AF3*'Economias Agregadas'!AG9*12)-(Degraus!AF4*'Economias Agregadas'!AG9*12)-(Degraus!AF5*'Economias Agregadas'!AG9*12)-(Degraus!AF6*'Economias Agregadas'!AG9*12)-(Degraus!AF7*'Economias Agregadas'!AG9*12)-(Degraus!AF8*'Economias Agregadas'!AG9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG9*12*AG78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Economias Agregadas'!AG9*12*AG79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Economias Agregadas'!AG9*12*AG80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Economias Agregadas'!AG9*12*AG81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF7*'Economias Agregadas'!AG9*12*AG82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF8*'Economias Agregadas'!AG9*12*AG83","v":854662.75020913547},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH84*(AH9-(Degraus!AG3*'Economias Agregadas'!AH9*12)-(Degraus!AG4*'Economias Agregadas'!AH9*12)-(Degraus!AG5*'Economias Agregadas'!AH9*12)-(Degraus!AG6*'Economias Agregadas'!AH9*12)-(Degraus!AG7*'Economias Agregadas'!AH9*12)-(Degraus!AG8*'Economias Agregadas'!AH9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH9*12*AH78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Economias Agregadas'!AH9*12*AH79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Economias Agregadas'!AH9*12*AH80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Economias Agregadas'!AH9*12*AH81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG7*'Economias Agregadas'!AH9*12*AH82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG8*'Economias Agregadas'!AH9*12*AH83","v":874603.03900935524},{"$f":"VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI84*(AI9-(Degraus!AH3*'Economias Agregadas'!AI9*12)-(Degraus!AH4*'Economias Agregadas'!AI9*12)-(Degraus!AH5*'Economias Agregadas'!AI9*12)-(Degraus!AH6*'Economias Agregadas'!AI9*12)-(Degraus!AH7*'Economias Agregadas'!AI9*12)-(Degraus!AH8*'Economias Agregadas'!AI9*12))+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI9*12*AI78+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Economias Agregadas'!AI9*12*AI79+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Economias Agregadas'!AI9*12*AI80+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Economias Agregadas'!AI9*12*AI81+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH7*'Economias Agregadas'!AI9*12*AI82+VLOOKUP('Volumes Agregados'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH8*'Economias Agregadas'!AI9*12*AI83","v":893763.21406840766},null,473173538.38115227]
[null,"COMERCIAL",8,{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D85*(D10-(Degraus!C3*'Economias Agregadas'!D10*12)-(Degraus!C4*'Economias Agregadas'!D10*12)-(Degraus!C5*'Economias Agregadas'!D10*12)-(Degraus!C6*'Economias Agregadas'!D10*12)-(Degraus!C7*'Economias Agregadas'!D10*12)-(Degraus!C8*'Economias Agregadas'!D10*12)-(Degraus!C9*'Economias Agregadas'!D10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Economias Agregadas'!D10*12*D78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Economias Agregadas'!D10*12*D79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Economias Agregadas'!D10*12*D80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Economias Agregadas'!D10*12*D81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C7*'Economias Agregadas'!D10*12*D82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C8*'Economias Agregadas'!D10*12*D83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C9*'Economias Agregadas'!D10*12*D84","v":11906845.933235027},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E85*(E10-(Degraus!D3*'Economias Agregadas'!E10*12)-(Degraus!D4*'Economias Agregadas'!E10*12)-(Degraus!D5*'Economias Agregadas'!E10*12)-(Degraus!D6*'Economias Agregadas'!E10*12)-(Degraus!D7*'Economias Agregadas'!E10*12)-(Degraus!D8*'Economias Agregadas'!E10*12)-(Degraus!D9*'Economias Agregadas'!E10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Economias Agregadas'!E10*12*E78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Economias Agregadas'!E10*12*E79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Economias Agregadas'!E10*12*E80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Economias Agregadas'!E10*12*E81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D7*'Economias Agregadas'!E10*12*E82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D8*'Economias Agregadas'!E10*12*E83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D9*'Economias Agregadas'!E10*12*E84","v":12177863.58107109},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F85*(F10-(Degraus!E3*'Economias Agregadas'!F10*12)-(Degraus!E4*'Economias Agregadas'!F10*12)-(Degraus!E5*'Economias Agregadas'!F10*12)-(Degraus!E6*'Economias Agregadas'!F10*12)-(Degraus!E7*'Economias Agregadas'!F10*12)-(Degraus!E8*'Economias Agregadas'!F10*12)-(Degraus!E9*'Economias Agregadas'!F10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Economias Agregadas'!F10*12*F78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Economias Agregadas'!F10*12*F79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Economias Agregadas'!F10*12*F80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Economias Agregadas'!F10*12*F81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E7*'Economias Agregadas'!F10*12*F82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E8*'Economias Agregadas'!F10*12*F83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E9*'Economias Agregadas'!F10*12*F84","v":12463592.252728794},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G85*(G10-(Degraus!F3*'Economias Agregadas'!G10*12)-(Degraus!F4*'Economias Agregadas'!G10*12)-(Degraus!F5*'Economias Agregadas'!G10*12)-(Degraus!F6*'Economias Agregadas'!G10*12)-(Degraus!F7*'Economias Agregadas'!G10*12)-(Degraus!F8*'Economias Agregadas'!G10*12)-(Degraus!F9*'Economias Agregadas'!G10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Economias Agregadas'!G10*12*G78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Economias Agregadas'!G10*12*G79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Economias Agregadas'!G10*12*G80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Economias Agregadas'!G10*12*G81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F7*'Economias Agregadas'!G10*12*G82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F8*'Economias Agregadas'!G10*12*G83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F9*'Economias Agregadas'!G10*12*G84","v":12738583.90914279},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H85*(H10-(Degraus!G3*'Economias Agregadas'!H10*12)-(Degraus!G4*'Economias Agregadas'!H10*12)-(Degraus!G5*'Economias Agregadas'!H10*12)-(Degraus!G6*'Economias Agregadas'!H10*12)-(Degraus!G7*'Economias Agregadas'!H10*12)-(Degraus!G8*'Economias Agregadas'!H10*12)-(Degraus!G9*'Economias Agregadas'!H10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Economias Agregadas'!H10*12*H78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Economias Agregadas'!H10*12*H79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Economias Agregadas'!H10*12*H80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Economias Agregadas'!H10*12*H81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G7*'Economias Agregadas'!H10*12*H82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G8*'Economias Agregadas'!H10*12*H83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G9*'Economias Agregadas'!H10*12*H84","v":31903055.785486706},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I85*(I10-(Degraus!H3*'Economias Agregadas'!I10*12)-(Degraus!H4*'Economias Agregadas'!I10*12)-(Degraus!H5*'Economias Agregadas'!I10*12)-(Degraus!H6*'Economias Agregadas'!I10*12)-(Degraus!H7*'Economias Agregadas'!I10*12)-(Degraus!H8*'Economias Agregadas'!I10*12)-(Degraus!H9*'Economias Agregadas'!I10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Economias Agregadas'!I10*12*I78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Economias Agregadas'!I10*12*I79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Economias Agregadas'!I10*12*I80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Economias Agregadas'!I10*12*I81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H7*'Economias Agregadas'!I10*12*I82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H8*'Economias Agregadas'!I10*12*I83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H9*'Economias Agregadas'!I10*12*I84","v":32629823.898282528},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J85*(J10-(Degraus!I3*'Economias Agregadas'!J10*12)-(Degraus!I4*'Economias Agregadas'!J10*12)-(Degraus!I5*'Economias Agregadas'!J10*12)-(Degraus!I6*'Economias Agregadas'!J10*12)-(Degraus!I7*'Economias Agregadas'!J10*12)-(Degraus!I8*'Economias Agregadas'!J10*12)-(Degraus!I9*'Economias Agregadas'!J10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Economias Agregadas'!J10*12*J78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Economias Agregadas'!J10*12*J79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Economias Agregadas'!J10*12*J80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Economias Agregadas'!J10*12*J81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I7*'Economias Agregadas'!J10*12*J82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I8*'Economias Agregadas'!J10*12*J83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I9*'Economias Agregadas'!J10*12*J84","v":33396137.46834806},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K85*(K10-(Degraus!J3*'Economias Agregadas'!K10*12)-(Degraus!J4*'Economias Agregadas'!K10*12)-(Degraus!J5*'Economias Agregadas'!K10*12)-(Degraus!J6*'Economias Agregadas'!K10*12)-(Degraus!J7*'Economias Agregadas'!K10*12)-(Degraus!J8*'Economias Agregadas'!K10*12)-(Degraus!J9*'Economias Agregadas'!K10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Economias Agregadas'!K10*12*K78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Economias Agregadas'!K10*12*K79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Economias Agregadas'!K10*12*K80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Economias Agregadas'!K10*12*K81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J7*'Economias Agregadas'!K10*12*K82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J8*'Economias Agregadas'!K10*12*K83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J9*'Economias Agregadas'!K10*12*K84","v":34133852.095106691},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L85*(L10-(Degraus!K3*'Economias Agregadas'!L10*12)-(Degraus!K4*'Economias Agregadas'!L10*12)-(Degraus!K5*'Economias Agregadas'!L10*12)-(Degraus!K6*'Economias Agregadas'!L10*12)-(Degraus!K7*'Economias Agregadas'!L10*12)-(Degraus!K8*'Economias Agregadas'!L10*12)-(Degraus!K9*'Economias Agregadas'!L10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Economias Agregadas'!L10*12*L78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Economias Agregadas'!L10*12*L79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Economias Agregadas'!L10*12*L80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Economias Agregadas'!L10*12*L81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K7*'Economias Agregadas'!L10*12*L82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K8*'Economias Agregadas'!L10*12*L83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K9*'Economias Agregadas'!L10*12*L84","v":20836066.323323481},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M85*(M10-(Degraus!L3*'Economias Agregadas'!M10*12)-(Degraus!L4*'Economias Agregadas'!M10*12)-(Degraus!L5*'Economias Agregadas'!M10*12)-(Degraus!L6*'Economias Agregadas'!M10*12)-(Degraus!L7*'Economias Agregadas'!M10*12)-(Degraus!L8*'Economias Agregadas'!M10*12)-(Degraus!L9*'Economias Agregadas'!M10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Economias Agregadas'!M10*12*M78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Economias Agregadas'!M10*12*M79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Economias Agregadas'!M10*12*M80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Economias Agregadas'!M10*12*M81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L7*'Economias Agregadas'!M10*12*M82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L8*'Economias Agregadas'!M10*12*M83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L9*'Economias Agregadas'!M10*12*M84","v":21310670.327312209},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N85*(N10-(Degraus!M3*'Economias Agregadas'!N10*12)-(Degraus!M4*'Economias Agregadas'!N10*12)-(Degraus!M5*'Economias Agregadas'!N10*12)-(Degraus!M6*'Economias Agregadas'!N10*12)-(Degraus!M7*'Economias Agregadas'!N10*12)-(Degraus!M8*'Economias Agregadas'!N10*12)-(Degraus!M9*'Economias Agregadas'!N10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Economias Agregadas'!N10*12*N78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Economias Agregadas'!N10*12*N79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Economias Agregadas'!N10*12*N80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Economias Agregadas'!N10*12*N81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M7*'Economias Agregadas'!N10*12*N82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M8*'Economias Agregadas'!N10*12*N83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M9*'Economias Agregadas'!N10*12*N84","v":21811090.567443144},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O85*(O10-(Degraus!N3*'Economias Agregadas'!O10*12)-(Degraus!N4*'Economias Agregadas'!O10*12)-(Degraus!N5*'Economias Agregadas'!O10*12)-(Degraus!N6*'Economias Agregadas'!O10*12)-(Degraus!N7*'Economias Agregadas'!O10*12)-(Degraus!N8*'Economias Agregadas'!O10*12)-(Degraus!N9*'Economias Agregadas'!O10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Economias Agregadas'!O10*12*O78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Economias Agregadas'!O10*12*O79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Economias Agregadas'!O10*12*O80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Economias Agregadas'!O10*12*O81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N7*'Economias Agregadas'!O10*12*O82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N8*'Economias Agregadas'!O10*12*O83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N9*'Economias Agregadas'!O10*12*O84","v":22292818.032351919},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P85*(P10-(Degraus!O3*'Economias Agregadas'!P10*12)-(Degraus!O4*'Economias Agregadas'!P10*12)-(Degraus!O5*'Economias Agregadas'!P10*12)-(Degraus!O6*'Economias Agregadas'!P10*12)-(Degraus!O7*'Economias Agregadas'!P10*12)-(Degraus!O8*'Economias Agregadas'!P10*12)-(Degraus!O9*'Economias Agregadas'!P10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Economias Agregadas'!P10*12*P78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Economias Agregadas'!P10*12*P79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Economias Agregadas'!P10*12*P80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Economias Agregadas'!P10*12*P81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O7*'Economias Agregadas'!P10*12*P82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O8*'Economias Agregadas'!P10*12*P83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O9*'Economias Agregadas'!P10*12*P84","v":25882629.415533762},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q85*(Q10-(Degraus!P3*'Economias Agregadas'!Q10*12)-(Degraus!P4*'Economias Agregadas'!Q10*12)-(Degraus!P5*'Economias Agregadas'!Q10*12)-(Degraus!P6*'Economias Agregadas'!Q10*12)-(Degraus!P7*'Economias Agregadas'!Q10*12)-(Degraus!P8*'Economias Agregadas'!Q10*12)-(Degraus!P9*'Economias Agregadas'!Q10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Economias Agregadas'!Q10*12*Q78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Economias Agregadas'!Q10*12*Q79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Economias Agregadas'!Q10*12*Q80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Economias Agregadas'!Q10*12*Q81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P7*'Economias Agregadas'!Q10*12*Q82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P8*'Economias Agregadas'!Q10*12*Q83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P9*'Economias Agregadas'!Q10*12*Q84","v":26472288.770403154},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R85*(R10-(Degraus!Q3*'Economias Agregadas'!R10*12)-(Degraus!Q4*'Economias Agregadas'!R10*12)-(Degraus!Q5*'Economias Agregadas'!R10*12)-(Degraus!Q6*'Economias Agregadas'!R10*12)-(Degraus!Q7*'Economias Agregadas'!R10*12)-(Degraus!Q8*'Economias Agregadas'!R10*12)-(Degraus!Q9*'Economias Agregadas'!R10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Economias Agregadas'!R10*12*R78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Economias Agregadas'!R10*12*R79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Economias Agregadas'!R10*12*R80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Economias Agregadas'!R10*12*R81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q7*'Economias Agregadas'!R10*12*R82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q8*'Economias Agregadas'!R10*12*R83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q9*'Economias Agregadas'!R10*12*R84","v":27094039.38685184},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S85*(S10-(Degraus!R3*'Economias Agregadas'!S10*12)-(Degraus!R4*'Economias Agregadas'!S10*12)-(Degraus!R5*'Economias Agregadas'!S10*12)-(Degraus!R6*'Economias Agregadas'!S10*12)-(Degraus!R7*'Economias Agregadas'!S10*12)-(Degraus!R8*'Economias Agregadas'!S10*12)-(Degraus!R9*'Economias Agregadas'!S10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Economias Agregadas'!S10*12*S78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Economias Agregadas'!S10*12*S79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Economias Agregadas'!S10*12*S80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Economias Agregadas'!S10*12*S81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R7*'Economias Agregadas'!S10*12*S82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R8*'Economias Agregadas'!S10*12*S83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R9*'Economias Agregadas'!S10*12*S84","v":27692599.060439229},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T85*(T10-(Degraus!S3*'Economias Agregadas'!T10*12)-(Degraus!S4*'Economias Agregadas'!T10*12)-(Degraus!S5*'Economias Agregadas'!T10*12)-(Degraus!S6*'Economias Agregadas'!T10*12)-(Degraus!S7*'Economias Agregadas'!T10*12)-(Degraus!S8*'Economias Agregadas'!T10*12)-(Degraus!S9*'Economias Agregadas'!T10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Economias Agregadas'!T10*12*T78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Economias Agregadas'!T10*12*T79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Economias Agregadas'!T10*12*T80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Economias Agregadas'!T10*12*T81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S7*'Economias Agregadas'!T10*12*T82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S8*'Economias Agregadas'!T10*12*T83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S9*'Economias Agregadas'!T10*12*T84","v":448683.80150214315},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U85*(U10-(Degraus!T3*'Economias Agregadas'!U10*12)-(Degraus!T4*'Economias Agregadas'!U10*12)-(Degraus!T5*'Economias Agregadas'!U10*12)-(Degraus!T6*'Economias Agregadas'!U10*12)-(Degraus!T7*'Economias Agregadas'!U10*12)-(Degraus!T8*'Economias Agregadas'!U10*12)-(Degraus!T9*'Economias Agregadas'!U10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Economias Agregadas'!U10*12*U78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Economias Agregadas'!U10*12*U79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Economias Agregadas'!U10*12*U80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Economias Agregadas'!U10*12*U81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T7*'Economias Agregadas'!U10*12*U82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T8*'Economias Agregadas'!U10*12*U83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T9*'Economias Agregadas'!U10*12*U84","v":458903.74891867372},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V85*(V10-(Degraus!U3*'Economias Agregadas'!V10*12)-(Degraus!U4*'Economias Agregadas'!V10*12)-(Degraus!U5*'Economias Agregadas'!V10*12)-(Degraus!U6*'Economias Agregadas'!V10*12)-(Degraus!U7*'Economias Agregadas'!V10*12)-(Degraus!U8*'Economias Agregadas'!V10*12)-(Degraus!U9*'Economias Agregadas'!V10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Economias Agregadas'!V10*12*V78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Economias Agregadas'!V10*12*V79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Economias Agregadas'!V10*12*V80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Economias Agregadas'!V10*12*V81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U7*'Economias Agregadas'!V10*12*V82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U8*'Economias Agregadas'!V10*12*V83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U9*'Economias Agregadas'!V10*12*V84","v":469679.5861210248},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W85*(W10-(Degraus!V3*'Economias Agregadas'!W10*12)-(Degraus!V4*'Economias Agregadas'!W10*12)-(Degraus!V5*'Economias Agregadas'!W10*12)-(Degraus!V6*'Economias Agregadas'!W10*12)-(Degraus!V7*'Economias Agregadas'!W10*12)-(Degraus!V8*'Economias Agregadas'!W10*12)-(Degraus!V9*'Economias Agregadas'!W10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Economias Agregadas'!W10*12*W78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Economias Agregadas'!W10*12*W79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Economias Agregadas'!W10*12*W80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Economias Agregadas'!W10*12*W81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V7*'Economias Agregadas'!W10*12*W82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V8*'Economias Agregadas'!W10*12*W83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V9*'Economias Agregadas'!W10*12*W84","v":480052.84447484353},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X85*(X10-(Degraus!W3*'Economias Agregadas'!X10*12)-(Degraus!W4*'Economias Agregadas'!X10*12)-(Degraus!W5*'Economias Agregadas'!X10*12)-(Degraus!W6*'Economias Agregadas'!X10*12)-(Degraus!W7*'Economias Agregadas'!X10*12)-(Degraus!W8*'Economias Agregadas'!X10*12)-(Degraus!W9*'Economias Agregadas'!X10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Economias Agregadas'!X10*12*X78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Economias Agregadas'!X10*12*X79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Economias Agregadas'!X10*12*X80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Economias Agregadas'!X10*12*X81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W7*'Economias Agregadas'!X10*12*X82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W8*'Economias Agregadas'!X10*12*X83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W9*'Economias Agregadas'!X10*12*X84","v":270975.32303364063},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y85*(Y10-(Degraus!X3*'Economias Agregadas'!Y10*12)-(Degraus!X4*'Economias Agregadas'!Y10*12)-(Degraus!X5*'Economias Agregadas'!Y10*12)-(Degraus!X6*'Economias Agregadas'!Y10*12)-(Degraus!X7*'Economias Agregadas'!Y10*12)-(Degraus!X8*'Economias Agregadas'!Y10*12)-(Degraus!X9*'Economias Agregadas'!Y10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Economias Agregadas'!Y10*12*Y78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Economias Agregadas'!Y10*12*Y79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Economias Agregadas'!Y10*12*Y80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Economias Agregadas'!Y10*12*Y81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X7*'Economias Agregadas'!Y10*12*Y82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X8*'Economias Agregadas'!Y10*12*Y83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X9*'Economias Agregadas'!Y10*12*Y84","v":277146.4668473691},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z85*(Z10-(Degraus!Y3*'Economias Agregadas'!Z10*12)-(Degraus!Y4*'Economias Agregadas'!Z10*12)-(Degraus!Y5*'Economias Agregadas'!Z10*12)-(Degraus!Y6*'Economias Agregadas'!Z10*12)-(Degraus!Y7*'Economias Agregadas'!Z10*12)-(Degraus!Y8*'Economias Agregadas'!Z10*12)-(Degraus!Y9*'Economias Agregadas'!Z10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Economias Agregadas'!Z10*12*Z78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Economias Agregadas'!Z10*12*Z79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Economias Agregadas'!Z10*12*Z80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Economias Agregadas'!Z10*12*Z81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y7*'Economias Agregadas'!Z10*12*Z82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y8*'Economias Agregadas'!Z10*12*Z83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y9*'Economias Agregadas'!Z10*12*Z84","v":283653.11286630895},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA85*(AA10-(Degraus!Z3*'Economias Agregadas'!AA10*12)-(Degraus!Z4*'Economias Agregadas'!AA10*12)-(Degraus!Z5*'Economias Agregadas'!AA10*12)-(Degraus!Z6*'Economias Agregadas'!AA10*12)-(Degraus!Z7*'Economias Agregadas'!AA10*12)-(Degraus!Z8*'Economias Agregadas'!AA10*12)-(Degraus!Z9*'Economias Agregadas'!AA10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Economias Agregadas'!AA10*12*AA78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Economias Agregadas'!AA10*12*AA79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Economias Agregadas'!AA10*12*AA80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Economias Agregadas'!AA10*12*AA81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z7*'Economias Agregadas'!AA10*12*AA82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z8*'Economias Agregadas'!AA10*12*AA83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z9*'Economias Agregadas'!AA10*12*AA84","v":289916.34040254646},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB85*(AB10-(Degraus!AA3*'Economias Agregadas'!AB10*12)-(Degraus!AA4*'Economias Agregadas'!AB10*12)-(Degraus!AA5*'Economias Agregadas'!AB10*12)-(Degraus!AA6*'Economias Agregadas'!AB10*12)-(Degraus!AA7*'Economias Agregadas'!AB10*12)-(Degraus!AA8*'Economias Agregadas'!AB10*12)-(Degraus!AA9*'Economias Agregadas'!AB10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Economias Agregadas'!AB10*12*AB78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Economias Agregadas'!AB10*12*AB79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Economias Agregadas'!AB10*12*AB80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Economias Agregadas'!AB10*12*AB81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA7*'Economias Agregadas'!AB10*12*AB82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA8*'Economias Agregadas'!AB10*12*AB83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA9*'Economias Agregadas'!AB10*12*AB84","v":999108.65143191302},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC85*(AC10-(Degraus!AB3*'Economias Agregadas'!AC10*12)-(Degraus!AB4*'Economias Agregadas'!AC10*12)-(Degraus!AB5*'Economias Agregadas'!AC10*12)-(Degraus!AB6*'Economias Agregadas'!AC10*12)-(Degraus!AB7*'Economias Agregadas'!AC10*12)-(Degraus!AB8*'Economias Agregadas'!AC10*12)-(Degraus!AB9*'Economias Agregadas'!AC10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Economias Agregadas'!AC10*12*AC78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Economias Agregadas'!AC10*12*AC79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Economias Agregadas'!AC10*12*AC80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Economias Agregadas'!AC10*12*AC81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB7*'Economias Agregadas'!AC10*12*AC82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB8*'Economias Agregadas'!AC10*12*AC83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB9*'Economias Agregadas'!AC10*12*AC84","v":1021868.7566965907},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD85*(AD10-(Degraus!AC3*'Economias Agregadas'!AD10*12)-(Degraus!AC4*'Economias Agregadas'!AD10*12)-(Degraus!AC5*'Economias Agregadas'!AD10*12)-(Degraus!AC6*'Economias Agregadas'!AD10*12)-(Degraus!AC7*'Economias Agregadas'!AD10*12)-(Degraus!AC8*'Economias Agregadas'!AD10*12)-(Degraus!AC9*'Economias Agregadas'!AD10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Economias Agregadas'!AD10*12*AD78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Economias Agregadas'!AD10*12*AD79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Economias Agregadas'!AD10*12*AD80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Economias Agregadas'!AD10*12*AD81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC7*'Economias Agregadas'!AD10*12*AD82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC8*'Economias Agregadas'!AD10*12*AD83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC9*'Economias Agregadas'!AD10*12*AD84","v":1045867.2852054255},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE85*(AE10-(Degraus!AD3*'Economias Agregadas'!AE10*12)-(Degraus!AD4*'Economias Agregadas'!AE10*12)-(Degraus!AD5*'Economias Agregadas'!AE10*12)-(Degraus!AD6*'Economias Agregadas'!AE10*12)-(Degraus!AD7*'Economias Agregadas'!AE10*12)-(Degraus!AD8*'Economias Agregadas'!AE10*12)-(Degraus!AD9*'Economias Agregadas'!AE10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Economias Agregadas'!AE10*12*AE78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Economias Agregadas'!AE10*12*AE79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Economias Agregadas'!AE10*12*AE80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Economias Agregadas'!AE10*12*AE81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD7*'Economias Agregadas'!AE10*12*AE82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD8*'Economias Agregadas'!AE10*12*AE83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD9*'Economias Agregadas'!AE10*12*AE84","v":1068970.1502084278},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF85*(AF10-(Degraus!AE3*'Economias Agregadas'!AF10*12)-(Degraus!AE4*'Economias Agregadas'!AF10*12)-(Degraus!AE5*'Economias Agregadas'!AF10*12)-(Degraus!AE6*'Economias Agregadas'!AF10*12)-(Degraus!AE7*'Economias Agregadas'!AF10*12)-(Degraus!AE8*'Economias Agregadas'!AF10*12)-(Degraus!AE9*'Economias Agregadas'!AF10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Economias Agregadas'!AF10*12*AF78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Economias Agregadas'!AF10*12*AF79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Economias Agregadas'!AF10*12*AF80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Economias Agregadas'!AF10*12*AF81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE7*'Economias Agregadas'!AF10*12*AF82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE8*'Economias Agregadas'!AF10*12*AF83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE9*'Economias Agregadas'!AF10*12*AF84","v":738539.01788708998},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG85*(AG10-(Degraus!AF3*'Economias Agregadas'!AG10*12)-(Degraus!AF4*'Economias Agregadas'!AG10*12)-(Degraus!AF5*'Economias Agregadas'!AG10*12)-(Degraus!AF6*'Economias Agregadas'!AG10*12)-(Degraus!AF7*'Economias Agregadas'!AG10*12)-(Degraus!AF8*'Economias Agregadas'!AG10*12)-(Degraus!AF9*'Economias Agregadas'!AG10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Economias Agregadas'!AG10*12*AG78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Economias Agregadas'!AG10*12*AG79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Economias Agregadas'!AG10*12*AG80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Economias Agregadas'!AG10*12*AG81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF7*'Economias Agregadas'!AG10*12*AG82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF8*'Economias Agregadas'!AG10*12*AG83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF9*'Economias Agregadas'!AG10*12*AG84","v":755362.21985440841},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH85*(AH10-(Degraus!AG3*'Economias Agregadas'!AH10*12)-(Degraus!AG4*'Economias Agregadas'!AH10*12)-(Degraus!AG5*'Economias Agregadas'!AH10*12)-(Degraus!AG6*'Economias Agregadas'!AH10*12)-(Degraus!AG7*'Economias Agregadas'!AH10*12)-(Degraus!AG8*'Economias Agregadas'!AH10*12)-(Degraus!AG9*'Economias Agregadas'!AH10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Economias Agregadas'!AH10*12*AH78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Economias Agregadas'!AH10*12*AH79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Economias Agregadas'!AH10*12*AH80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Economias Agregadas'!AH10*12*AH81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG7*'Economias Agregadas'!AH10*12*AH82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG8*'Economias Agregadas'!AH10*12*AH83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG9*'Economias Agregadas'!AH10*12*AH84","v":773100.64495063038},{"$f":"VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI85*(AI10-(Degraus!AH3*'Economias Agregadas'!AI10*12)-(Degraus!AH4*'Economias Agregadas'!AI10*12)-(Degraus!AH5*'Economias Agregadas'!AI10*12)-(Degraus!AH6*'Economias Agregadas'!AI10*12)-(Degraus!AH7*'Economias Agregadas'!AI10*12)-(Degraus!AH8*'Economias Agregadas'!AI10*12)-(Degraus!AH9*'Economias Agregadas'!AI10*12))+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Economias Agregadas'!AI10*12*AI78+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Economias Agregadas'!AI10*12*AI79+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Economias Agregadas'!AI10*12*AI80+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Economias Agregadas'!AI10*12*AI81+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH7*'Economias Agregadas'!AI10*12*AI82+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH8*'Economias Agregadas'!AI10*12*AI83+VLOOKUP('Volumes Agregados'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH9*'Economias Agregadas'!AI10*12*AI84","v":790176.71220617718},null,384913961.46966761]
[null,"INATIVO + SANEPAR",1,{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D86*D11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E86*E11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F86*F11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G86*G11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H86*H11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I86*I11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J86*J11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K86*K11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L86*L11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M86*M11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N86*N11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O86*O11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P86*P11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q86*Q11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R86*R11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S86*S11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T86*T11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U86*U11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V86*V11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W86*W11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X86*X11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y86*Y11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z86*Z11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA86*AA11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB86*AB11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC86*AC11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD86*AD11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE86*AE11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF86*AF11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG86*AG11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH86*AH11","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI86*AI11","v":0},null,0]
[null,"INATIVO + SANEPAR",2,{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D87*(D12-Degraus!C11*'Economias Agregadas'!D12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D12*D86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E87*(E12-Degraus!D11*'Economias Agregadas'!E12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E12*E86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F87*(F12-Degraus!E11*'Economias Agregadas'!F12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F12*F86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G87*(G12-Degraus!F11*'Economias Agregadas'!G12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G12*G86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H87*(H12-Degraus!G11*'Economias Agregadas'!H12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H12*H86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I87*(I12-Degraus!H11*'Economias Agregadas'!I12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I12*I86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J87*(J12-Degraus!I11*'Economias Agregadas'!J12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J12*J86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K87*(K12-Degraus!J11*'Economias Agregadas'!K12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K12*K86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L87*(L12-Degraus!K11*'Economias Agregadas'!L12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L12*L86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M87*(M12-Degraus!L11*'Economias Agregadas'!M12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M12*M86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N87*(N12-Degraus!M11*'Economias Agregadas'!N12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N12*N86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O87*(O12-Degraus!N11*'Economias Agregadas'!O12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O12*O86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P87*(P12-Degraus!O11*'Economias Agregadas'!P12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P12*P86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q87*(Q12-Degraus!P11*'Economias Agregadas'!Q12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q12*Q86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R87*(R12-Degraus!Q11*'Economias Agregadas'!R12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R12*R86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S87*(S12-Degraus!R11*'Economias Agregadas'!S12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S12*S86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T87*(T12-Degraus!S11*'Economias Agregadas'!T12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T12*T86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U87*(U12-Degraus!T11*'Economias Agregadas'!U12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U12*U86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V87*(V12-Degraus!U11*'Economias Agregadas'!V12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V12*V86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W87*(W12-Degraus!V11*'Economias Agregadas'!W12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W12*W86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X87*(X12-Degraus!W11*'Economias Agregadas'!X12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X12*X86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y87*(Y12-Degraus!X11*'Economias Agregadas'!Y12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y12*Y86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z87*(Z12-Degraus!Y11*'Economias Agregadas'!Z12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z12*Z86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA87*(AA12-Degraus!Z11*'Economias Agregadas'!AA12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA12*AA86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB87*(AB12-Degraus!AA11*'Economias Agregadas'!AB12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB12*AB86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC87*(AC12-Degraus!AB11*'Economias Agregadas'!AC12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC12*AC86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD87*(AD12-Degraus!AC11*'Economias Agregadas'!AD12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD12*AD86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE87*(AE12-Degraus!AD11*'Economias Agregadas'!AE12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE12*AE86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF87*(AF12-Degraus!AE11*'Economias Agregadas'!AF12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF12*AF86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG87*(AG12-Degraus!AF11*'Economias Agregadas'!AG12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG12*AG86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH87*(AH12-Degraus!AG11*'Economias Agregadas'!AH12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH12*AH86*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI87*(AI12-Degraus!AH11*'Economias Agregadas'!AI12*12)+VLOOKUP('Volumes Agregados'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI12*AI86*12","v":0},null,0]
[null,"INATIVO + SANEPAR",3,{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D88*(D13-(Degraus!C11*'Economias Agregadas'!D13*12)-(Degraus!C12*'Economias Agregadas'!D13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D13*12*D86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Economias Agregadas'!D13*D87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E88*(E13-(Degraus!D11*'Economias Agregadas'!E13*12)-(Degraus!D12*'Economias Agregadas'!E13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E13*12*E86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Economias Agregadas'!E13*E87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F88*(F13-(Degraus!E11*'Economias Agregadas'!F13*12)-(Degraus!E12*'Economias Agregadas'!F13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F13*12*F86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Economias Agregadas'!F13*F87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G88*(G13-(Degraus!F11*'Economias Agregadas'!G13*12)-(Degraus!F12*'Economias Agregadas'!G13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G13*12*G86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Economias Agregadas'!G13*G87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H88*(H13-(Degraus!G11*'Economias Agregadas'!H13*12)-(Degraus!G12*'Economias Agregadas'!H13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H13*12*H86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Economias Agregadas'!H13*H87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I88*(I13-(Degraus!H11*'Economias Agregadas'!I13*12)-(Degraus!H12*'Economias Agregadas'!I13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I13*12*I86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Economias Agregadas'!I13*I87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J88*(J13-(Degraus!I11*'Economias Agregadas'!J13*12)-(Degraus!I12*'Economias Agregadas'!J13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J13*12*J86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Economias Agregadas'!J13*J87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K88*(K13-(Degraus!J11*'Economias Agregadas'!K13*12)-(Degraus!J12*'Economias Agregadas'!K13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K13*12*K86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Economias Agregadas'!K13*K87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L88*(L13-(Degraus!K11*'Economias Agregadas'!L13*12)-(Degraus!K12*'Economias Agregadas'!L13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L13*12*L86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Economias Agregadas'!L13*L87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M88*(M13-(Degraus!L11*'Economias Agregadas'!M13*12)-(Degraus!L12*'Economias Agregadas'!M13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M13*12*M86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Economias Agregadas'!M13*M87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N88*(N13-(Degraus!M11*'Economias Agregadas'!N13*12)-(Degraus!M12*'Economias Agregadas'!N13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N13*12*N86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Economias Agregadas'!N13*N87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O88*(O13-(Degraus!N11*'Economias Agregadas'!O13*12)-(Degraus!N12*'Economias Agregadas'!O13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O13*12*O86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Economias Agregadas'!O13*O87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P88*(P13-(Degraus!O11*'Economias Agregadas'!P13*12)-(Degraus!O12*'Economias Agregadas'!P13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P13*12*P86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Economias Agregadas'!P13*P87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q88*(Q13-(Degraus!P11*'Economias Agregadas'!Q13*12)-(Degraus!P12*'Economias Agregadas'!Q13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q13*12*Q86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Economias Agregadas'!Q13*Q87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R88*(R13-(Degraus!Q11*'Economias Agregadas'!R13*12)-(Degraus!Q12*'Economias Agregadas'!R13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R13*12*R86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Economias Agregadas'!R13*R87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S88*(S13-(Degraus!R11*'Economias Agregadas'!S13*12)-(Degraus!R12*'Economias Agregadas'!S13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S13*12*S86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Economias Agregadas'!S13*S87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T88*(T13-(Degraus!S11*'Economias Agregadas'!T13*12)-(Degraus!S12*'Economias Agregadas'!T13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T13*12*T86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Economias Agregadas'!T13*T87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U88*(U13-(Degraus!T11*'Economias Agregadas'!U13*12)-(Degraus!T12*'Economias Agregadas'!U13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U13*12*U86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Economias Agregadas'!U13*U87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V88*(V13-(Degraus!U11*'Economias Agregadas'!V13*12)-(Degraus!U12*'Economias Agregadas'!V13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V13*12*V86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Economias Agregadas'!V13*V87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W88*(W13-(Degraus!V11*'Economias Agregadas'!W13*12)-(Degraus!V12*'Economias Agregadas'!W13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W13*12*W86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Economias Agregadas'!W13*W87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X88*(X13-(Degraus!W11*'Economias Agregadas'!X13*12)-(Degraus!W12*'Economias Agregadas'!X13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X13*12*X86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Economias Agregadas'!X13*X87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y88*(Y13-(Degraus!X11*'Economias Agregadas'!Y13*12)-(Degraus!X12*'Economias Agregadas'!Y13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y13*12*Y86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Economias Agregadas'!Y13*Y87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z88*(Z13-(Degraus!Y11*'Economias Agregadas'!Z13*12)-(Degraus!Y12*'Economias Agregadas'!Z13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z13*12*Z86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Economias Agregadas'!Z13*Z87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA88*(AA13-(Degraus!Z11*'Economias Agregadas'!AA13*12)-(Degraus!Z12*'Economias Agregadas'!AA13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA13*12*AA86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Economias Agregadas'!AA13*AA87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB88*(AB13-(Degraus!AA11*'Economias Agregadas'!AB13*12)-(Degraus!AA12*'Economias Agregadas'!AB13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB13*12*AB86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Economias Agregadas'!AB13*AB87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC88*(AC13-(Degraus!AB11*'Economias Agregadas'!AC13*12)-(Degraus!AB12*'Economias Agregadas'!AC13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC13*12*AC86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Economias Agregadas'!AC13*AC87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD88*(AD13-(Degraus!AC11*'Economias Agregadas'!AD13*12)-(Degraus!AC12*'Economias Agregadas'!AD13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD13*12*AD86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Economias Agregadas'!AD13*AD87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE88*(AE13-(Degraus!AD11*'Economias Agregadas'!AE13*12)-(Degraus!AD12*'Economias Agregadas'!AE13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE13*12*AE86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Economias Agregadas'!AE13*AE87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF88*(AF13-(Degraus!AE11*'Economias Agregadas'!AF13*12)-(Degraus!AE12*'Economias Agregadas'!AF13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF13*12*AF86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Economias Agregadas'!AF13*AF87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG88*(AG13-(Degraus!AF11*'Economias Agregadas'!AG13*12)-(Degraus!AF12*'Economias Agregadas'!AG13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG13*12*AG86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Economias Agregadas'!AG13*AG87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH88*(AH13-(Degraus!AG11*'Economias Agregadas'!AH13*12)-(Degraus!AG12*'Economias Agregadas'!AH13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH13*12*AH86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Economias Agregadas'!AH13*AH87*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI88*(AI13-(Degraus!AH11*'Economias Agregadas'!AI13*12)-(Degraus!AH12*'Economias Agregadas'!AI13*12))+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI13*12*AI86+VLOOKUP('Volumes Agregados'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Economias Agregadas'!AI13*AI87*12","v":0},null,0]
[null,"INATIVO + SANEPAR",4,{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D89*(D14-(Degraus!C11*'Economias Agregadas'!D14*12)-(Degraus!C12*'Economias Agregadas'!D14*12)-(Degraus!C13*'Economias Agregadas'!D14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D14*12*D86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Economias Agregadas'!D14*12*D87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Economias Agregadas'!D14*12*D88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E89*(E14-(Degraus!D11*'Economias Agregadas'!E14*12)-(Degraus!D12*'Economias Agregadas'!E14*12)-(Degraus!D13*'Economias Agregadas'!E14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E14*12*E86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Economias Agregadas'!E14*12*E87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Economias Agregadas'!E14*12*E88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F89*(F14-(Degraus!E11*'Economias Agregadas'!F14*12)-(Degraus!E12*'Economias Agregadas'!F14*12)-(Degraus!E13*'Economias Agregadas'!F14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F14*12*F86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Economias Agregadas'!F14*12*F87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Economias Agregadas'!F14*12*F88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G89*(G14-(Degraus!F11*'Economias Agregadas'!G14*12)-(Degraus!F12*'Economias Agregadas'!G14*12)-(Degraus!F13*'Economias Agregadas'!G14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G14*12*G86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Economias Agregadas'!G14*12*G87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Economias Agregadas'!G14*12*G88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H89*(H14-(Degraus!G11*'Economias Agregadas'!H14*12)-(Degraus!G12*'Economias Agregadas'!H14*12)-(Degraus!G13*'Economias Agregadas'!H14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H14*12*H86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Economias Agregadas'!H14*12*H87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Economias Agregadas'!H14*12*H88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I89*(I14-(Degraus!H11*'Economias Agregadas'!I14*12)-(Degraus!H12*'Economias Agregadas'!I14*12)-(Degraus!H13*'Economias Agregadas'!I14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I14*12*I86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Economias Agregadas'!I14*12*I87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Economias Agregadas'!I14*12*I88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J89*(J14-(Degraus!I11*'Economias Agregadas'!J14*12)-(Degraus!I12*'Economias Agregadas'!J14*12)-(Degraus!I13*'Economias Agregadas'!J14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J14*12*J86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Economias Agregadas'!J14*12*J87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Economias Agregadas'!J14*12*J88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K89*(K14-(Degraus!J11*'Economias Agregadas'!K14*12)-(Degraus!J12*'Economias Agregadas'!K14*12)-(Degraus!J13*'Economias Agregadas'!K14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K14*12*K86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Economias Agregadas'!K14*12*K87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Economias Agregadas'!K14*12*K88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L89*(L14-(Degraus!K11*'Economias Agregadas'!L14*12)-(Degraus!K12*'Economias Agregadas'!L14*12)-(Degraus!K13*'Economias Agregadas'!L14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L14*12*L86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Economias Agregadas'!L14*12*L87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Economias Agregadas'!L14*12*L88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M89*(M14-(Degraus!L11*'Economias Agregadas'!M14*12)-(Degraus!L12*'Economias Agregadas'!M14*12)-(Degraus!L13*'Economias Agregadas'!M14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M14*12*M86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Economias Agregadas'!M14*12*M87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Economias Agregadas'!M14*12*M88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N89*(N14-(Degraus!M11*'Economias Agregadas'!N14*12)-(Degraus!M12*'Economias Agregadas'!N14*12)-(Degraus!M13*'Economias Agregadas'!N14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N14*12*N86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Economias Agregadas'!N14*12*N87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Economias Agregadas'!N14*12*N88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O89*(O14-(Degraus!N11*'Economias Agregadas'!O14*12)-(Degraus!N12*'Economias Agregadas'!O14*12)-(Degraus!N13*'Economias Agregadas'!O14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O14*12*O86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Economias Agregadas'!O14*12*O87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Economias Agregadas'!O14*12*O88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P89*(P14-(Degraus!O11*'Economias Agregadas'!P14*12)-(Degraus!O12*'Economias Agregadas'!P14*12)-(Degraus!O13*'Economias Agregadas'!P14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P14*12*P86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Economias Agregadas'!P14*12*P87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Economias Agregadas'!P14*12*P88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q89*(Q14-(Degraus!P11*'Economias Agregadas'!Q14*12)-(Degraus!P12*'Economias Agregadas'!Q14*12)-(Degraus!P13*'Economias Agregadas'!Q14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q14*12*Q86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Economias Agregadas'!Q14*12*Q87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Economias Agregadas'!Q14*12*Q88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R89*(R14-(Degraus!Q11*'Economias Agregadas'!R14*12)-(Degraus!Q12*'Economias Agregadas'!R14*12)-(Degraus!Q13*'Economias Agregadas'!R14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R14*12*R86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Economias Agregadas'!R14*12*R87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Economias Agregadas'!R14*12*R88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S89*(S14-(Degraus!R11*'Economias Agregadas'!S14*12)-(Degraus!R12*'Economias Agregadas'!S14*12)-(Degraus!R13*'Economias Agregadas'!S14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S14*12*S86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Economias Agregadas'!S14*12*S87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Economias Agregadas'!S14*12*S88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T89*(T14-(Degraus!S11*'Economias Agregadas'!T14*12)-(Degraus!S12*'Economias Agregadas'!T14*12)-(Degraus!S13*'Economias Agregadas'!T14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T14*12*T86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Economias Agregadas'!T14*12*T87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Economias Agregadas'!T14*12*T88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U89*(U14-(Degraus!T11*'Economias Agregadas'!U14*12)-(Degraus!T12*'Economias Agregadas'!U14*12)-(Degraus!T13*'Economias Agregadas'!U14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U14*12*U86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Economias Agregadas'!U14*12*U87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Economias Agregadas'!U14*12*U88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V89*(V14-(Degraus!U11*'Economias Agregadas'!V14*12)-(Degraus!U12*'Economias Agregadas'!V14*12)-(Degraus!U13*'Economias Agregadas'!V14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V14*12*V86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Economias Agregadas'!V14*12*V87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Economias Agregadas'!V14*12*V88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W89*(W14-(Degraus!V11*'Economias Agregadas'!W14*12)-(Degraus!V12*'Economias Agregadas'!W14*12)-(Degraus!V13*'Economias Agregadas'!W14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W14*12*W86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Economias Agregadas'!W14*12*W87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Economias Agregadas'!W14*12*W88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X89*(X14-(Degraus!W11*'Economias Agregadas'!X14*12)-(Degraus!W12*'Economias Agregadas'!X14*12)-(Degraus!W13*'Economias Agregadas'!X14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X14*12*X86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Economias Agregadas'!X14*12*X87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Economias Agregadas'!X14*12*X88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y89*(Y14-(Degraus!X11*'Economias Agregadas'!Y14*12)-(Degraus!X12*'Economias Agregadas'!Y14*12)-(Degraus!X13*'Economias Agregadas'!Y14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y14*12*Y86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Economias Agregadas'!Y14*12*Y87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Economias Agregadas'!Y14*12*Y88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z89*(Z14-(Degraus!Y11*'Economias Agregadas'!Z14*12)-(Degraus!Y12*'Economias Agregadas'!Z14*12)-(Degraus!Y13*'Economias Agregadas'!Z14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z14*12*Z86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Economias Agregadas'!Z14*12*Z87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Economias Agregadas'!Z14*12*Z88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA89*(AA14-(Degraus!Z11*'Economias Agregadas'!AA14*12)-(Degraus!Z12*'Economias Agregadas'!AA14*12)-(Degraus!Z13*'Economias Agregadas'!AA14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA14*12*AA86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Economias Agregadas'!AA14*12*AA87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Economias Agregadas'!AA14*12*AA88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB89*(AB14-(Degraus!AA11*'Economias Agregadas'!AB14*12)-(Degraus!AA12*'Economias Agregadas'!AB14*12)-(Degraus!AA13*'Economias Agregadas'!AB14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB14*12*AB86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Economias Agregadas'!AB14*12*AB87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Economias Agregadas'!AB14*12*AB88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC89*(AC14-(Degraus!AB11*'Economias Agregadas'!AC14*12)-(Degraus!AB12*'Economias Agregadas'!AC14*12)-(Degraus!AB13*'Economias Agregadas'!AC14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC14*12*AC86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Economias Agregadas'!AC14*12*AC87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Economias Agregadas'!AC14*12*AC88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD89*(AD14-(Degraus!AC11*'Economias Agregadas'!AD14*12)-(Degraus!AC12*'Economias Agregadas'!AD14*12)-(Degraus!AC13*'Economias Agregadas'!AD14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD14*12*AD86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Economias Agregadas'!AD14*12*AD87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Economias Agregadas'!AD14*12*AD88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE89*(AE14-(Degraus!AD11*'Economias Agregadas'!AE14*12)-(Degraus!AD12*'Economias Agregadas'!AE14*12)-(Degraus!AD13*'Economias Agregadas'!AE14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE14*12*AE86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Economias Agregadas'!AE14*12*AE87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Economias Agregadas'!AE14*12*AE88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF89*(AF14-(Degraus!AE11*'Economias Agregadas'!AF14*12)-(Degraus!AE12*'Economias Agregadas'!AF14*12)-(Degraus!AE13*'Economias Agregadas'!AF14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF14*12*AF86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Economias Agregadas'!AF14*12*AF87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Economias Agregadas'!AF14*12*AF88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG89*(AG14-(Degraus!AF11*'Economias Agregadas'!AG14*12)-(Degraus!AF12*'Economias Agregadas'!AG14*12)-(Degraus!AF13*'Economias Agregadas'!AG14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG14*12*AG86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Economias Agregadas'!AG14*12*AG87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Economias Agregadas'!AG14*12*AG88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH89*(AH14-(Degraus!AG11*'Economias Agregadas'!AH14*12)-(Degraus!AG12*'Economias Agregadas'!AH14*12)-(Degraus!AG13*'Economias Agregadas'!AH14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH14*12*AH86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Economias Agregadas'!AH14*12*AH87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Economias Agregadas'!AH14*12*AH88","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI89*(AI14-(Degraus!AH11*'Economias Agregadas'!AI14*12)-(Degraus!AH12*'Economias Agregadas'!AI14*12)-(Degraus!AH13*'Economias Agregadas'!AI14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI14*12*AI86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Economias Agregadas'!AI14*12*AI87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Economias Agregadas'!AI14*12*AI88","v":0},null,0]
[null,"INATIVO + SANEPAR",5,{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D90*(D15-(Degraus!C11*'Economias Agregadas'!D15*12)-(Degraus!C12*'Economias Agregadas'!D15*12)-(Degraus!C13*'Economias Agregadas'!D15*12)-(Degraus!C14*'Economias Agregadas'!D15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D15*12*D86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Economias Agregadas'!D15*12*D87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Economias Agregadas'!D15*12*D88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Economias Agregadas'!D15*12*D89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E90*(E15-(Degraus!D11*'Economias Agregadas'!E15*12)-(Degraus!D12*'Economias Agregadas'!E15*12)-(Degraus!D13*'Economias Agregadas'!E15*12)-(Degraus!D14*'Economias Agregadas'!E15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E15*12*E86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Economias Agregadas'!E15*12*E87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Economias Agregadas'!E15*12*E88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Economias Agregadas'!E15*12*E89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F90*(F15-(Degraus!E11*'Economias Agregadas'!F15*12)-(Degraus!E12*'Economias Agregadas'!F15*12)-(Degraus!E13*'Economias Agregadas'!F15*12)-(Degraus!E14*'Economias Agregadas'!F15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F15*12*F86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Economias Agregadas'!F15*12*F87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Economias Agregadas'!F15*12*F88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Economias Agregadas'!F15*12*F89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G90*(G15-(Degraus!F11*'Economias Agregadas'!G15*12)-(Degraus!F12*'Economias Agregadas'!G15*12)-(Degraus!F13*'Economias Agregadas'!G15*12)-(Degraus!F14*'Economias Agregadas'!G15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G15*12*G86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Economias Agregadas'!G15*12*G87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Economias Agregadas'!G15*12*G88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Economias Agregadas'!G15*12*G89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H90*(H15-(Degraus!G11*'Economias Agregadas'!H15*12)-(Degraus!G12*'Economias Agregadas'!H15*12)-(Degraus!G13*'Economias Agregadas'!H15*12)-(Degraus!G14*'Economias Agregadas'!H15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H15*12*H86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Economias Agregadas'!H15*12*H87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Economias Agregadas'!H15*12*H88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Economias Agregadas'!H15*12*H89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I90*(I15-(Degraus!H11*'Economias Agregadas'!I15*12)-(Degraus!H12*'Economias Agregadas'!I15*12)-(Degraus!H13*'Economias Agregadas'!I15*12)-(Degraus!H14*'Economias Agregadas'!I15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I15*12*I86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Economias Agregadas'!I15*12*I87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Economias Agregadas'!I15*12*I88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Economias Agregadas'!I15*12*I89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J90*(J15-(Degraus!I11*'Economias Agregadas'!J15*12)-(Degraus!I12*'Economias Agregadas'!J15*12)-(Degraus!I13*'Economias Agregadas'!J15*12)-(Degraus!I14*'Economias Agregadas'!J15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J15*12*J86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Economias Agregadas'!J15*12*J87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Economias Agregadas'!J15*12*J88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Economias Agregadas'!J15*12*J89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K90*(K15-(Degraus!J11*'Economias Agregadas'!K15*12)-(Degraus!J12*'Economias Agregadas'!K15*12)-(Degraus!J13*'Economias Agregadas'!K15*12)-(Degraus!J14*'Economias Agregadas'!K15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K15*12*K86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Economias Agregadas'!K15*12*K87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Economias Agregadas'!K15*12*K88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Economias Agregadas'!K15*12*K89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L90*(L15-(Degraus!K11*'Economias Agregadas'!L15*12)-(Degraus!K12*'Economias Agregadas'!L15*12)-(Degraus!K13*'Economias Agregadas'!L15*12)-(Degraus!K14*'Economias Agregadas'!L15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L15*12*L86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Economias Agregadas'!L15*12*L87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Economias Agregadas'!L15*12*L88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Economias Agregadas'!L15*12*L89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M90*(M15-(Degraus!L11*'Economias Agregadas'!M15*12)-(Degraus!L12*'Economias Agregadas'!M15*12)-(Degraus!L13*'Economias Agregadas'!M15*12)-(Degraus!L14*'Economias Agregadas'!M15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M15*12*M86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Economias Agregadas'!M15*12*M87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Economias Agregadas'!M15*12*M88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Economias Agregadas'!M15*12*M89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N90*(N15-(Degraus!M11*'Economias Agregadas'!N15*12)-(Degraus!M12*'Economias Agregadas'!N15*12)-(Degraus!M13*'Economias Agregadas'!N15*12)-(Degraus!M14*'Economias Agregadas'!N15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N15*12*N86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Economias Agregadas'!N15*12*N87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Economias Agregadas'!N15*12*N88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Economias Agregadas'!N15*12*N89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O90*(O15-(Degraus!N11*'Economias Agregadas'!O15*12)-(Degraus!N12*'Economias Agregadas'!O15*12)-(Degraus!N13*'Economias Agregadas'!O15*12)-(Degraus!N14*'Economias Agregadas'!O15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O15*12*O86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Economias Agregadas'!O15*12*O87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Economias Agregadas'!O15*12*O88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Economias Agregadas'!O15*12*O89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P90*(P15-(Degraus!O11*'Economias Agregadas'!P15*12)-(Degraus!O12*'Economias Agregadas'!P15*12)-(Degraus!O13*'Economias Agregadas'!P15*12)-(Degraus!O14*'Economias Agregadas'!P15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P15*12*P86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Economias Agregadas'!P15*12*P87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Economias Agregadas'!P15*12*P88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Economias Agregadas'!P15*12*P89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q90*(Q15-(Degraus!P11*'Economias Agregadas'!Q15*12)-(Degraus!P12*'Economias Agregadas'!Q15*12)-(Degraus!P13*'Economias Agregadas'!Q15*12)-(Degraus!P14*'Economias Agregadas'!Q15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q15*12*Q86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Economias Agregadas'!Q15*12*Q87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Economias Agregadas'!Q15*12*Q88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Economias Agregadas'!Q15*12*Q89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R90*(R15-(Degraus!Q11*'Economias Agregadas'!R15*12)-(Degraus!Q12*'Economias Agregadas'!R15*12)-(Degraus!Q13*'Economias Agregadas'!R15*12)-(Degraus!Q14*'Economias Agregadas'!R15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R15*12*R86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Economias Agregadas'!R15*12*R87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Economias Agregadas'!R15*12*R88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Economias Agregadas'!R15*12*R89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S90*(S15-(Degraus!R11*'Economias Agregadas'!S15*12)-(Degraus!R12*'Economias Agregadas'!S15*12)-(Degraus!R13*'Economias Agregadas'!S15*12)-(Degraus!R14*'Economias Agregadas'!S15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S15*12*S86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Economias Agregadas'!S15*12*S87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Economias Agregadas'!S15*12*S88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Economias Agregadas'!S15*12*S89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T90*(T15-(Degraus!S11*'Economias Agregadas'!T15*12)-(Degraus!S12*'Economias Agregadas'!T15*12)-(Degraus!S13*'Economias Agregadas'!T15*12)-(Degraus!S14*'Economias Agregadas'!T15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T15*12*T86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Economias Agregadas'!T15*12*T87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Economias Agregadas'!T15*12*T88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Economias Agregadas'!T15*12*T89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U90*(U15-(Degraus!T11*'Economias Agregadas'!U15*12)-(Degraus!T12*'Economias Agregadas'!U15*12)-(Degraus!T13*'Economias Agregadas'!U15*12)-(Degraus!T14*'Economias Agregadas'!U15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U15*12*U86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Economias Agregadas'!U15*12*U87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Economias Agregadas'!U15*12*U88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Economias Agregadas'!U15*12*U89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V90*(V15-(Degraus!U11*'Economias Agregadas'!V15*12)-(Degraus!U12*'Economias Agregadas'!V15*12)-(Degraus!U13*'Economias Agregadas'!V15*12)-(Degraus!U14*'Economias Agregadas'!V15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V15*12*V86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Economias Agregadas'!V15*12*V87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Economias Agregadas'!V15*12*V88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Economias Agregadas'!V15*12*V89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W90*(W15-(Degraus!V11*'Economias Agregadas'!W15*12)-(Degraus!V12*'Economias Agregadas'!W15*12)-(Degraus!V13*'Economias Agregadas'!W15*12)-(Degraus!V14*'Economias Agregadas'!W15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W15*12*W86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Economias Agregadas'!W15*12*W87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Economias Agregadas'!W15*12*W88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Economias Agregadas'!W15*12*W89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X90*(X15-(Degraus!W11*'Economias Agregadas'!X15*12)-(Degraus!W12*'Economias Agregadas'!X15*12)-(Degraus!W13*'Economias Agregadas'!X15*12)-(Degraus!W14*'Economias Agregadas'!X15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X15*12*X86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Economias Agregadas'!X15*12*X87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Economias Agregadas'!X15*12*X88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Economias Agregadas'!X15*12*X89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y90*(Y15-(Degraus!X11*'Economias Agregadas'!Y15*12)-(Degraus!X12*'Economias Agregadas'!Y15*12)-(Degraus!X13*'Economias Agregadas'!Y15*12)-(Degraus!X14*'Economias Agregadas'!Y15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y15*12*Y86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Economias Agregadas'!Y15*12*Y87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Economias Agregadas'!Y15*12*Y88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Economias Agregadas'!Y15*12*Y89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z90*(Z15-(Degraus!Y11*'Economias Agregadas'!Z15*12)-(Degraus!Y12*'Economias Agregadas'!Z15*12)-(Degraus!Y13*'Economias Agregadas'!Z15*12)-(Degraus!Y14*'Economias Agregadas'!Z15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z15*12*Z86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Economias Agregadas'!Z15*12*Z87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Economias Agregadas'!Z15*12*Z88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Economias Agregadas'!Z15*12*Z89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA90*(AA15-(Degraus!Z11*'Economias Agregadas'!AA15*12)-(Degraus!Z12*'Economias Agregadas'!AA15*12)-(Degraus!Z13*'Economias Agregadas'!AA15*12)-(Degraus!Z14*'Economias Agregadas'!AA15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA15*12*AA86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Economias Agregadas'!AA15*12*AA87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Economias Agregadas'!AA15*12*AA88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Economias Agregadas'!AA15*12*AA89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB90*(AB15-(Degraus!AA11*'Economias Agregadas'!AB15*12)-(Degraus!AA12*'Economias Agregadas'!AB15*12)-(Degraus!AA13*'Economias Agregadas'!AB15*12)-(Degraus!AA14*'Economias Agregadas'!AB15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB15*12*AB86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Economias Agregadas'!AB15*12*AB87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Economias Agregadas'!AB15*12*AB88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Economias Agregadas'!AB15*12*AB89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC90*(AC15-(Degraus!AB11*'Economias Agregadas'!AC15*12)-(Degraus!AB12*'Economias Agregadas'!AC15*12)-(Degraus!AB13*'Economias Agregadas'!AC15*12)-(Degraus!AB14*'Economias Agregadas'!AC15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC15*12*AC86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Economias Agregadas'!AC15*12*AC87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Economias Agregadas'!AC15*12*AC88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Economias Agregadas'!AC15*12*AC89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD90*(AD15-(Degraus!AC11*'Economias Agregadas'!AD15*12)-(Degraus!AC12*'Economias Agregadas'!AD15*12)-(Degraus!AC13*'Economias Agregadas'!AD15*12)-(Degraus!AC14*'Economias Agregadas'!AD15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD15*12*AD86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Economias Agregadas'!AD15*12*AD87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Economias Agregadas'!AD15*12*AD88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Economias Agregadas'!AD15*12*AD89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE90*(AE15-(Degraus!AD11*'Economias Agregadas'!AE15*12)-(Degraus!AD12*'Economias Agregadas'!AE15*12)-(Degraus!AD13*'Economias Agregadas'!AE15*12)-(Degraus!AD14*'Economias Agregadas'!AE15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE15*12*AE86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Economias Agregadas'!AE15*12*AE87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Economias Agregadas'!AE15*12*AE88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Economias Agregadas'!AE15*12*AE89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF90*(AF15-(Degraus!AE11*'Economias Agregadas'!AF15*12)-(Degraus!AE12*'Economias Agregadas'!AF15*12)-(Degraus!AE13*'Economias Agregadas'!AF15*12)-(Degraus!AE14*'Economias Agregadas'!AF15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF15*12*AF86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Economias Agregadas'!AF15*12*AF87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Economias Agregadas'!AF15*12*AF88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Economias Agregadas'!AF15*12*AF89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG90*(AG15-(Degraus!AF11*'Economias Agregadas'!AG15*12)-(Degraus!AF12*'Economias Agregadas'!AG15*12)-(Degraus!AF13*'Economias Agregadas'!AG15*12)-(Degraus!AF14*'Economias Agregadas'!AG15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG15*12*AG86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Economias Agregadas'!AG15*12*AG87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Economias Agregadas'!AG15*12*AG88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Economias Agregadas'!AG15*12*AG89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH90*(AH15-(Degraus!AG11*'Economias Agregadas'!AH15*12)-(Degraus!AG12*'Economias Agregadas'!AH15*12)-(Degraus!AG13*'Economias Agregadas'!AH15*12)-(Degraus!AG14*'Economias Agregadas'!AH15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH15*12*AH86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Economias Agregadas'!AH15*12*AH87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Economias Agregadas'!AH15*12*AH88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Economias Agregadas'!AH15*12*AH89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI90*(AI15-(Degraus!AH11*'Economias Agregadas'!AI15*12)-(Degraus!AH12*'Economias Agregadas'!AI15*12)-(Degraus!AH13*'Economias Agregadas'!AI15*12)-(Degraus!AH14*'Economias Agregadas'!AI15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI15*12*AI86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Economias Agregadas'!AI15*12*AI87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Economias Agregadas'!AI15*12*AI88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Economias Agregadas'!AI15*12*AI89","v":0},null,0]
[null,"INATIVO + SANEPAR",6,{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D91*(D16-(Degraus!C11*'Economias Agregadas'!D16*12)-(Degraus!C12*'Economias Agregadas'!D16*12)-(Degraus!C13*'Economias Agregadas'!D16*12)-(Degraus!C14*'Economias Agregadas'!D16*12)-(Degraus!C15*'Economias Agregadas'!D16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D16*12*D86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Economias Agregadas'!D16*12*D87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Economias Agregadas'!D16*12*D88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Economias Agregadas'!D16*12*D89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C15*'Economias Agregadas'!D16*12*D90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E91*(E16-(Degraus!D11*'Economias Agregadas'!E16*12)-(Degraus!D12*'Economias Agregadas'!E16*12)-(Degraus!D13*'Economias Agregadas'!E16*12)-(Degraus!D14*'Economias Agregadas'!E16*12)-(Degraus!D15*'Economias Agregadas'!E16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E16*12*E86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Economias Agregadas'!E16*12*E87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Economias Agregadas'!E16*12*E88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Economias Agregadas'!E16*12*E89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D15*'Economias Agregadas'!E16*12*E90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F91*(F16-(Degraus!E11*'Economias Agregadas'!F16*12)-(Degraus!E12*'Economias Agregadas'!F16*12)-(Degraus!E13*'Economias Agregadas'!F16*12)-(Degraus!E14*'Economias Agregadas'!F16*12)-(Degraus!E15*'Economias Agregadas'!F16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F16*12*F86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Economias Agregadas'!F16*12*F87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Economias Agregadas'!F16*12*F88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Economias Agregadas'!F16*12*F89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E15*'Economias Agregadas'!F16*12*F90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G91*(G16-(Degraus!F11*'Economias Agregadas'!G16*12)-(Degraus!F12*'Economias Agregadas'!G16*12)-(Degraus!F13*'Economias Agregadas'!G16*12)-(Degraus!F14*'Economias Agregadas'!G16*12)-(Degraus!F15*'Economias Agregadas'!G16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G16*12*G86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Economias Agregadas'!G16*12*G87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Economias Agregadas'!G16*12*G88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Economias Agregadas'!G16*12*G89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F15*'Economias Agregadas'!G16*12*G90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H91*(H16-(Degraus!G11*'Economias Agregadas'!H16*12)-(Degraus!G12*'Economias Agregadas'!H16*12)-(Degraus!G13*'Economias Agregadas'!H16*12)-(Degraus!G14*'Economias Agregadas'!H16*12)-(Degraus!G15*'Economias Agregadas'!H16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H16*12*H86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Economias Agregadas'!H16*12*H87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Economias Agregadas'!H16*12*H88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Economias Agregadas'!H16*12*H89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G15*'Economias Agregadas'!H16*12*H90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I91*(I16-(Degraus!H11*'Economias Agregadas'!I16*12)-(Degraus!H12*'Economias Agregadas'!I16*12)-(Degraus!H13*'Economias Agregadas'!I16*12)-(Degraus!H14*'Economias Agregadas'!I16*12)-(Degraus!H15*'Economias Agregadas'!I16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I16*12*I86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Economias Agregadas'!I16*12*I87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Economias Agregadas'!I16*12*I88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Economias Agregadas'!I16*12*I89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H15*'Economias Agregadas'!I16*12*I90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J91*(J16-(Degraus!I11*'Economias Agregadas'!J16*12)-(Degraus!I12*'Economias Agregadas'!J16*12)-(Degraus!I13*'Economias Agregadas'!J16*12)-(Degraus!I14*'Economias Agregadas'!J16*12)-(Degraus!I15*'Economias Agregadas'!J16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J16*12*J86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Economias Agregadas'!J16*12*J87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Economias Agregadas'!J16*12*J88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Economias Agregadas'!J16*12*J89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I15*'Economias Agregadas'!J16*12*J90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K91*(K16-(Degraus!J11*'Economias Agregadas'!K16*12)-(Degraus!J12*'Economias Agregadas'!K16*12)-(Degraus!J13*'Economias Agregadas'!K16*12)-(Degraus!J14*'Economias Agregadas'!K16*12)-(Degraus!J15*'Economias Agregadas'!K16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K16*12*K86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Economias Agregadas'!K16*12*K87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Economias Agregadas'!K16*12*K88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Economias Agregadas'!K16*12*K89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J15*'Economias Agregadas'!K16*12*K90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L91*(L16-(Degraus!K11*'Economias Agregadas'!L16*12)-(Degraus!K12*'Economias Agregadas'!L16*12)-(Degraus!K13*'Economias Agregadas'!L16*12)-(Degraus!K14*'Economias Agregadas'!L16*12)-(Degraus!K15*'Economias Agregadas'!L16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L16*12*L86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Economias Agregadas'!L16*12*L87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Economias Agregadas'!L16*12*L88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Economias Agregadas'!L16*12*L89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K15*'Economias Agregadas'!L16*12*L90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M91*(M16-(Degraus!L11*'Economias Agregadas'!M16*12)-(Degraus!L12*'Economias Agregadas'!M16*12)-(Degraus!L13*'Economias Agregadas'!M16*12)-(Degraus!L14*'Economias Agregadas'!M16*12)-(Degraus!L15*'Economias Agregadas'!M16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M16*12*M86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Economias Agregadas'!M16*12*M87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Economias Agregadas'!M16*12*M88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Economias Agregadas'!M16*12*M89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L15*'Economias Agregadas'!M16*12*M90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N91*(N16-(Degraus!M11*'Economias Agregadas'!N16*12)-(Degraus!M12*'Economias Agregadas'!N16*12)-(Degraus!M13*'Economias Agregadas'!N16*12)-(Degraus!M14*'Economias Agregadas'!N16*12)-(Degraus!M15*'Economias Agregadas'!N16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N16*12*N86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Economias Agregadas'!N16*12*N87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Economias Agregadas'!N16*12*N88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Economias Agregadas'!N16*12*N89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M15*'Economias Agregadas'!N16*12*N90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O91*(O16-(Degraus!N11*'Economias Agregadas'!O16*12)-(Degraus!N12*'Economias Agregadas'!O16*12)-(Degraus!N13*'Economias Agregadas'!O16*12)-(Degraus!N14*'Economias Agregadas'!O16*12)-(Degraus!N15*'Economias Agregadas'!O16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O16*12*O86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Economias Agregadas'!O16*12*O87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Economias Agregadas'!O16*12*O88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Economias Agregadas'!O16*12*O89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N15*'Economias Agregadas'!O16*12*O90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P91*(P16-(Degraus!O11*'Economias Agregadas'!P16*12)-(Degraus!O12*'Economias Agregadas'!P16*12)-(Degraus!O13*'Economias Agregadas'!P16*12)-(Degraus!O14*'Economias Agregadas'!P16*12)-(Degraus!O15*'Economias Agregadas'!P16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P16*12*P86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Economias Agregadas'!P16*12*P87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Economias Agregadas'!P16*12*P88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Economias Agregadas'!P16*12*P89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O15*'Economias Agregadas'!P16*12*P90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q91*(Q16-(Degraus!P11*'Economias Agregadas'!Q16*12)-(Degraus!P12*'Economias Agregadas'!Q16*12)-(Degraus!P13*'Economias Agregadas'!Q16*12)-(Degraus!P14*'Economias Agregadas'!Q16*12)-(Degraus!P15*'Economias Agregadas'!Q16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q16*12*Q86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Economias Agregadas'!Q16*12*Q87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Economias Agregadas'!Q16*12*Q88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Economias Agregadas'!Q16*12*Q89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P15*'Economias Agregadas'!Q16*12*Q90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R91*(R16-(Degraus!Q11*'Economias Agregadas'!R16*12)-(Degraus!Q12*'Economias Agregadas'!R16*12)-(Degraus!Q13*'Economias Agregadas'!R16*12)-(Degraus!Q14*'Economias Agregadas'!R16*12)-(Degraus!Q15*'Economias Agregadas'!R16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R16*12*R86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Economias Agregadas'!R16*12*R87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Economias Agregadas'!R16*12*R88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Economias Agregadas'!R16*12*R89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q15*'Economias Agregadas'!R16*12*R90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S91*(S16-(Degraus!R11*'Economias Agregadas'!S16*12)-(Degraus!R12*'Economias Agregadas'!S16*12)-(Degraus!R13*'Economias Agregadas'!S16*12)-(Degraus!R14*'Economias Agregadas'!S16*12)-(Degraus!R15*'Economias Agregadas'!S16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S16*12*S86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Economias Agregadas'!S16*12*S87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Economias Agregadas'!S16*12*S88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Economias Agregadas'!S16*12*S89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R15*'Economias Agregadas'!S16*12*S90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T91*(T16-(Degraus!S11*'Economias Agregadas'!T16*12)-(Degraus!S12*'Economias Agregadas'!T16*12)-(Degraus!S13*'Economias Agregadas'!T16*12)-(Degraus!S14*'Economias Agregadas'!T16*12)-(Degraus!S15*'Economias Agregadas'!T16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T16*12*T86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Economias Agregadas'!T16*12*T87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Economias Agregadas'!T16*12*T88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Economias Agregadas'!T16*12*T89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S15*'Economias Agregadas'!T16*12*T90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U91*(U16-(Degraus!T11*'Economias Agregadas'!U16*12)-(Degraus!T12*'Economias Agregadas'!U16*12)-(Degraus!T13*'Economias Agregadas'!U16*12)-(Degraus!T14*'Economias Agregadas'!U16*12)-(Degraus!T15*'Economias Agregadas'!U16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U16*12*U86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Economias Agregadas'!U16*12*U87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Economias Agregadas'!U16*12*U88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Economias Agregadas'!U16*12*U89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T15*'Economias Agregadas'!U16*12*U90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V91*(V16-(Degraus!U11*'Economias Agregadas'!V16*12)-(Degraus!U12*'Economias Agregadas'!V16*12)-(Degraus!U13*'Economias Agregadas'!V16*12)-(Degraus!U14*'Economias Agregadas'!V16*12)-(Degraus!U15*'Economias Agregadas'!V16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V16*12*V86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Economias Agregadas'!V16*12*V87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Economias Agregadas'!V16*12*V88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Economias Agregadas'!V16*12*V89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U15*'Economias Agregadas'!V16*12*V90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W91*(W16-(Degraus!V11*'Economias Agregadas'!W16*12)-(Degraus!V12*'Economias Agregadas'!W16*12)-(Degraus!V13*'Economias Agregadas'!W16*12)-(Degraus!V14*'Economias Agregadas'!W16*12)-(Degraus!V15*'Economias Agregadas'!W16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W16*12*W86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Economias Agregadas'!W16*12*W87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Economias Agregadas'!W16*12*W88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Economias Agregadas'!W16*12*W89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V15*'Economias Agregadas'!W16*12*W90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X91*(X16-(Degraus!W11*'Economias Agregadas'!X16*12)-(Degraus!W12*'Economias Agregadas'!X16*12)-(Degraus!W13*'Economias Agregadas'!X16*12)-(Degraus!W14*'Economias Agregadas'!X16*12)-(Degraus!W15*'Economias Agregadas'!X16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X16*12*X86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Economias Agregadas'!X16*12*X87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Economias Agregadas'!X16*12*X88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Economias Agregadas'!X16*12*X89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W15*'Economias Agregadas'!X16*12*X90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y91*(Y16-(Degraus!X11*'Economias Agregadas'!Y16*12)-(Degraus!X12*'Economias Agregadas'!Y16*12)-(Degraus!X13*'Economias Agregadas'!Y16*12)-(Degraus!X14*'Economias Agregadas'!Y16*12)-(Degraus!X15*'Economias Agregadas'!Y16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y16*12*Y86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Economias Agregadas'!Y16*12*Y87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Economias Agregadas'!Y16*12*Y88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Economias Agregadas'!Y16*12*Y89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X15*'Economias Agregadas'!Y16*12*Y90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z91*(Z16-(Degraus!Y11*'Economias Agregadas'!Z16*12)-(Degraus!Y12*'Economias Agregadas'!Z16*12)-(Degraus!Y13*'Economias Agregadas'!Z16*12)-(Degraus!Y14*'Economias Agregadas'!Z16*12)-(Degraus!Y15*'Economias Agregadas'!Z16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z16*12*Z86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Economias Agregadas'!Z16*12*Z87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Economias Agregadas'!Z16*12*Z88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Economias Agregadas'!Z16*12*Z89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y15*'Economias Agregadas'!Z16*12*Z90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA91*(AA16-(Degraus!Z11*'Economias Agregadas'!AA16*12)-(Degraus!Z12*'Economias Agregadas'!AA16*12)-(Degraus!Z13*'Economias Agregadas'!AA16*12)-(Degraus!Z14*'Economias Agregadas'!AA16*12)-(Degraus!Z15*'Economias Agregadas'!AA16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA16*12*AA86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Economias Agregadas'!AA16*12*AA87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Economias Agregadas'!AA16*12*AA88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Economias Agregadas'!AA16*12*AA89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z15*'Economias Agregadas'!AA16*12*AA90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB91*(AB16-(Degraus!AA11*'Economias Agregadas'!AB16*12)-(Degraus!AA12*'Economias Agregadas'!AB16*12)-(Degraus!AA13*'Economias Agregadas'!AB16*12)-(Degraus!AA14*'Economias Agregadas'!AB16*12)-(Degraus!AA15*'Economias Agregadas'!AB16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB16*12*AB86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Economias Agregadas'!AB16*12*AB87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Economias Agregadas'!AB16*12*AB88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Economias Agregadas'!AB16*12*AB89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA15*'Economias Agregadas'!AB16*12*AB90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC91*(AC16-(Degraus!AB11*'Economias Agregadas'!AC16*12)-(Degraus!AB12*'Economias Agregadas'!AC16*12)-(Degraus!AB13*'Economias Agregadas'!AC16*12)-(Degraus!AB14*'Economias Agregadas'!AC16*12)-(Degraus!AB15*'Economias Agregadas'!AC16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC16*12*AC86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Economias Agregadas'!AC16*12*AC87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Economias Agregadas'!AC16*12*AC88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Economias Agregadas'!AC16*12*AC89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB15*'Economias Agregadas'!AC16*12*AC90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD91*(AD16-(Degraus!AC11*'Economias Agregadas'!AD16*12)-(Degraus!AC12*'Economias Agregadas'!AD16*12)-(Degraus!AC13*'Economias Agregadas'!AD16*12)-(Degraus!AC14*'Economias Agregadas'!AD16*12)-(Degraus!AC15*'Economias Agregadas'!AD16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD16*12*AD86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Economias Agregadas'!AD16*12*AD87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Economias Agregadas'!AD16*12*AD88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Economias Agregadas'!AD16*12*AD89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC15*'Economias Agregadas'!AD16*12*AD90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE91*(AE16-(Degraus!AD11*'Economias Agregadas'!AE16*12)-(Degraus!AD12*'Economias Agregadas'!AE16*12)-(Degraus!AD13*'Economias Agregadas'!AE16*12)-(Degraus!AD14*'Economias Agregadas'!AE16*12)-(Degraus!AD15*'Economias Agregadas'!AE16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE16*12*AE86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Economias Agregadas'!AE16*12*AE87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Economias Agregadas'!AE16*12*AE88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Economias Agregadas'!AE16*12*AE89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD15*'Economias Agregadas'!AE16*12*AE90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF91*(AF16-(Degraus!AE11*'Economias Agregadas'!AF16*12)-(Degraus!AE12*'Economias Agregadas'!AF16*12)-(Degraus!AE13*'Economias Agregadas'!AF16*12)-(Degraus!AE14*'Economias Agregadas'!AF16*12)-(Degraus!AE15*'Economias Agregadas'!AF16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF16*12*AF86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Economias Agregadas'!AF16*12*AF87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Economias Agregadas'!AF16*12*AF88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Economias Agregadas'!AF16*12*AF89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE15*'Economias Agregadas'!AF16*12*AF90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG91*(AG16-(Degraus!AF11*'Economias Agregadas'!AG16*12)-(Degraus!AF12*'Economias Agregadas'!AG16*12)-(Degraus!AF13*'Economias Agregadas'!AG16*12)-(Degraus!AF14*'Economias Agregadas'!AG16*12)-(Degraus!AF15*'Economias Agregadas'!AG16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG16*12*AG86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Economias Agregadas'!AG16*12*AG87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Economias Agregadas'!AG16*12*AG88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Economias Agregadas'!AG16*12*AG89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF15*'Economias Agregadas'!AG16*12*AG90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH91*(AH16-(Degraus!AG11*'Economias Agregadas'!AH16*12)-(Degraus!AG12*'Economias Agregadas'!AH16*12)-(Degraus!AG13*'Economias Agregadas'!AH16*12)-(Degraus!AG14*'Economias Agregadas'!AH16*12)-(Degraus!AG15*'Economias Agregadas'!AH16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH16*12*AH86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Economias Agregadas'!AH16*12*AH87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Economias Agregadas'!AH16*12*AH88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Economias Agregadas'!AH16*12*AH89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG15*'Economias Agregadas'!AH16*12*AH90","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI91*(AI16-(Degraus!AH11*'Economias Agregadas'!AI16*12)-(Degraus!AH12*'Economias Agregadas'!AI16*12)-(Degraus!AH13*'Economias Agregadas'!AI16*12)-(Degraus!AH14*'Economias Agregadas'!AI16*12)-(Degraus!AH15*'Economias Agregadas'!AI16*12))+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI16*12*AI86+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Economias Agregadas'!AI16*12*AI87+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Economias Agregadas'!AI16*12*AI88+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Economias Agregadas'!AI16*12*AI89+VLOOKUP('Volumes Agregados'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH15*'Economias Agregadas'!AI16*12*AI90","v":0},null,0]
[null,"INATIVO + SANEPAR",7,{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D92*(D17-(Degraus!C11*'Economias Agregadas'!D17*12)-(Degraus!C12*'Economias Agregadas'!D17*12)-(Degraus!C13*'Economias Agregadas'!D17*12)-(Degraus!C14*'Economias Agregadas'!D17*12)-(Degraus!C15*'Economias Agregadas'!D17*12)-(Degraus!C16*'Economias Agregadas'!D17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D17*12*D86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Economias Agregadas'!D17*12*D87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Economias Agregadas'!D17*12*D88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Economias Agregadas'!D17*12*D89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C15*'Economias Agregadas'!D17*12*D90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C16*'Economias Agregadas'!D17*12*D91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E92*(E17-(Degraus!D11*'Economias Agregadas'!E17*12)-(Degraus!D12*'Economias Agregadas'!E17*12)-(Degraus!D13*'Economias Agregadas'!E17*12)-(Degraus!D14*'Economias Agregadas'!E17*12)-(Degraus!D15*'Economias Agregadas'!E17*12)-(Degraus!D16*'Economias Agregadas'!E17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E17*12*E86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Economias Agregadas'!E17*12*E87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Economias Agregadas'!E17*12*E88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Economias Agregadas'!E17*12*E89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D15*'Economias Agregadas'!E17*12*E90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D16*'Economias Agregadas'!E17*12*E91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F92*(F17-(Degraus!E11*'Economias Agregadas'!F17*12)-(Degraus!E12*'Economias Agregadas'!F17*12)-(Degraus!E13*'Economias Agregadas'!F17*12)-(Degraus!E14*'Economias Agregadas'!F17*12)-(Degraus!E15*'Economias Agregadas'!F17*12)-(Degraus!E16*'Economias Agregadas'!F17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F17*12*F86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Economias Agregadas'!F17*12*F87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Economias Agregadas'!F17*12*F88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Economias Agregadas'!F17*12*F89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E15*'Economias Agregadas'!F17*12*F90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E16*'Economias Agregadas'!F17*12*F91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G92*(G17-(Degraus!F11*'Economias Agregadas'!G17*12)-(Degraus!F12*'Economias Agregadas'!G17*12)-(Degraus!F13*'Economias Agregadas'!G17*12)-(Degraus!F14*'Economias Agregadas'!G17*12)-(Degraus!F15*'Economias Agregadas'!G17*12)-(Degraus!F16*'Economias Agregadas'!G17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G17*12*G86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Economias Agregadas'!G17*12*G87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Economias Agregadas'!G17*12*G88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Economias Agregadas'!G17*12*G89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F15*'Economias Agregadas'!G17*12*G90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F16*'Economias Agregadas'!G17*12*G91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H92*(H17-(Degraus!G11*'Economias Agregadas'!H17*12)-(Degraus!G12*'Economias Agregadas'!H17*12)-(Degraus!G13*'Economias Agregadas'!H17*12)-(Degraus!G14*'Economias Agregadas'!H17*12)-(Degraus!G15*'Economias Agregadas'!H17*12)-(Degraus!G16*'Economias Agregadas'!H17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H17*12*H86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Economias Agregadas'!H17*12*H87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Economias Agregadas'!H17*12*H88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Economias Agregadas'!H17*12*H89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G15*'Economias Agregadas'!H17*12*H90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G16*'Economias Agregadas'!H17*12*H91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I92*(I17-(Degraus!H11*'Economias Agregadas'!I17*12)-(Degraus!H12*'Economias Agregadas'!I17*12)-(Degraus!H13*'Economias Agregadas'!I17*12)-(Degraus!H14*'Economias Agregadas'!I17*12)-(Degraus!H15*'Economias Agregadas'!I17*12)-(Degraus!H16*'Economias Agregadas'!I17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I17*12*I86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Economias Agregadas'!I17*12*I87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Economias Agregadas'!I17*12*I88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Economias Agregadas'!I17*12*I89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H15*'Economias Agregadas'!I17*12*I90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H16*'Economias Agregadas'!I17*12*I91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J92*(J17-(Degraus!I11*'Economias Agregadas'!J17*12)-(Degraus!I12*'Economias Agregadas'!J17*12)-(Degraus!I13*'Economias Agregadas'!J17*12)-(Degraus!I14*'Economias Agregadas'!J17*12)-(Degraus!I15*'Economias Agregadas'!J17*12)-(Degraus!I16*'Economias Agregadas'!J17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J17*12*J86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Economias Agregadas'!J17*12*J87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Economias Agregadas'!J17*12*J88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Economias Agregadas'!J17*12*J89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I15*'Economias Agregadas'!J17*12*J90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I16*'Economias Agregadas'!J17*12*J91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K92*(K17-(Degraus!J11*'Economias Agregadas'!K17*12)-(Degraus!J12*'Economias Agregadas'!K17*12)-(Degraus!J13*'Economias Agregadas'!K17*12)-(Degraus!J14*'Economias Agregadas'!K17*12)-(Degraus!J15*'Economias Agregadas'!K17*12)-(Degraus!J16*'Economias Agregadas'!K17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K17*12*K86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Economias Agregadas'!K17*12*K87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Economias Agregadas'!K17*12*K88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Economias Agregadas'!K17*12*K89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J15*'Economias Agregadas'!K17*12*K90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J16*'Economias Agregadas'!K17*12*K91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L92*(L17-(Degraus!K11*'Economias Agregadas'!L17*12)-(Degraus!K12*'Economias Agregadas'!L17*12)-(Degraus!K13*'Economias Agregadas'!L17*12)-(Degraus!K14*'Economias Agregadas'!L17*12)-(Degraus!K15*'Economias Agregadas'!L17*12)-(Degraus!K16*'Economias Agregadas'!L17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L17*12*L86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Economias Agregadas'!L17*12*L87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Economias Agregadas'!L17*12*L88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Economias Agregadas'!L17*12*L89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K15*'Economias Agregadas'!L17*12*L90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K16*'Economias Agregadas'!L17*12*L91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M92*(M17-(Degraus!L11*'Economias Agregadas'!M17*12)-(Degraus!L12*'Economias Agregadas'!M17*12)-(Degraus!L13*'Economias Agregadas'!M17*12)-(Degraus!L14*'Economias Agregadas'!M17*12)-(Degraus!L15*'Economias Agregadas'!M17*12)-(Degraus!L16*'Economias Agregadas'!M17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M17*12*M86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Economias Agregadas'!M17*12*M87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Economias Agregadas'!M17*12*M88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Economias Agregadas'!M17*12*M89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L15*'Economias Agregadas'!M17*12*M90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L16*'Economias Agregadas'!M17*12*M91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N92*(N17-(Degraus!M11*'Economias Agregadas'!N17*12)-(Degraus!M12*'Economias Agregadas'!N17*12)-(Degraus!M13*'Economias Agregadas'!N17*12)-(Degraus!M14*'Economias Agregadas'!N17*12)-(Degraus!M15*'Economias Agregadas'!N17*12)-(Degraus!M16*'Economias Agregadas'!N17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N17*12*N86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Economias Agregadas'!N17*12*N87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Economias Agregadas'!N17*12*N88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Economias Agregadas'!N17*12*N89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M15*'Economias Agregadas'!N17*12*N90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M16*'Economias Agregadas'!N17*12*N91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O92*(O17-(Degraus!N11*'Economias Agregadas'!O17*12)-(Degraus!N12*'Economias Agregadas'!O17*12)-(Degraus!N13*'Economias Agregadas'!O17*12)-(Degraus!N14*'Economias Agregadas'!O17*12)-(Degraus!N15*'Economias Agregadas'!O17*12)-(Degraus!N16*'Economias Agregadas'!O17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O17*12*O86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Economias Agregadas'!O17*12*O87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Economias Agregadas'!O17*12*O88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Economias Agregadas'!O17*12*O89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N15*'Economias Agregadas'!O17*12*O90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N16*'Economias Agregadas'!O17*12*O91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P92*(P17-(Degraus!O11*'Economias Agregadas'!P17*12)-(Degraus!O12*'Economias Agregadas'!P17*12)-(Degraus!O13*'Economias Agregadas'!P17*12)-(Degraus!O14*'Economias Agregadas'!P17*12)-(Degraus!O15*'Economias Agregadas'!P17*12)-(Degraus!O16*'Economias Agregadas'!P17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P17*12*P86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Economias Agregadas'!P17*12*P87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Economias Agregadas'!P17*12*P88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Economias Agregadas'!P17*12*P89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O15*'Economias Agregadas'!P17*12*P90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O16*'Economias Agregadas'!P17*12*P91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q92*(Q17-(Degraus!P11*'Economias Agregadas'!Q17*12)-(Degraus!P12*'Economias Agregadas'!Q17*12)-(Degraus!P13*'Economias Agregadas'!Q17*12)-(Degraus!P14*'Economias Agregadas'!Q17*12)-(Degraus!P15*'Economias Agregadas'!Q17*12)-(Degraus!P16*'Economias Agregadas'!Q17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q17*12*Q86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Economias Agregadas'!Q17*12*Q87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Economias Agregadas'!Q17*12*Q88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Economias Agregadas'!Q17*12*Q89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P15*'Economias Agregadas'!Q17*12*Q90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P16*'Economias Agregadas'!Q17*12*Q91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R92*(R17-(Degraus!Q11*'Economias Agregadas'!R17*12)-(Degraus!Q12*'Economias Agregadas'!R17*12)-(Degraus!Q13*'Economias Agregadas'!R17*12)-(Degraus!Q14*'Economias Agregadas'!R17*12)-(Degraus!Q15*'Economias Agregadas'!R17*12)-(Degraus!Q16*'Economias Agregadas'!R17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R17*12*R86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Economias Agregadas'!R17*12*R87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Economias Agregadas'!R17*12*R88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Economias Agregadas'!R17*12*R89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q15*'Economias Agregadas'!R17*12*R90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q16*'Economias Agregadas'!R17*12*R91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S92*(S17-(Degraus!R11*'Economias Agregadas'!S17*12)-(Degraus!R12*'Economias Agregadas'!S17*12)-(Degraus!R13*'Economias Agregadas'!S17*12)-(Degraus!R14*'Economias Agregadas'!S17*12)-(Degraus!R15*'Economias Agregadas'!S17*12)-(Degraus!R16*'Economias Agregadas'!S17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S17*12*S86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Economias Agregadas'!S17*12*S87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Economias Agregadas'!S17*12*S88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Economias Agregadas'!S17*12*S89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R15*'Economias Agregadas'!S17*12*S90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R16*'Economias Agregadas'!S17*12*S91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T92*(T17-(Degraus!S11*'Economias Agregadas'!T17*12)-(Degraus!S12*'Economias Agregadas'!T17*12)-(Degraus!S13*'Economias Agregadas'!T17*12)-(Degraus!S14*'Economias Agregadas'!T17*12)-(Degraus!S15*'Economias Agregadas'!T17*12)-(Degraus!S16*'Economias Agregadas'!T17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T17*12*T86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Economias Agregadas'!T17*12*T87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Economias Agregadas'!T17*12*T88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Economias Agregadas'!T17*12*T89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S15*'Economias Agregadas'!T17*12*T90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S16*'Economias Agregadas'!T17*12*T91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U92*(U17-(Degraus!T11*'Economias Agregadas'!U17*12)-(Degraus!T12*'Economias Agregadas'!U17*12)-(Degraus!T13*'Economias Agregadas'!U17*12)-(Degraus!T14*'Economias Agregadas'!U17*12)-(Degraus!T15*'Economias Agregadas'!U17*12)-(Degraus!T16*'Economias Agregadas'!U17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U17*12*U86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Economias Agregadas'!U17*12*U87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Economias Agregadas'!U17*12*U88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Economias Agregadas'!U17*12*U89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T15*'Economias Agregadas'!U17*12*U90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T16*'Economias Agregadas'!U17*12*U91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V92*(V17-(Degraus!U11*'Economias Agregadas'!V17*12)-(Degraus!U12*'Economias Agregadas'!V17*12)-(Degraus!U13*'Economias Agregadas'!V17*12)-(Degraus!U14*'Economias Agregadas'!V17*12)-(Degraus!U15*'Economias Agregadas'!V17*12)-(Degraus!U16*'Economias Agregadas'!V17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V17*12*V86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Economias Agregadas'!V17*12*V87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Economias Agregadas'!V17*12*V88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Economias Agregadas'!V17*12*V89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U15*'Economias Agregadas'!V17*12*V90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U16*'Economias Agregadas'!V17*12*V91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W92*(W17-(Degraus!V11*'Economias Agregadas'!W17*12)-(Degraus!V12*'Economias Agregadas'!W17*12)-(Degraus!V13*'Economias Agregadas'!W17*12)-(Degraus!V14*'Economias Agregadas'!W17*12)-(Degraus!V15*'Economias Agregadas'!W17*12)-(Degraus!V16*'Economias Agregadas'!W17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W17*12*W86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Economias Agregadas'!W17*12*W87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Economias Agregadas'!W17*12*W88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Economias Agregadas'!W17*12*W89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V15*'Economias Agregadas'!W17*12*W90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V16*'Economias Agregadas'!W17*12*W91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X92*(X17-(Degraus!W11*'Economias Agregadas'!X17*12)-(Degraus!W12*'Economias Agregadas'!X17*12)-(Degraus!W13*'Economias Agregadas'!X17*12)-(Degraus!W14*'Economias Agregadas'!X17*12)-(Degraus!W15*'Economias Agregadas'!X17*12)-(Degraus!W16*'Economias Agregadas'!X17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X17*12*X86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Economias Agregadas'!X17*12*X87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Economias Agregadas'!X17*12*X88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Economias Agregadas'!X17*12*X89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W15*'Economias Agregadas'!X17*12*X90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W16*'Economias Agregadas'!X17*12*X91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y92*(Y17-(Degraus!X11*'Economias Agregadas'!Y17*12)-(Degraus!X12*'Economias Agregadas'!Y17*12)-(Degraus!X13*'Economias Agregadas'!Y17*12)-(Degraus!X14*'Economias Agregadas'!Y17*12)-(Degraus!X15*'Economias Agregadas'!Y17*12)-(Degraus!X16*'Economias Agregadas'!Y17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y17*12*Y86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Economias Agregadas'!Y17*12*Y87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Economias Agregadas'!Y17*12*Y88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Economias Agregadas'!Y17*12*Y89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X15*'Economias Agregadas'!Y17*12*Y90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X16*'Economias Agregadas'!Y17*12*Y91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z92*(Z17-(Degraus!Y11*'Economias Agregadas'!Z17*12)-(Degraus!Y12*'Economias Agregadas'!Z17*12)-(Degraus!Y13*'Economias Agregadas'!Z17*12)-(Degraus!Y14*'Economias Agregadas'!Z17*12)-(Degraus!Y15*'Economias Agregadas'!Z17*12)-(Degraus!Y16*'Economias Agregadas'!Z17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z17*12*Z86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Economias Agregadas'!Z17*12*Z87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Economias Agregadas'!Z17*12*Z88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Economias Agregadas'!Z17*12*Z89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y15*'Economias Agregadas'!Z17*12*Z90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y16*'Economias Agregadas'!Z17*12*Z91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA92*(AA17-(Degraus!Z11*'Economias Agregadas'!AA17*12)-(Degraus!Z12*'Economias Agregadas'!AA17*12)-(Degraus!Z13*'Economias Agregadas'!AA17*12)-(Degraus!Z14*'Economias Agregadas'!AA17*12)-(Degraus!Z15*'Economias Agregadas'!AA17*12)-(Degraus!Z16*'Economias Agregadas'!AA17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA17*12*AA86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Economias Agregadas'!AA17*12*AA87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Economias Agregadas'!AA17*12*AA88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Economias Agregadas'!AA17*12*AA89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z15*'Economias Agregadas'!AA17*12*AA90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z16*'Economias Agregadas'!AA17*12*AA91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB92*(AB17-(Degraus!AA11*'Economias Agregadas'!AB17*12)-(Degraus!AA12*'Economias Agregadas'!AB17*12)-(Degraus!AA13*'Economias Agregadas'!AB17*12)-(Degraus!AA14*'Economias Agregadas'!AB17*12)-(Degraus!AA15*'Economias Agregadas'!AB17*12)-(Degraus!AA16*'Economias Agregadas'!AB17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB17*12*AB86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Economias Agregadas'!AB17*12*AB87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Economias Agregadas'!AB17*12*AB88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Economias Agregadas'!AB17*12*AB89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA15*'Economias Agregadas'!AB17*12*AB90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA16*'Economias Agregadas'!AB17*12*AB91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC92*(AC17-(Degraus!AB11*'Economias Agregadas'!AC17*12)-(Degraus!AB12*'Economias Agregadas'!AC17*12)-(Degraus!AB13*'Economias Agregadas'!AC17*12)-(Degraus!AB14*'Economias Agregadas'!AC17*12)-(Degraus!AB15*'Economias Agregadas'!AC17*12)-(Degraus!AB16*'Economias Agregadas'!AC17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC17*12*AC86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Economias Agregadas'!AC17*12*AC87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Economias Agregadas'!AC17*12*AC88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Economias Agregadas'!AC17*12*AC89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB15*'Economias Agregadas'!AC17*12*AC90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB16*'Economias Agregadas'!AC17*12*AC91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD92*(AD17-(Degraus!AC11*'Economias Agregadas'!AD17*12)-(Degraus!AC12*'Economias Agregadas'!AD17*12)-(Degraus!AC13*'Economias Agregadas'!AD17*12)-(Degraus!AC14*'Economias Agregadas'!AD17*12)-(Degraus!AC15*'Economias Agregadas'!AD17*12)-(Degraus!AC16*'Economias Agregadas'!AD17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD17*12*AD86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Economias Agregadas'!AD17*12*AD87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Economias Agregadas'!AD17*12*AD88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Economias Agregadas'!AD17*12*AD89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC15*'Economias Agregadas'!AD17*12*AD90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC16*'Economias Agregadas'!AD17*12*AD91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE92*(AE17-(Degraus!AD11*'Economias Agregadas'!AE17*12)-(Degraus!AD12*'Economias Agregadas'!AE17*12)-(Degraus!AD13*'Economias Agregadas'!AE17*12)-(Degraus!AD14*'Economias Agregadas'!AE17*12)-(Degraus!AD15*'Economias Agregadas'!AE17*12)-(Degraus!AD16*'Economias Agregadas'!AE17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE17*12*AE86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Economias Agregadas'!AE17*12*AE87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Economias Agregadas'!AE17*12*AE88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Economias Agregadas'!AE17*12*AE89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD15*'Economias Agregadas'!AE17*12*AE90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD16*'Economias Agregadas'!AE17*12*AE91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF92*(AF17-(Degraus!AE11*'Economias Agregadas'!AF17*12)-(Degraus!AE12*'Economias Agregadas'!AF17*12)-(Degraus!AE13*'Economias Agregadas'!AF17*12)-(Degraus!AE14*'Economias Agregadas'!AF17*12)-(Degraus!AE15*'Economias Agregadas'!AF17*12)-(Degraus!AE16*'Economias Agregadas'!AF17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF17*12*AF86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Economias Agregadas'!AF17*12*AF87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Economias Agregadas'!AF17*12*AF88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Economias Agregadas'!AF17*12*AF89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE15*'Economias Agregadas'!AF17*12*AF90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE16*'Economias Agregadas'!AF17*12*AF91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG92*(AG17-(Degraus!AF11*'Economias Agregadas'!AG17*12)-(Degraus!AF12*'Economias Agregadas'!AG17*12)-(Degraus!AF13*'Economias Agregadas'!AG17*12)-(Degraus!AF14*'Economias Agregadas'!AG17*12)-(Degraus!AF15*'Economias Agregadas'!AG17*12)-(Degraus!AF16*'Economias Agregadas'!AG17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG17*12*AG86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Economias Agregadas'!AG17*12*AG87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Economias Agregadas'!AG17*12*AG88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Economias Agregadas'!AG17*12*AG89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF15*'Economias Agregadas'!AG17*12*AG90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF16*'Economias Agregadas'!AG17*12*AG91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH92*(AH17-(Degraus!AG11*'Economias Agregadas'!AH17*12)-(Degraus!AG12*'Economias Agregadas'!AH17*12)-(Degraus!AG13*'Economias Agregadas'!AH17*12)-(Degraus!AG14*'Economias Agregadas'!AH17*12)-(Degraus!AG15*'Economias Agregadas'!AH17*12)-(Degraus!AG16*'Economias Agregadas'!AH17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH17*12*AH86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Economias Agregadas'!AH17*12*AH87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Economias Agregadas'!AH17*12*AH88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Economias Agregadas'!AH17*12*AH89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG15*'Economias Agregadas'!AH17*12*AH90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG16*'Economias Agregadas'!AH17*12*AH91","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI92*(AI17-(Degraus!AH11*'Economias Agregadas'!AI17*12)-(Degraus!AH12*'Economias Agregadas'!AI17*12)-(Degraus!AH13*'Economias Agregadas'!AI17*12)-(Degraus!AH14*'Economias Agregadas'!AI17*12)-(Degraus!AH15*'Economias Agregadas'!AI17*12)-(Degraus!AH16*'Economias Agregadas'!AI17*12))+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI17*12*AI86+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Economias Agregadas'!AI17*12*AI87+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Economias Agregadas'!AI17*12*AI88+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Economias Agregadas'!AI17*12*AI89+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH15*'Economias Agregadas'!AI17*12*AI90+VLOOKUP('Volumes Agregados'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH16*'Economias Agregadas'!AI17*12*AI91","v":0},null,0]
[null,"INATIVO + SANEPAR",8,{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D93*(D18-(Degraus!C11*'Economias Agregadas'!D18*12)-(Degraus!C12*'Economias Agregadas'!D18*12)-(Degraus!C13*'Economias Agregadas'!D18*12)-(Degraus!C14*'Economias Agregadas'!D18*12)-(Degraus!C15*'Economias Agregadas'!D18*12)-(Degraus!C16*'Economias Agregadas'!D18*12)-(Degraus!C17*'Economias Agregadas'!D18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Economias Agregadas'!D18*12*D86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Economias Agregadas'!D18*12*D87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Economias Agregadas'!D18*12*D88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Economias Agregadas'!D18*12*D89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C15*'Economias Agregadas'!D18*12*D90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C16*'Economias Agregadas'!D18*12*D91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C17*'Economias Agregadas'!D18*12*D92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E93*(E18-(Degraus!D11*'Economias Agregadas'!E18*12)-(Degraus!D12*'Economias Agregadas'!E18*12)-(Degraus!D13*'Economias Agregadas'!E18*12)-(Degraus!D14*'Economias Agregadas'!E18*12)-(Degraus!D15*'Economias Agregadas'!E18*12)-(Degraus!D16*'Economias Agregadas'!E18*12)-(Degraus!D17*'Economias Agregadas'!E18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Economias Agregadas'!E18*12*E86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Economias Agregadas'!E18*12*E87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Economias Agregadas'!E18*12*E88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Economias Agregadas'!E18*12*E89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D15*'Economias Agregadas'!E18*12*E90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D16*'Economias Agregadas'!E18*12*E91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D17*'Economias Agregadas'!E18*12*E92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F93*(F18-(Degraus!E11*'Economias Agregadas'!F18*12)-(Degraus!E12*'Economias Agregadas'!F18*12)-(Degraus!E13*'Economias Agregadas'!F18*12)-(Degraus!E14*'Economias Agregadas'!F18*12)-(Degraus!E15*'Economias Agregadas'!F18*12)-(Degraus!E16*'Economias Agregadas'!F18*12)-(Degraus!E17*'Economias Agregadas'!F18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Economias Agregadas'!F18*12*F86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Economias Agregadas'!F18*12*F87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Economias Agregadas'!F18*12*F88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Economias Agregadas'!F18*12*F89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E15*'Economias Agregadas'!F18*12*F90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E16*'Economias Agregadas'!F18*12*F91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E17*'Economias Agregadas'!F18*12*F92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G93*(G18-(Degraus!F11*'Economias Agregadas'!G18*12)-(Degraus!F12*'Economias Agregadas'!G18*12)-(Degraus!F13*'Economias Agregadas'!G18*12)-(Degraus!F14*'Economias Agregadas'!G18*12)-(Degraus!F15*'Economias Agregadas'!G18*12)-(Degraus!F16*'Economias Agregadas'!G18*12)-(Degraus!F17*'Economias Agregadas'!G18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Economias Agregadas'!G18*12*G86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Economias Agregadas'!G18*12*G87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Economias Agregadas'!G18*12*G88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Economias Agregadas'!G18*12*G89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F15*'Economias Agregadas'!G18*12*G90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F16*'Economias Agregadas'!G18*12*G91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F17*'Economias Agregadas'!G18*12*G92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H93*(H18-(Degraus!G11*'Economias Agregadas'!H18*12)-(Degraus!G12*'Economias Agregadas'!H18*12)-(Degraus!G13*'Economias Agregadas'!H18*12)-(Degraus!G14*'Economias Agregadas'!H18*12)-(Degraus!G15*'Economias Agregadas'!H18*12)-(Degraus!G16*'Economias Agregadas'!H18*12)-(Degraus!G17*'Economias Agregadas'!H18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Economias Agregadas'!H18*12*H86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Economias Agregadas'!H18*12*H87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Economias Agregadas'!H18*12*H88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Economias Agregadas'!H18*12*H89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G15*'Economias Agregadas'!H18*12*H90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G16*'Economias Agregadas'!H18*12*H91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G17*'Economias Agregadas'!H18*12*H92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I93*(I18-(Degraus!H11*'Economias Agregadas'!I18*12)-(Degraus!H12*'Economias Agregadas'!I18*12)-(Degraus!H13*'Economias Agregadas'!I18*12)-(Degraus!H14*'Economias Agregadas'!I18*12)-(Degraus!H15*'Economias Agregadas'!I18*12)-(Degraus!H16*'Economias Agregadas'!I18*12)-(Degraus!H17*'Economias Agregadas'!I18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Economias Agregadas'!I18*12*I86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Economias Agregadas'!I18*12*I87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Economias Agregadas'!I18*12*I88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Economias Agregadas'!I18*12*I89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H15*'Economias Agregadas'!I18*12*I90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H16*'Economias Agregadas'!I18*12*I91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H17*'Economias Agregadas'!I18*12*I92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J93*(J18-(Degraus!I11*'Economias Agregadas'!J18*12)-(Degraus!I12*'Economias Agregadas'!J18*12)-(Degraus!I13*'Economias Agregadas'!J18*12)-(Degraus!I14*'Economias Agregadas'!J18*12)-(Degraus!I15*'Economias Agregadas'!J18*12)-(Degraus!I16*'Economias Agregadas'!J18*12)-(Degraus!I17*'Economias Agregadas'!J18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Economias Agregadas'!J18*12*J86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Economias Agregadas'!J18*12*J87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Economias Agregadas'!J18*12*J88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Economias Agregadas'!J18*12*J89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I15*'Economias Agregadas'!J18*12*J90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I16*'Economias Agregadas'!J18*12*J91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I17*'Economias Agregadas'!J18*12*J92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K93*(K18-(Degraus!J11*'Economias Agregadas'!K18*12)-(Degraus!J12*'Economias Agregadas'!K18*12)-(Degraus!J13*'Economias Agregadas'!K18*12)-(Degraus!J14*'Economias Agregadas'!K18*12)-(Degraus!J15*'Economias Agregadas'!K18*12)-(Degraus!J16*'Economias Agregadas'!K18*12)-(Degraus!J17*'Economias Agregadas'!K18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Economias Agregadas'!K18*12*K86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Economias Agregadas'!K18*12*K87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Economias Agregadas'!K18*12*K88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Economias Agregadas'!K18*12*K89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J15*'Economias Agregadas'!K18*12*K90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J16*'Economias Agregadas'!K18*12*K91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J17*'Economias Agregadas'!K18*12*K92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L93*(L18-(Degraus!K11*'Economias Agregadas'!L18*12)-(Degraus!K12*'Economias Agregadas'!L18*12)-(Degraus!K13*'Economias Agregadas'!L18*12)-(Degraus!K14*'Economias Agregadas'!L18*12)-(Degraus!K15*'Economias Agregadas'!L18*12)-(Degraus!K16*'Economias Agregadas'!L18*12)-(Degraus!K17*'Economias Agregadas'!L18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Economias Agregadas'!L18*12*L86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Economias Agregadas'!L18*12*L87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Economias Agregadas'!L18*12*L88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Economias Agregadas'!L18*12*L89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K15*'Economias Agregadas'!L18*12*L90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K16*'Economias Agregadas'!L18*12*L91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K17*'Economias Agregadas'!L18*12*L92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M93*(M18-(Degraus!L11*'Economias Agregadas'!M18*12)-(Degraus!L12*'Economias Agregadas'!M18*12)-(Degraus!L13*'Economias Agregadas'!M18*12)-(Degraus!L14*'Economias Agregadas'!M18*12)-(Degraus!L15*'Economias Agregadas'!M18*12)-(Degraus!L16*'Economias Agregadas'!M18*12)-(Degraus!L17*'Economias Agregadas'!M18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Economias Agregadas'!M18*12*M86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Economias Agregadas'!M18*12*M87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Economias Agregadas'!M18*12*M88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Economias Agregadas'!M18*12*M89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L15*'Economias Agregadas'!M18*12*M90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L16*'Economias Agregadas'!M18*12*M91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L17*'Economias Agregadas'!M18*12*M92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N93*(N18-(Degraus!M11*'Economias Agregadas'!N18*12)-(Degraus!M12*'Economias Agregadas'!N18*12)-(Degraus!M13*'Economias Agregadas'!N18*12)-(Degraus!M14*'Economias Agregadas'!N18*12)-(Degraus!M15*'Economias Agregadas'!N18*12)-(Degraus!M16*'Economias Agregadas'!N18*12)-(Degraus!M17*'Economias Agregadas'!N18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Economias Agregadas'!N18*12*N86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Economias Agregadas'!N18*12*N87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Economias Agregadas'!N18*12*N88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Economias Agregadas'!N18*12*N89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M15*'Economias Agregadas'!N18*12*N90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M16*'Economias Agregadas'!N18*12*N91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M17*'Economias Agregadas'!N18*12*N92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O93*(O18-(Degraus!N11*'Economias Agregadas'!O18*12)-(Degraus!N12*'Economias Agregadas'!O18*12)-(Degraus!N13*'Economias Agregadas'!O18*12)-(Degraus!N14*'Economias Agregadas'!O18*12)-(Degraus!N15*'Economias Agregadas'!O18*12)-(Degraus!N16*'Economias Agregadas'!O18*12)-(Degraus!N17*'Economias Agregadas'!O18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Economias Agregadas'!O18*12*O86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Economias Agregadas'!O18*12*O87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Economias Agregadas'!O18*12*O88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Economias Agregadas'!O18*12*O89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N15*'Economias Agregadas'!O18*12*O90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N16*'Economias Agregadas'!O18*12*O91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N17*'Economias Agregadas'!O18*12*O92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P93*(P18-(Degraus!O11*'Economias Agregadas'!P18*12)-(Degraus!O12*'Economias Agregadas'!P18*12)-(Degraus!O13*'Economias Agregadas'!P18*12)-(Degraus!O14*'Economias Agregadas'!P18*12)-(Degraus!O15*'Economias Agregadas'!P18*12)-(Degraus!O16*'Economias Agregadas'!P18*12)-(Degraus!O17*'Economias Agregadas'!P18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Economias Agregadas'!P18*12*P86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Economias Agregadas'!P18*12*P87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Economias Agregadas'!P18*12*P88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Economias Agregadas'!P18*12*P89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O15*'Economias Agregadas'!P18*12*P90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O16*'Economias Agregadas'!P18*12*P91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O17*'Economias Agregadas'!P18*12*P92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q93*(Q18-(Degraus!P11*'Economias Agregadas'!Q18*12)-(Degraus!P12*'Economias Agregadas'!Q18*12)-(Degraus!P13*'Economias Agregadas'!Q18*12)-(Degraus!P14*'Economias Agregadas'!Q18*12)-(Degraus!P15*'Economias Agregadas'!Q18*12)-(Degraus!P16*'Economias Agregadas'!Q18*12)-(Degraus!P17*'Economias Agregadas'!Q18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Economias Agregadas'!Q18*12*Q86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Economias Agregadas'!Q18*12*Q87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Economias Agregadas'!Q18*12*Q88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Economias Agregadas'!Q18*12*Q89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P15*'Economias Agregadas'!Q18*12*Q90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P16*'Economias Agregadas'!Q18*12*Q91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P17*'Economias Agregadas'!Q18*12*Q92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R93*(R18-(Degraus!Q11*'Economias Agregadas'!R18*12)-(Degraus!Q12*'Economias Agregadas'!R18*12)-(Degraus!Q13*'Economias Agregadas'!R18*12)-(Degraus!Q14*'Economias Agregadas'!R18*12)-(Degraus!Q15*'Economias Agregadas'!R18*12)-(Degraus!Q16*'Economias Agregadas'!R18*12)-(Degraus!Q17*'Economias Agregadas'!R18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Economias Agregadas'!R18*12*R86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Economias Agregadas'!R18*12*R87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Economias Agregadas'!R18*12*R88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Economias Agregadas'!R18*12*R89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q15*'Economias Agregadas'!R18*12*R90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q16*'Economias Agregadas'!R18*12*R91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q17*'Economias Agregadas'!R18*12*R92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S93*(S18-(Degraus!R11*'Economias Agregadas'!S18*12)-(Degraus!R12*'Economias Agregadas'!S18*12)-(Degraus!R13*'Economias Agregadas'!S18*12)-(Degraus!R14*'Economias Agregadas'!S18*12)-(Degraus!R15*'Economias Agregadas'!S18*12)-(Degraus!R16*'Economias Agregadas'!S18*12)-(Degraus!R17*'Economias Agregadas'!S18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Economias Agregadas'!S18*12*S86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Economias Agregadas'!S18*12*S87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Economias Agregadas'!S18*12*S88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Economias Agregadas'!S18*12*S89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R15*'Economias Agregadas'!S18*12*S90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R16*'Economias Agregadas'!S18*12*S91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R17*'Economias Agregadas'!S18*12*S92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T93*(T18-(Degraus!S11*'Economias Agregadas'!T18*12)-(Degraus!S12*'Economias Agregadas'!T18*12)-(Degraus!S13*'Economias Agregadas'!T18*12)-(Degraus!S14*'Economias Agregadas'!T18*12)-(Degraus!S15*'Economias Agregadas'!T18*12)-(Degraus!S16*'Economias Agregadas'!T18*12)-(Degraus!S17*'Economias Agregadas'!T18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Economias Agregadas'!T18*12*T86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Economias Agregadas'!T18*12*T87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Economias Agregadas'!T18*12*T88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Economias Agregadas'!T18*12*T89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S15*'Economias Agregadas'!T18*12*T90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S16*'Economias Agregadas'!T18*12*T91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S17*'Economias Agregadas'!T18*12*T92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U93*(U18-(Degraus!T11*'Economias Agregadas'!U18*12)-(Degraus!T12*'Economias Agregadas'!U18*12)-(Degraus!T13*'Economias Agregadas'!U18*12)-(Degraus!T14*'Economias Agregadas'!U18*12)-(Degraus!T15*'Economias Agregadas'!U18*12)-(Degraus!T16*'Economias Agregadas'!U18*12)-(Degraus!T17*'Economias Agregadas'!U18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Economias Agregadas'!U18*12*U86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Economias Agregadas'!U18*12*U87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Economias Agregadas'!U18*12*U88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Economias Agregadas'!U18*12*U89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T15*'Economias Agregadas'!U18*12*U90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T16*'Economias Agregadas'!U18*12*U91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T17*'Economias Agregadas'!U18*12*U92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V93*(V18-(Degraus!U11*'Economias Agregadas'!V18*12)-(Degraus!U12*'Economias Agregadas'!V18*12)-(Degraus!U13*'Economias Agregadas'!V18*12)-(Degraus!U14*'Economias Agregadas'!V18*12)-(Degraus!U15*'Economias Agregadas'!V18*12)-(Degraus!U16*'Economias Agregadas'!V18*12)-(Degraus!U17*'Economias Agregadas'!V18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Economias Agregadas'!V18*12*V86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Economias Agregadas'!V18*12*V87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Economias Agregadas'!V18*12*V88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Economias Agregadas'!V18*12*V89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U15*'Economias Agregadas'!V18*12*V90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U16*'Economias Agregadas'!V18*12*V91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U17*'Economias Agregadas'!V18*12*V92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W93*(W18-(Degraus!V11*'Economias Agregadas'!W18*12)-(Degraus!V12*'Economias Agregadas'!W18*12)-(Degraus!V13*'Economias Agregadas'!W18*12)-(Degraus!V14*'Economias Agregadas'!W18*12)-(Degraus!V15*'Economias Agregadas'!W18*12)-(Degraus!V16*'Economias Agregadas'!W18*12)-(Degraus!V17*'Economias Agregadas'!W18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Economias Agregadas'!W18*12*W86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Economias Agregadas'!W18*12*W87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Economias Agregadas'!W18*12*W88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Economias Agregadas'!W18*12*W89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V15*'Economias Agregadas'!W18*12*W90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V16*'Economias Agregadas'!W18*12*W91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V17*'Economias Agregadas'!W18*12*W92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X93*(X18-(Degraus!W11*'Economias Agregadas'!X18*12)-(Degraus!W12*'Economias Agregadas'!X18*12)-(Degraus!W13*'Economias Agregadas'!X18*12)-(Degraus!W14*'Economias Agregadas'!X18*12)-(Degraus!W15*'Economias Agregadas'!X18*12)-(Degraus!W16*'Economias Agregadas'!X18*12)-(Degraus!W17*'Economias Agregadas'!X18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Economias Agregadas'!X18*12*X86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Economias Agregadas'!X18*12*X87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Economias Agregadas'!X18*12*X88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Economias Agregadas'!X18*12*X89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W15*'Economias Agregadas'!X18*12*X90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W16*'Economias Agregadas'!X18*12*X91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W17*'Economias Agregadas'!X18*12*X92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y93*(Y18-(Degraus!X11*'Economias Agregadas'!Y18*12)-(Degraus!X12*'Economias Agregadas'!Y18*12)-(Degraus!X13*'Economias Agregadas'!Y18*12)-(Degraus!X14*'Economias Agregadas'!Y18*12)-(Degraus!X15*'Economias Agregadas'!Y18*12)-(Degraus!X16*'Economias Agregadas'!Y18*12)-(Degraus!X17*'Economias Agregadas'!Y18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Economias Agregadas'!Y18*12*Y86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Economias Agregadas'!Y18*12*Y87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Economias Agregadas'!Y18*12*Y88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Economias Agregadas'!Y18*12*Y89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X15*'Economias Agregadas'!Y18*12*Y90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X16*'Economias Agregadas'!Y18*12*Y91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X17*'Economias Agregadas'!Y18*12*Y92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z93*(Z18-(Degraus!Y11*'Economias Agregadas'!Z18*12)-(Degraus!Y12*'Economias Agregadas'!Z18*12)-(Degraus!Y13*'Economias Agregadas'!Z18*12)-(Degraus!Y14*'Economias Agregadas'!Z18*12)-(Degraus!Y15*'Economias Agregadas'!Z18*12)-(Degraus!Y16*'Economias Agregadas'!Z18*12)-(Degraus!Y17*'Economias Agregadas'!Z18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Economias Agregadas'!Z18*12*Z86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Economias Agregadas'!Z18*12*Z87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Economias Agregadas'!Z18*12*Z88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Economias Agregadas'!Z18*12*Z89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y15*'Economias Agregadas'!Z18*12*Z90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y16*'Economias Agregadas'!Z18*12*Z91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y17*'Economias Agregadas'!Z18*12*Z92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA93*(AA18-(Degraus!Z11*'Economias Agregadas'!AA18*12)-(Degraus!Z12*'Economias Agregadas'!AA18*12)-(Degraus!Z13*'Economias Agregadas'!AA18*12)-(Degraus!Z14*'Economias Agregadas'!AA18*12)-(Degraus!Z15*'Economias Agregadas'!AA18*12)-(Degraus!Z16*'Economias Agregadas'!AA18*12)-(Degraus!Z17*'Economias Agregadas'!AA18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Economias Agregadas'!AA18*12*AA86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Economias Agregadas'!AA18*12*AA87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Economias Agregadas'!AA18*12*AA88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Economias Agregadas'!AA18*12*AA89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z15*'Economias Agregadas'!AA18*12*AA90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z16*'Economias Agregadas'!AA18*12*AA91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z17*'Economias Agregadas'!AA18*12*AA92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB93*(AB18-(Degraus!AA11*'Economias Agregadas'!AB18*12)-(Degraus!AA12*'Economias Agregadas'!AB18*12)-(Degraus!AA13*'Economias Agregadas'!AB18*12)-(Degraus!AA14*'Economias Agregadas'!AB18*12)-(Degraus!AA15*'Economias Agregadas'!AB18*12)-(Degraus!AA16*'Economias Agregadas'!AB18*12)-(Degraus!AA17*'Economias Agregadas'!AB18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Economias Agregadas'!AB18*12*AB86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Economias Agregadas'!AB18*12*AB87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Economias Agregadas'!AB18*12*AB88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Economias Agregadas'!AB18*12*AB89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA15*'Economias Agregadas'!AB18*12*AB90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA16*'Economias Agregadas'!AB18*12*AB91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA17*'Economias Agregadas'!AB18*12*AB92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC93*(AC18-(Degraus!AB11*'Economias Agregadas'!AC18*12)-(Degraus!AB12*'Economias Agregadas'!AC18*12)-(Degraus!AB13*'Economias Agregadas'!AC18*12)-(Degraus!AB14*'Economias Agregadas'!AC18*12)-(Degraus!AB15*'Economias Agregadas'!AC18*12)-(Degraus!AB16*'Economias Agregadas'!AC18*12)-(Degraus!AB17*'Economias Agregadas'!AC18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Economias Agregadas'!AC18*12*AC86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Economias Agregadas'!AC18*12*AC87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Economias Agregadas'!AC18*12*AC88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Economias Agregadas'!AC18*12*AC89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB15*'Economias Agregadas'!AC18*12*AC90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB16*'Economias Agregadas'!AC18*12*AC91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB17*'Economias Agregadas'!AC18*12*AC92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD93*(AD18-(Degraus!AC11*'Economias Agregadas'!AD18*12)-(Degraus!AC12*'Economias Agregadas'!AD18*12)-(Degraus!AC13*'Economias Agregadas'!AD18*12)-(Degraus!AC14*'Economias Agregadas'!AD18*12)-(Degraus!AC15*'Economias Agregadas'!AD18*12)-(Degraus!AC16*'Economias Agregadas'!AD18*12)-(Degraus!AC17*'Economias Agregadas'!AD18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Economias Agregadas'!AD18*12*AD86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Economias Agregadas'!AD18*12*AD87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Economias Agregadas'!AD18*12*AD88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Economias Agregadas'!AD18*12*AD89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC15*'Economias Agregadas'!AD18*12*AD90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC16*'Economias Agregadas'!AD18*12*AD91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC17*'Economias Agregadas'!AD18*12*AD92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE93*(AE18-(Degraus!AD11*'Economias Agregadas'!AE18*12)-(Degraus!AD12*'Economias Agregadas'!AE18*12)-(Degraus!AD13*'Economias Agregadas'!AE18*12)-(Degraus!AD14*'Economias Agregadas'!AE18*12)-(Degraus!AD15*'Economias Agregadas'!AE18*12)-(Degraus!AD16*'Economias Agregadas'!AE18*12)-(Degraus!AD17*'Economias Agregadas'!AE18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Economias Agregadas'!AE18*12*AE86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Economias Agregadas'!AE18*12*AE87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Economias Agregadas'!AE18*12*AE88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Economias Agregadas'!AE18*12*AE89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD15*'Economias Agregadas'!AE18*12*AE90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD16*'Economias Agregadas'!AE18*12*AE91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD17*'Economias Agregadas'!AE18*12*AE92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF93*(AF18-(Degraus!AE11*'Economias Agregadas'!AF18*12)-(Degraus!AE12*'Economias Agregadas'!AF18*12)-(Degraus!AE13*'Economias Agregadas'!AF18*12)-(Degraus!AE14*'Economias Agregadas'!AF18*12)-(Degraus!AE15*'Economias Agregadas'!AF18*12)-(Degraus!AE16*'Economias Agregadas'!AF18*12)-(Degraus!AE17*'Economias Agregadas'!AF18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Economias Agregadas'!AF18*12*AF86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Economias Agregadas'!AF18*12*AF87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Economias Agregadas'!AF18*12*AF88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Economias Agregadas'!AF18*12*AF89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE15*'Economias Agregadas'!AF18*12*AF90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE16*'Economias Agregadas'!AF18*12*AF91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE17*'Economias Agregadas'!AF18*12*AF92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG93*(AG18-(Degraus!AF11*'Economias Agregadas'!AG18*12)-(Degraus!AF12*'Economias Agregadas'!AG18*12)-(Degraus!AF13*'Economias Agregadas'!AG18*12)-(Degraus!AF14*'Economias Agregadas'!AG18*12)-(Degraus!AF15*'Economias Agregadas'!AG18*12)-(Degraus!AF16*'Economias Agregadas'!AG18*12)-(Degraus!AF17*'Economias Agregadas'!AG18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Economias Agregadas'!AG18*12*AG86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Economias Agregadas'!AG18*12*AG87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Economias Agregadas'!AG18*12*AG88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Economias Agregadas'!AG18*12*AG89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF15*'Economias Agregadas'!AG18*12*AG90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF16*'Economias Agregadas'!AG18*12*AG91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF17*'Economias Agregadas'!AG18*12*AG92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH93*(AH18-(Degraus!AG11*'Economias Agregadas'!AH18*12)-(Degraus!AG12*'Economias Agregadas'!AH18*12)-(Degraus!AG13*'Economias Agregadas'!AH18*12)-(Degraus!AG14*'Economias Agregadas'!AH18*12)-(Degraus!AG15*'Economias Agregadas'!AH18*12)-(Degraus!AG16*'Economias Agregadas'!AH18*12)-(Degraus!AG17*'Economias Agregadas'!AH18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Economias Agregadas'!AH18*12*AH86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Economias Agregadas'!AH18*12*AH87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Economias Agregadas'!AH18*12*AH88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Economias Agregadas'!AH18*12*AH89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG15*'Economias Agregadas'!AH18*12*AH90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG16*'Economias Agregadas'!AH18*12*AH91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG17*'Economias Agregadas'!AH18*12*AH92","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI93*(AI18-(Degraus!AH11*'Economias Agregadas'!AI18*12)-(Degraus!AH12*'Economias Agregadas'!AI18*12)-(Degraus!AH13*'Economias Agregadas'!AI18*12)-(Degraus!AH14*'Economias Agregadas'!AI18*12)-(Degraus!AH15*'Economias Agregadas'!AI18*12)-(Degraus!AH16*'Economias Agregadas'!AI18*12)-(Degraus!AH17*'Economias Agregadas'!AI18*12))+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Economias Agregadas'!AI18*12*AI86+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Economias Agregadas'!AI18*12*AI87+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Economias Agregadas'!AI18*12*AI88+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Economias Agregadas'!AI18*12*AI89+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH15*'Economias Agregadas'!AI18*12*AI90+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH16*'Economias Agregadas'!AI18*12*AI91+VLOOKUP('Volumes Agregados'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH17*'Economias Agregadas'!AI18*12*AI92","v":0},null,0]
[null,"INDUSTRIAL",1,{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D94*D19","v":238713.26222949126},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E94*E19","v":244161.0045231024},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F94*F19","v":249906.71150402378},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G94*G19","v":255441.14925026931},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H94*H19","v":81217.820791606937},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I94*I19","v":83071.315453734278},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J94*J19","v":85026.187150175392},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K94*K19","v":86909.1783541779},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L94*L19","v":19083.104942516624},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M94*M19","v":19518.605831398207},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N94*N19","v":19977.92647517737},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O94*O19","v":20420.357931741746},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P94*P19","v":13700.667983443305},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q94*Q19","v":14013.33476922236},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R94*R19","v":14343.102889102011},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S94*S19","v":14660.745458803269},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T94*T19","v":593.3286424643635},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U94*U19","v":606.86916178606145},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V94*V19","v":621.15028086234781},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W94*W19","v":634.90628421178258},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X94*X19","v":257.04337201778407},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y94*Y19","v":262.90943088671901},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z94*Z19","v":269.09633430049877},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA94*AA19","v":275.05574571832705},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB94*AB19","v":201.06153332679426},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC94*AC19","v":205.6500149574029},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD94*AD19","v":210.48946394670918},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE94*AE19","v":215.1509667428632},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF94*AF19","v":96.194145356348628},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG94*AG19","v":98.389418920796686},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH94*AH19","v":100.70476314313146},{"$f":"VLOOKUP('Volumes Agregados'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI94*AI19","v":102.93497232403652},null,1464915.4100689515]
[null,"INDUSTRIAL",2,{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D95*(D20-Degraus!C19*'Economias Agregadas'!D20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D20*D94*12","v":476703.34047707554},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E95*(E20-Degraus!D19*'Economias Agregadas'!E20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E20*E94*12","v":487561.55435766408},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F95*(F20-Degraus!E19*'Economias Agregadas'!F20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F20*F94*12","v":499010.38262661092},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G95*(G20-Degraus!F19*'Economias Agregadas'!G20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G20*G94*12","v":510031.50515146711},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H95*(H20-Degraus!G19*'Economias Agregadas'!H20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H20*H94*12","v":158917.95173483607},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I95*(I20-Degraus!H19*'Economias Agregadas'!I20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I20*I94*12","v":162537.73450185588},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J95*(J20-Degraus!I19*'Economias Agregadas'!J20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J20*J94*12","v":166354.40844689345},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K95*(K20-Degraus!J19*'Economias Agregadas'!K20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K20*K94*12","v":170028.49719390585},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L95*(L20-Degraus!K19*'Economias Agregadas'!L20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L20*L94*12","v":38324.063840610863},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M95*(M20-Degraus!L19*'Economias Agregadas'!M20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M20*M94*12","v":39196.970011139398},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N95*(N20-Degraus!M19*'Economias Agregadas'!N20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N20*N94*12","v":40117.35194526086},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O95*(O20-Degraus!N19*'Economias Agregadas'!O20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O20*O94*12","v":41003.34095091054},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P95*(P20-Degraus!O19*'Economias Agregadas'!P20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P20*P94*12","v":25685.161440192314},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q95*(Q20-Degraus!P19*'Economias Agregadas'!Q20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q20*Q94*12","v":26270.185699498325},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R95*(R20-Degraus!Q19*'Economias Agregadas'!R20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R20*R94*12","v":26887.027409941868},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S95*(S20-Degraus!R19*'Economias Agregadas'!S20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S20*S94*12","v":27480.816974329966},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T95*(T20-Degraus!S19*'Economias Agregadas'!T20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T20*T94*12","v":972.35350495236867},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U95*(U20-Degraus!T19*'Economias Agregadas'!U20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U20*U94*12","v":994.50162738820461},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V95*(V20-Degraus!U19*'Economias Agregadas'!V20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V20*V94*12","v":1017.8544803461942},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W95*(W20-Degraus!V19*'Economias Agregadas'!W20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W20*W94*12","v":1040.3349585784783},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X95*(X20-Degraus!W19*'Economias Agregadas'!X20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X20*X94*12","v":398.42503570054919},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y95*(Y20-Degraus!X19*'Economias Agregadas'!Y20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y20*Y94*12","v":407.5001684417943},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z95*(Z20-Degraus!Y19*'Economias Agregadas'!Z20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z20*Z94*12","v":417.06891520027841},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA95*(AA20-Degraus!Z19*'Economias Agregadas'!AA20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA20*AA94*12","v":426.28016635688152},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB95*(AB20-Degraus!AA19*'Economias Agregadas'!AB20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB20*AB94*12","v":625.03600259472671},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC95*(AC20-Degraus!AB19*'Economias Agregadas'!AC20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC20*AC94*12","v":639.00925144230712},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD95*(AD20-Degraus!AC19*'Economias Agregadas'!AD20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD20*AD94*12","v":653.7008758324414},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE95*(AE20-Degraus!AD19*'Economias Agregadas'!AE20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE20*AE94*12","v":667.7579811363687},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF95*(AF20-Degraus!AE19*'Economias Agregadas'!AF20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF20*AF94*12","v":253.94553967728552},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG95*(AG20-Degraus!AF19*'Economias Agregadas'!AG20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG20*AG94*12","v":259.61560289411511},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH95*(AH20-Degraus!AG19*'Economias Agregadas'!AH20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH20*AH94*12","v":265.57602163014116},{"$f":"VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI95*(AI20-Degraus!AH19*'Economias Agregadas'!AI20*12)+VLOOKUP('Volumes Agregados'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI20*AI94*12","v":271.2766507335653},null,2905420.5295450995]
[null,"INDUSTRIAL",3,{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D96*(D21-(Degraus!C19*'Economias Agregadas'!D21*12)-(Degraus!C20*'Economias Agregadas'!D21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D21*12*D94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Economias Agregadas'!D21*D95*12","v":833504.75004083652},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E96*(E21-(Degraus!D19*'Economias Agregadas'!E21*12)-(Degraus!D20*'Economias Agregadas'!E21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E21*12*E94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Economias Agregadas'!E21*E95*12","v":847513.78137591889},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F96*(F21-(Degraus!E19*'Economias Agregadas'!F21*12)-(Degraus!E20*'Economias Agregadas'!F21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F21*12*F94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Economias Agregadas'!F21*F95*12","v":861498.17436376552},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G96*(G21-(Degraus!F19*'Economias Agregadas'!G21*12)-(Degraus!F20*'Economias Agregadas'!G21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G21*12*G94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Economias Agregadas'!G21*G95*12","v":873343.13356908422},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H96*(H21-(Degraus!G19*'Economias Agregadas'!H21*12)-(Degraus!G20*'Economias Agregadas'!H21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H21*12*H94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Economias Agregadas'!H21*H95*12","v":259921.22765372143},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I96*(I21-(Degraus!H19*'Economias Agregadas'!I21*12)-(Degraus!H20*'Economias Agregadas'!I21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I21*12*I94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Economias Agregadas'!I21*I95*12","v":264285.8423062964},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J96*(J21-(Degraus!I19*'Economias Agregadas'!J21*12)-(Degraus!I20*'Economias Agregadas'!J21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J21*12*J94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Economias Agregadas'!J21*J95*12","v":268641.92801614059},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K96*(K21-(Degraus!J19*'Economias Agregadas'!K21*12)-(Degraus!J20*'Economias Agregadas'!K21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K21*12*K94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Economias Agregadas'!K21*K95*12","v":272329.73679013574},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L96*(L21-(Degraus!K19*'Economias Agregadas'!L21*12)-(Degraus!K20*'Economias Agregadas'!L21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L21*12*L94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Economias Agregadas'!L21*L95*12","v":62292.421957600171},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M96*(M21-(Degraus!L19*'Economias Agregadas'!M21*12)-(Degraus!L20*'Economias Agregadas'!M21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M21*12*M94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Economias Agregadas'!M21*M95*12","v":63333.243093411074},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N96*(N21-(Degraus!M19*'Economias Agregadas'!N21*12)-(Degraus!M20*'Economias Agregadas'!N21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N21*12*N94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Economias Agregadas'!N21*N95*12","v":64370.915906095914},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O96*(O21-(Degraus!N19*'Economias Agregadas'!O21*12)-(Degraus!N20*'Economias Agregadas'!O21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O21*12*O94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Economias Agregadas'!O21*O95*12","v":65246.976814345362},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P96*(P21-(Degraus!O19*'Economias Agregadas'!P21*12)-(Degraus!O20*'Economias Agregadas'!P21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P21*12*P94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Economias Agregadas'!P21*P95*12","v":40070.520220433536},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q96*(Q21-(Degraus!P19*'Economias Agregadas'!Q21*12)-(Degraus!P20*'Economias Agregadas'!Q21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q21*12*Q94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Economias Agregadas'!Q21*Q95*12","v":40742.078618492087},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R96*(R21-(Degraus!Q19*'Economias Agregadas'!R21*12)-(Degraus!Q20*'Economias Agregadas'!R21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R21*12*R94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Economias Agregadas'!R21*R95*12","v":41412.044151794427},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S96*(S21-(Degraus!R19*'Economias Agregadas'!S21*12)-(Degraus!R20*'Economias Agregadas'!S21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S21*12*S94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Economias Agregadas'!S21*S95*12","v":41978.619473034778},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T96*(T21-(Degraus!S19*'Economias Agregadas'!T21*12)-(Degraus!S20*'Economias Agregadas'!T21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T21*12*T94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Economias Agregadas'!T21*T95*12","v":3733.3632944446745},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U96*(U21-(Degraus!T19*'Economias Agregadas'!U21*12)-(Degraus!T20*'Economias Agregadas'!U21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U21*12*U94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Economias Agregadas'!U21*U95*12","v":3795.4406544216595},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V96*(V21-(Degraus!U19*'Economias Agregadas'!V21*12)-(Degraus!U20*'Economias Agregadas'!V21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V21*12*V94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Economias Agregadas'!V21*V95*12","v":3857.2651536602807},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W96*(W21-(Degraus!V19*'Economias Agregadas'!W21*12)-(Degraus!V20*'Economias Agregadas'!W21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W21*12*W94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Economias Agregadas'!W21*W95*12","v":3909.3193265852092},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X96*(X21-(Degraus!W19*'Economias Agregadas'!X21*12)-(Degraus!W20*'Economias Agregadas'!X21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X21*12*X94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Economias Agregadas'!X21*X95*12","v":1399.6519450125465},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y96*(Y21-(Degraus!X19*'Economias Agregadas'!Y21*12)-(Degraus!X20*'Economias Agregadas'!Y21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y21*12*Y94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Economias Agregadas'!Y21*Y95*12","v":1423.1489565537631},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z96*(Z21-(Degraus!Y19*'Economias Agregadas'!Z21*12)-(Degraus!Y20*'Economias Agregadas'!Z21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z21*12*Z94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Economias Agregadas'!Z21*Z95*12","v":1446.5987577132714},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA96*(AA21-(Degraus!Z19*'Economias Agregadas'!AA21*12)-(Degraus!Z20*'Economias Agregadas'!AA21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA21*12*AA94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Economias Agregadas'!AA21*AA95*12","v":1466.4482605462222},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB96*(AB21-(Degraus!AA19*'Economias Agregadas'!AB21*12)-(Degraus!AA20*'Economias Agregadas'!AB21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB21*12*AB94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Economias Agregadas'!AB21*AB95*12","v":2045.3738187342553},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC96*(AC21-(Degraus!AB19*'Economias Agregadas'!AC21*12)-(Degraus!AB20*'Economias Agregadas'!AC21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC21*12*AC94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Economias Agregadas'!AC21*AC95*12","v":2079.1056937924213},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD96*(AD21-(Degraus!AC19*'Economias Agregadas'!AD21*12)-(Degraus!AC20*'Economias Agregadas'!AD21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD21*12*AD94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Economias Agregadas'!AD21*AD95*12","v":2112.6399583988259},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE96*(AE21-(Degraus!AD19*'Economias Agregadas'!AE21*12)-(Degraus!AD20*'Economias Agregadas'!AE21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE21*12*AE94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Economias Agregadas'!AE21*AE95*12","v":2140.7436614959388},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF96*(AF21-(Degraus!AE19*'Economias Agregadas'!AF21*12)-(Degraus!AE20*'Economias Agregadas'!AF21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF21*12*AF94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Economias Agregadas'!AF21*AF95*12","v":711.64080719557785},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG96*(AG21-(Degraus!AF19*'Economias Agregadas'!AG21*12)-(Degraus!AF20*'Economias Agregadas'!AG21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG21*12*AG94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Economias Agregadas'!AG21*AG95*12","v":723.44267324117891},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH96*(AH21-(Degraus!AG19*'Economias Agregadas'!AH21*12)-(Degraus!AG20*'Economias Agregadas'!AH21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH21*12*AH94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Economias Agregadas'!AH21*AH95*12","v":735.18973081716274},{"$f":"VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI96*(AI21-(Degraus!AH19*'Economias Agregadas'!AI21*12)-(Degraus!AH20*'Economias Agregadas'!AI21*12))+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI21*12*AI94+VLOOKUP('Volumes Agregados'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Economias Agregadas'!AI21*AI95*12","v":745.06570398402937},null,4932809.8327477025]
[null,"INDUSTRIAL",4,{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D97*(D22-(Degraus!C19*'Economias Agregadas'!D22*12)-(Degraus!C20*'Economias Agregadas'!D22*12)-(Degraus!C21*'Economias Agregadas'!D22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D22*12*D94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Economias Agregadas'!D22*12*D95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Economias Agregadas'!D22*12*D96","v":1089942.3617875674},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E97*(E22-(Degraus!D19*'Economias Agregadas'!E22*12)-(Degraus!D20*'Economias Agregadas'!E22*12)-(Degraus!D21*'Economias Agregadas'!E22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E22*12*E94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Economias Agregadas'!E22*12*E95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Economias Agregadas'!E22*12*E96","v":1111662.2933424928},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F97*(F22-(Degraus!E19*'Economias Agregadas'!F22*12)-(Degraus!E20*'Economias Agregadas'!F22*12)-(Degraus!E21*'Economias Agregadas'!F22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F22*12*F94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Economias Agregadas'!F22*12*F95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Economias Agregadas'!F22*12*F96","v":1134072.5851237071},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G97*(G22-(Degraus!F19*'Economias Agregadas'!G22*12)-(Degraus!F20*'Economias Agregadas'!G22*12)-(Degraus!F21*'Economias Agregadas'!G22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G22*12*G94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Economias Agregadas'!G22*12*G95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Economias Agregadas'!G22*12*G96","v":1154636.2543848385},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H97*(H22-(Degraus!G19*'Economias Agregadas'!H22*12)-(Degraus!G20*'Economias Agregadas'!H22*12)-(Degraus!G21*'Economias Agregadas'!H22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H22*12*H94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Economias Agregadas'!H22*12*H95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Economias Agregadas'!H22*12*H96","v":289334.61974562699},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I97*(I22-(Degraus!H19*'Economias Agregadas'!I22*12)-(Degraus!H20*'Economias Agregadas'!I22*12)-(Degraus!H21*'Economias Agregadas'!I22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I22*12*I94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Economias Agregadas'!I22*12*I95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Economias Agregadas'!I22*12*I96","v":295093.86088105757},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J97*(J22-(Degraus!I19*'Economias Agregadas'!J22*12)-(Degraus!I20*'Economias Agregadas'!J22*12)-(Degraus!I21*'Economias Agregadas'!J22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J22*12*J94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Economias Agregadas'!J22*12*J95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Economias Agregadas'!J22*12*J96","v":301034.9825397869},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K97*(K22-(Degraus!J19*'Economias Agregadas'!K22*12)-(Degraus!J20*'Economias Agregadas'!K22*12)-(Degraus!J21*'Economias Agregadas'!K22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K22*12*K94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Economias Agregadas'!K22*12*K95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Economias Agregadas'!K22*12*K96","v":306484.08392259898},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L97*(L22-(Degraus!K19*'Economias Agregadas'!L22*12)-(Degraus!K20*'Economias Agregadas'!L22*12)-(Degraus!K21*'Economias Agregadas'!L22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L22*12*L94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Economias Agregadas'!L22*12*L95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Economias Agregadas'!L22*12*L96","v":97501.3136679038},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M97*(M22-(Degraus!L19*'Economias Agregadas'!M22*12)-(Degraus!L20*'Economias Agregadas'!M22*12)-(Degraus!L21*'Economias Agregadas'!M22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M22*12*M94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Economias Agregadas'!M22*12*M95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Economias Agregadas'!M22*12*M96","v":99444.7558262932},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N97*(N22-(Degraus!M19*'Economias Agregadas'!N22*12)-(Degraus!M20*'Economias Agregadas'!N22*12)-(Degraus!M21*'Economias Agregadas'!N22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N22*12*N94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Economias Agregadas'!N22*12*N95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Economias Agregadas'!N22*12*N96","v":101450.05548003869},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O97*(O22-(Degraus!N19*'Economias Agregadas'!O22*12)-(Degraus!N20*'Economias Agregadas'!O22*12)-(Degraus!N21*'Economias Agregadas'!O22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O22*12*O94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Economias Agregadas'!O22*12*O95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Economias Agregadas'!O22*12*O96","v":103290.29755814702},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P97*(P22-(Degraus!O19*'Economias Agregadas'!P22*12)-(Degraus!O20*'Economias Agregadas'!P22*12)-(Degraus!O21*'Economias Agregadas'!P22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P22*12*P94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Economias Agregadas'!P22*12*P95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Economias Agregadas'!P22*12*P96","v":58433.179204476939},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q97*(Q22-(Degraus!P19*'Economias Agregadas'!Q22*12)-(Degraus!P20*'Economias Agregadas'!Q22*12)-(Degraus!P21*'Economias Agregadas'!Q22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q22*12*Q94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Economias Agregadas'!Q22*12*Q95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Economias Agregadas'!Q22*12*Q96","v":59597.481526695308},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R97*(R22-(Degraus!Q19*'Economias Agregadas'!R22*12)-(Degraus!Q20*'Economias Agregadas'!R22*12)-(Degraus!Q21*'Economias Agregadas'!R22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R22*12*R94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Economias Agregadas'!R22*12*R95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Economias Agregadas'!R22*12*R96","v":60798.767202048519},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S97*(S22-(Degraus!R19*'Economias Agregadas'!S22*12)-(Degraus!R20*'Economias Agregadas'!S22*12)-(Degraus!R21*'Economias Agregadas'!S22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S22*12*S94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Economias Agregadas'!S22*12*S95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Economias Agregadas'!S22*12*S96","v":61901.016632584957},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T97*(T22-(Degraus!S19*'Economias Agregadas'!T22*12)-(Degraus!S20*'Economias Agregadas'!T22*12)-(Degraus!S21*'Economias Agregadas'!T22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T22*12*T94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Economias Agregadas'!T22*12*T95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Economias Agregadas'!T22*12*T96","v":3784.3628891093394},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U97*(U22-(Degraus!T19*'Economias Agregadas'!U22*12)-(Degraus!T20*'Economias Agregadas'!U22*12)-(Degraus!T21*'Economias Agregadas'!U22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U22*12*U94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Economias Agregadas'!U22*12*U95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Economias Agregadas'!U22*12*U96","v":3859.853888090418},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V97*(V22-(Degraus!U19*'Economias Agregadas'!V22*12)-(Degraus!U20*'Economias Agregadas'!V22*12)-(Degraus!U21*'Economias Agregadas'!V22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V22*12*V94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Economias Agregadas'!V22*12*V95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Economias Agregadas'!V22*12*V96","v":3937.7583882711806},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W97*(W22-(Degraus!V19*'Economias Agregadas'!W22*12)-(Degraus!V20*'Economias Agregadas'!W22*12)-(Degraus!V21*'Economias Agregadas'!W22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W22*12*W94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Economias Agregadas'!W22*12*W95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Economias Agregadas'!W22*12*W96","v":4009.2730147387329},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X97*(X22-(Degraus!W19*'Economias Agregadas'!X22*12)-(Degraus!W20*'Economias Agregadas'!X22*12)-(Degraus!W21*'Economias Agregadas'!X22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X22*12*X94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Economias Agregadas'!X22*12*X95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Economias Agregadas'!X22*12*X96","v":1345.0736393675995},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y97*(Y22-(Degraus!X19*'Economias Agregadas'!Y22*12)-(Degraus!X20*'Economias Agregadas'!Y22*12)-(Degraus!X21*'Economias Agregadas'!Y22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y22*12*Y94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Economias Agregadas'!Y22*12*Y95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Economias Agregadas'!Y22*12*Y96","v":1371.8349488065985},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z97*(Z22-(Degraus!Y19*'Economias Agregadas'!Z22*12)-(Degraus!Y20*'Economias Agregadas'!Z22*12)-(Degraus!Y21*'Economias Agregadas'!Z22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z22*12*Z94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Economias Agregadas'!Z22*12*Z95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Economias Agregadas'!Z22*12*Z96","v":1399.4391280067089},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA97*(AA22-(Degraus!Z19*'Economias Agregadas'!AA22*12)-(Degraus!Z20*'Economias Agregadas'!AA22*12)-(Degraus!Z21*'Economias Agregadas'!AA22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA22*12*AA94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Economias Agregadas'!AA22*12*AA95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Economias Agregadas'!AA22*12*AA96","v":1424.7524695032516},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB97*(AB22-(Degraus!AA19*'Economias Agregadas'!AB22*12)-(Degraus!AA20*'Economias Agregadas'!AB22*12)-(Degraus!AA21*'Economias Agregadas'!AB22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB22*12*AB94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Economias Agregadas'!AB22*12*AB95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Economias Agregadas'!AB22*12*AB96","v":1877.48496482834},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC97*(AC22-(Degraus!AB19*'Economias Agregadas'!AC22*12)-(Degraus!AB20*'Economias Agregadas'!AC22*12)-(Degraus!AB21*'Economias Agregadas'!AC22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC22*12*AC94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Economias Agregadas'!AC22*12*AC95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Economias Agregadas'!AC22*12*AC96","v":1913.9856106261041},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD97*(AD22-(Degraus!AC19*'Economias Agregadas'!AD22*12)-(Degraus!AC20*'Economias Agregadas'!AD22*12)-(Degraus!AC21*'Economias Agregadas'!AD22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD22*12*AD94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Economias Agregadas'!AD22*12*AD95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Economias Agregadas'!AD22*12*AD96","v":1951.4814297418102},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE97*(AE22-(Degraus!AD19*'Economias Agregadas'!AE22*12)-(Degraus!AD20*'Economias Agregadas'!AE22*12)-(Degraus!AD21*'Economias Agregadas'!AE22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE22*12*AE94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Economias Agregadas'!AE22*12*AE95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Economias Agregadas'!AE22*12*AE96","v":1985.5409923021673},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF97*(AF22-(Degraus!AE19*'Economias Agregadas'!AF22*12)-(Degraus!AE20*'Economias Agregadas'!AF22*12)-(Degraus!AE21*'Economias Agregadas'!AF22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF22*12*AF94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Economias Agregadas'!AF22*12*AF95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Economias Agregadas'!AF22*12*AF96","v":908.56632146522929},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG97*(AG22-(Degraus!AF19*'Economias Agregadas'!AG22*12)-(Degraus!AF20*'Economias Agregadas'!AG22*12)-(Degraus!AF21*'Economias Agregadas'!AG22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG22*12*AG94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Economias Agregadas'!AG22*12*AG95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Economias Agregadas'!AG22*12*AG96","v":926.25490503436049},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH97*(AH22-(Degraus!AG19*'Economias Agregadas'!AH22*12)-(Degraus!AG20*'Economias Agregadas'!AH22*12)-(Degraus!AG21*'Economias Agregadas'!AH22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH22*12*AH94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Economias Agregadas'!AH22*12*AH95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Economias Agregadas'!AH22*12*AH96","v":944.43037553295437},{"$f":"VLOOKUP('Volumes Agregados'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI97*(AI22-(Degraus!AH19*'Economias Agregadas'!AI22*12)-(Degraus!AH20*'Economias Agregadas'!AI22*12)-(Degraus!AH21*'Economias Agregadas'!AI22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI22*12*AI94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Economias Agregadas'!AI22*12*AI95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Economias Agregadas'!AI22*12*AI96","v":960.94991705650614},null,6357278.9517083485]
[null,"INDUSTRIAL",5,{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D98*(D23-(Degraus!C19*'Economias Agregadas'!D23*12)-(Degraus!C20*'Economias Agregadas'!D23*12)-(Degraus!C21*'Economias Agregadas'!D23*12)-(Degraus!C22*'Economias Agregadas'!D23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D23*12*D94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Economias Agregadas'!D23*12*D95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Economias Agregadas'!D23*12*D96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Economias Agregadas'!D23*12*D97","v":2109589.0954350363},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E98*(E23-(Degraus!D19*'Economias Agregadas'!E23*12)-(Degraus!D20*'Economias Agregadas'!E23*12)-(Degraus!D21*'Economias Agregadas'!E23*12)-(Degraus!D22*'Economias Agregadas'!E23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E23*12*E94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Economias Agregadas'!E23*12*E95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Economias Agregadas'!E23*12*E96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Economias Agregadas'!E23*12*E97","v":2154247.4157505361},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F98*(F23-(Degraus!E19*'Economias Agregadas'!F23*12)-(Degraus!E20*'Economias Agregadas'!F23*12)-(Degraus!E21*'Economias Agregadas'!F23*12)-(Degraus!E22*'Economias Agregadas'!F23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F23*12*F94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Economias Agregadas'!F23*12*F95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Economias Agregadas'!F23*12*F96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Economias Agregadas'!F23*12*F97","v":2200798.4495659508},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G98*(G23-(Degraus!F19*'Economias Agregadas'!G23*12)-(Degraus!F20*'Economias Agregadas'!G23*12)-(Degraus!F21*'Economias Agregadas'!G23*12)-(Degraus!F22*'Economias Agregadas'!G23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G23*12*G94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Economias Agregadas'!G23*12*G95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Economias Agregadas'!G23*12*G96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Economias Agregadas'!G23*12*G97","v":2244507.8053553281},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H98*(H23-(Degraus!G19*'Economias Agregadas'!H23*12)-(Degraus!G20*'Economias Agregadas'!H23*12)-(Degraus!G21*'Economias Agregadas'!H23*12)-(Degraus!G22*'Economias Agregadas'!H23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H23*12*H94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Economias Agregadas'!H23*12*H95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Economias Agregadas'!H23*12*H96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Economias Agregadas'!H23*12*H97","v":536596.29959482327},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I98*(I23-(Degraus!H19*'Economias Agregadas'!I23*12)-(Degraus!H20*'Economias Agregadas'!I23*12)-(Degraus!H21*'Economias Agregadas'!I23*12)-(Degraus!H22*'Economias Agregadas'!I23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I23*12*I94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Economias Agregadas'!I23*12*I95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Economias Agregadas'!I23*12*I96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Economias Agregadas'!I23*12*I97","v":547957.18181686301},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J98*(J23-(Degraus!I19*'Economias Agregadas'!J23*12)-(Degraus!I20*'Economias Agregadas'!J23*12)-(Degraus!I21*'Economias Agregadas'!J23*12)-(Degraus!I22*'Economias Agregadas'!J23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J23*12*J94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Economias Agregadas'!J23*12*J95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Economias Agregadas'!J23*12*J96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Economias Agregadas'!J23*12*J97","v":559799.82848522009},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K98*(K23-(Degraus!J19*'Economias Agregadas'!K23*12)-(Degraus!J20*'Economias Agregadas'!K23*12)-(Degraus!J21*'Economias Agregadas'!K23*12)-(Degraus!J22*'Economias Agregadas'!K23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K23*12*K94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Economias Agregadas'!K23*12*K95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Economias Agregadas'!K23*12*K96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Economias Agregadas'!K23*12*K97","v":570920.1022430762},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L98*(L23-(Degraus!K19*'Economias Agregadas'!L23*12)-(Degraus!K20*'Economias Agregadas'!L23*12)-(Degraus!K21*'Economias Agregadas'!L23*12)-(Degraus!K22*'Economias Agregadas'!L23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L23*12*L94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Economias Agregadas'!L23*12*L95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Economias Agregadas'!L23*12*L96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Economias Agregadas'!L23*12*L97","v":187528.6305556935},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M98*(M23-(Degraus!L19*'Economias Agregadas'!M23*12)-(Degraus!L20*'Economias Agregadas'!M23*12)-(Degraus!L21*'Economias Agregadas'!M23*12)-(Degraus!L22*'Economias Agregadas'!M23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M23*12*M94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Economias Agregadas'!M23*12*M95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Economias Agregadas'!M23*12*M96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Economias Agregadas'!M23*12*M97","v":191495.73008786389},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N98*(N23-(Degraus!M19*'Economias Agregadas'!N23*12)-(Degraus!M20*'Economias Agregadas'!N23*12)-(Degraus!M21*'Economias Agregadas'!N23*12)-(Degraus!M22*'Economias Agregadas'!N23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N23*12*N94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Economias Agregadas'!N23*12*N95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Economias Agregadas'!N23*12*N96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Economias Agregadas'!N23*12*N97","v":195630.4989313914},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O98*(O23-(Degraus!N19*'Economias Agregadas'!O23*12)-(Degraus!N20*'Economias Agregadas'!O23*12)-(Degraus!N21*'Economias Agregadas'!O23*12)-(Degraus!N22*'Economias Agregadas'!O23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O23*12*O94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Economias Agregadas'!O23*12*O95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Economias Agregadas'!O23*12*O96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Economias Agregadas'!O23*12*O97","v":199511.89720513317},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P98*(P23-(Degraus!O19*'Economias Agregadas'!P23*12)-(Degraus!O20*'Economias Agregadas'!P23*12)-(Degraus!O21*'Economias Agregadas'!P23*12)-(Degraus!O22*'Economias Agregadas'!P23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P23*12*P94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Economias Agregadas'!P23*12*P95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Economias Agregadas'!P23*12*P96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Economias Agregadas'!P23*12*P97","v":109268.16471318038},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q98*(Q23-(Degraus!P19*'Economias Agregadas'!Q23*12)-(Degraus!P20*'Economias Agregadas'!Q23*12)-(Degraus!P21*'Economias Agregadas'!Q23*12)-(Degraus!P22*'Economias Agregadas'!Q23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q23*12*Q94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Economias Agregadas'!Q23*12*Q95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Economias Agregadas'!Q23*12*Q96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Economias Agregadas'!Q23*12*Q97","v":111578.63461268948},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R98*(R23-(Degraus!Q19*'Economias Agregadas'!R23*12)-(Degraus!Q20*'Economias Agregadas'!R23*12)-(Degraus!Q21*'Economias Agregadas'!R23*12)-(Degraus!Q22*'Economias Agregadas'!R23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R23*12*R94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Economias Agregadas'!R23*12*R95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Economias Agregadas'!R23*12*R96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Economias Agregadas'!R23*12*R97","v":113986.57633684986},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S98*(S23-(Degraus!R19*'Economias Agregadas'!S23*12)-(Degraus!R20*'Economias Agregadas'!S23*12)-(Degraus!R21*'Economias Agregadas'!S23*12)-(Degraus!R22*'Economias Agregadas'!S23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S23*12*S94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Economias Agregadas'!S23*12*S95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Economias Agregadas'!S23*12*S96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Economias Agregadas'!S23*12*S97","v":116246.58957248845},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T98*(T23-(Degraus!S19*'Economias Agregadas'!T23*12)-(Degraus!S20*'Economias Agregadas'!T23*12)-(Degraus!S21*'Economias Agregadas'!T23*12)-(Degraus!S22*'Economias Agregadas'!T23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T23*12*T94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Economias Agregadas'!T23*12*T95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Economias Agregadas'!T23*12*T96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Economias Agregadas'!T23*12*T97","v":6213.6069677010692},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U98*(U23-(Degraus!T19*'Economias Agregadas'!U23*12)-(Degraus!T20*'Economias Agregadas'!U23*12)-(Degraus!T21*'Economias Agregadas'!U23*12)-(Degraus!T22*'Economias Agregadas'!U23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U23*12*U94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Economias Agregadas'!U23*12*U95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Economias Agregadas'!U23*12*U96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Economias Agregadas'!U23*12*U97","v":6345.234798687452},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V98*(V23-(Degraus!U19*'Economias Agregadas'!V23*12)-(Degraus!U20*'Economias Agregadas'!V23*12)-(Degraus!U21*'Economias Agregadas'!V23*12)-(Degraus!U22*'Economias Agregadas'!V23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V23*12*V94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Economias Agregadas'!V23*12*V95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Economias Agregadas'!V23*12*V96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Economias Agregadas'!V23*12*V97","v":6482.4567245989947},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W98*(W23-(Degraus!V19*'Economias Agregadas'!W23*12)-(Degraus!V20*'Economias Agregadas'!W23*12)-(Degraus!V21*'Economias Agregadas'!W23*12)-(Degraus!V22*'Economias Agregadas'!W23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W23*12*W94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Economias Agregadas'!W23*12*W95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Economias Agregadas'!W23*12*W96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Economias Agregadas'!W23*12*W97","v":6611.3341107870592},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X98*(X23-(Degraus!W19*'Economias Agregadas'!X23*12)-(Degraus!W20*'Economias Agregadas'!X23*12)-(Degraus!W21*'Economias Agregadas'!X23*12)-(Degraus!W22*'Economias Agregadas'!X23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X23*12*X94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Economias Agregadas'!X23*12*X95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Economias Agregadas'!X23*12*X96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Economias Agregadas'!X23*12*X97","v":3239.4459377123167},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y98*(Y23-(Degraus!X19*'Economias Agregadas'!Y23*12)-(Degraus!X20*'Economias Agregadas'!Y23*12)-(Degraus!X21*'Economias Agregadas'!Y23*12)-(Degraus!X22*'Economias Agregadas'!Y23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y23*12*Y94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Economias Agregadas'!Y23*12*Y95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Economias Agregadas'!Y23*12*Y96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Economias Agregadas'!Y23*12*Y97","v":3307.9477693070639},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z98*(Z23-(Degraus!Y19*'Economias Agregadas'!Z23*12)-(Degraus!Y20*'Economias Agregadas'!Z23*12)-(Degraus!Y21*'Economias Agregadas'!Z23*12)-(Degraus!Y22*'Economias Agregadas'!Z23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z23*12*Z94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Economias Agregadas'!Z23*12*Z95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Economias Agregadas'!Z23*12*Z96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Economias Agregadas'!Z23*12*Z97","v":3379.3401541607091},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA98*(AA23-(Degraus!Z19*'Economias Agregadas'!AA23*12)-(Degraus!Z20*'Economias Agregadas'!AA23*12)-(Degraus!Z21*'Economias Agregadas'!AA23*12)-(Degraus!Z22*'Economias Agregadas'!AA23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA23*12*AA94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Economias Agregadas'!AA23*12*AA95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Economias Agregadas'!AA23*12*AA96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Economias Agregadas'!AA23*12*AA97","v":3446.3480331576075},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB98*(AB23-(Degraus!AA19*'Economias Agregadas'!AB23*12)-(Degraus!AA20*'Economias Agregadas'!AB23*12)-(Degraus!AA21*'Economias Agregadas'!AB23*12)-(Degraus!AA22*'Economias Agregadas'!AB23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB23*12*AB94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Economias Agregadas'!AB23*12*AB95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Economias Agregadas'!AB23*12*AB96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Economias Agregadas'!AB23*12*AB97","v":3948.9832049995948},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC98*(AC23-(Degraus!AB19*'Economias Agregadas'!AC23*12)-(Degraus!AB20*'Economias Agregadas'!AC23*12)-(Degraus!AB21*'Economias Agregadas'!AC23*12)-(Degraus!AB22*'Economias Agregadas'!AC23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC23*12*AC94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Economias Agregadas'!AC23*12*AC95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Economias Agregadas'!AC23*12*AC96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Economias Agregadas'!AC23*12*AC97","v":4032.0705125859913},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD98*(AD23-(Degraus!AC19*'Economias Agregadas'!AD23*12)-(Degraus!AC20*'Economias Agregadas'!AD23*12)-(Degraus!AC21*'Economias Agregadas'!AD23*12)-(Degraus!AC22*'Economias Agregadas'!AD23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD23*12*AD94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Economias Agregadas'!AD23*12*AD95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Economias Agregadas'!AD23*12*AD96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Economias Agregadas'!AD23*12*AD97","v":4118.5925718206727},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE98*(AE23-(Degraus!AD19*'Economias Agregadas'!AE23*12)-(Degraus!AD20*'Economias Agregadas'!AE23*12)-(Degraus!AD21*'Economias Agregadas'!AE23*12)-(Degraus!AD22*'Economias Agregadas'!AE23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE23*12*AE94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Economias Agregadas'!AE23*12*AE95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Economias Agregadas'!AE23*12*AE96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Economias Agregadas'!AE23*12*AE97","v":4199.6527505090762},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF98*(AF23-(Degraus!AE19*'Economias Agregadas'!AF23*12)-(Degraus!AE20*'Economias Agregadas'!AF23*12)-(Degraus!AE21*'Economias Agregadas'!AF23*12)-(Degraus!AE22*'Economias Agregadas'!AF23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF23*12*AF94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Economias Agregadas'!AF23*12*AF95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Economias Agregadas'!AF23*12*AF96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Economias Agregadas'!AF23*12*AF97","v":2331.2102913379113},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG98*(AG23-(Degraus!AF19*'Economias Agregadas'!AG23*12)-(Degraus!AF20*'Economias Agregadas'!AG23*12)-(Degraus!AF21*'Economias Agregadas'!AG23*12)-(Degraus!AF22*'Economias Agregadas'!AG23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG23*12*AG94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Economias Agregadas'!AG23*12*AG95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Economias Agregadas'!AG23*12*AG96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Economias Agregadas'!AG23*12*AG97","v":2380.3192504543531},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH98*(AH23-(Degraus!AG19*'Economias Agregadas'!AH23*12)-(Degraus!AG20*'Economias Agregadas'!AH23*12)-(Degraus!AG21*'Economias Agregadas'!AH23*12)-(Degraus!AG22*'Economias Agregadas'!AH23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH23*12*AH94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Economias Agregadas'!AH23*12*AH95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Economias Agregadas'!AH23*12*AH96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Economias Agregadas'!AH23*12*AH97","v":2431.4685754858215},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI98*(AI23-(Degraus!AH19*'Economias Agregadas'!AI23*12)-(Degraus!AH20*'Economias Agregadas'!AI23*12)-(Degraus!AH21*'Economias Agregadas'!AI23*12)-(Degraus!AH22*'Economias Agregadas'!AI23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI23*12*AI94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Economias Agregadas'!AI23*12*AI95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Economias Agregadas'!AI23*12*AI96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Economias Agregadas'!AI23*12*AI97","v":2479.4103242264441},null,12214610.322239652]
[null,"INDUSTRIAL",6,{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D99*(D24-(Degraus!C19*'Economias Agregadas'!D24*12)-(Degraus!C20*'Economias Agregadas'!D24*12)-(Degraus!C21*'Economias Agregadas'!D24*12)-(Degraus!C22*'Economias Agregadas'!D24*12)-(Degraus!C23*'Economias Agregadas'!D24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D24*12*D94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Economias Agregadas'!D24*12*D95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Economias Agregadas'!D24*12*D96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Economias Agregadas'!D24*12*D97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C23*'Economias Agregadas'!D24*12*D98","v":14267928.894569963},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E99*(E24-(Degraus!D19*'Economias Agregadas'!E24*12)-(Degraus!D20*'Economias Agregadas'!E24*12)-(Degraus!D21*'Economias Agregadas'!E24*12)-(Degraus!D22*'Economias Agregadas'!E24*12)-(Degraus!D23*'Economias Agregadas'!E24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E24*12*E94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Economias Agregadas'!E24*12*E95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Economias Agregadas'!E24*12*E96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Economias Agregadas'!E24*12*E97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D23*'Economias Agregadas'!E24*12*E98","v":14586899.677202327},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F99*(F24-(Degraus!E19*'Economias Agregadas'!F24*12)-(Degraus!E20*'Economias Agregadas'!F24*12)-(Degraus!E21*'Economias Agregadas'!F24*12)-(Degraus!E22*'Economias Agregadas'!F24*12)-(Degraus!E23*'Economias Agregadas'!F24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F24*12*F94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Economias Agregadas'!F24*12*F95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Economias Agregadas'!F24*12*F96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Economias Agregadas'!F24*12*F97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E23*'Economias Agregadas'!F24*12*F98","v":14922268.711796511},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G99*(G24-(Degraus!F19*'Economias Agregadas'!G24*12)-(Degraus!F20*'Economias Agregadas'!G24*12)-(Degraus!F21*'Economias Agregadas'!G24*12)-(Degraus!F22*'Economias Agregadas'!G24*12)-(Degraus!F23*'Economias Agregadas'!G24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G24*12*G94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Economias Agregadas'!G24*12*G95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Economias Agregadas'!G24*12*G96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Economias Agregadas'!G24*12*G97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F23*'Economias Agregadas'!G24*12*G98","v":15243152.85234512},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H99*(H24-(Degraus!G19*'Economias Agregadas'!H24*12)-(Degraus!G20*'Economias Agregadas'!H24*12)-(Degraus!G21*'Economias Agregadas'!H24*12)-(Degraus!G22*'Economias Agregadas'!H24*12)-(Degraus!G23*'Economias Agregadas'!H24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H24*12*H94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Economias Agregadas'!H24*12*H95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Economias Agregadas'!H24*12*H96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Economias Agregadas'!H24*12*H97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G23*'Economias Agregadas'!H24*12*H98","v":3453988.4832183868},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I99*(I24-(Degraus!H19*'Economias Agregadas'!I24*12)-(Degraus!H20*'Economias Agregadas'!I24*12)-(Degraus!H21*'Economias Agregadas'!I24*12)-(Degraus!H22*'Economias Agregadas'!I24*12)-(Degraus!H23*'Economias Agregadas'!I24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I24*12*I94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Economias Agregadas'!I24*12*I95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Economias Agregadas'!I24*12*I96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Economias Agregadas'!I24*12*I97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H23*'Economias Agregadas'!I24*12*I98","v":3531226.9015297079},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J99*(J24-(Degraus!I19*'Economias Agregadas'!J24*12)-(Degraus!I20*'Economias Agregadas'!J24*12)-(Degraus!I21*'Economias Agregadas'!J24*12)-(Degraus!I22*'Economias Agregadas'!J24*12)-(Degraus!I23*'Economias Agregadas'!J24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J24*12*J94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Economias Agregadas'!J24*12*J95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Economias Agregadas'!J24*12*J96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Economias Agregadas'!J24*12*J97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I23*'Economias Agregadas'!J24*12*J98","v":3612439.647173313},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K99*(K24-(Degraus!J19*'Economias Agregadas'!K24*12)-(Degraus!J20*'Economias Agregadas'!K24*12)-(Degraus!J21*'Economias Agregadas'!K24*12)-(Degraus!J22*'Economias Agregadas'!K24*12)-(Degraus!J23*'Economias Agregadas'!K24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K24*12*K94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Economias Agregadas'!K24*12*K95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Economias Agregadas'!K24*12*K96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Economias Agregadas'!K24*12*K97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J23*'Economias Agregadas'!K24*12*K98","v":3690151.973825627},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L99*(L24-(Degraus!K19*'Economias Agregadas'!L24*12)-(Degraus!K20*'Economias Agregadas'!L24*12)-(Degraus!K21*'Economias Agregadas'!L24*12)-(Degraus!K22*'Economias Agregadas'!L24*12)-(Degraus!K23*'Economias Agregadas'!L24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L24*12*L94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Economias Agregadas'!L24*12*L95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Economias Agregadas'!L24*12*L96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Economias Agregadas'!L24*12*L97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K23*'Economias Agregadas'!L24*12*L98","v":1981055.2336991038},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M99*(M24-(Degraus!L19*'Economias Agregadas'!M24*12)-(Degraus!L20*'Economias Agregadas'!M24*12)-(Degraus!L21*'Economias Agregadas'!M24*12)-(Degraus!L22*'Economias Agregadas'!M24*12)-(Degraus!L23*'Economias Agregadas'!M24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M24*12*M94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Economias Agregadas'!M24*12*M95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Economias Agregadas'!M24*12*M96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Economias Agregadas'!M24*12*M97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L23*'Economias Agregadas'!M24*12*M98","v":2025475.777760556},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N99*(N24-(Degraus!M19*'Economias Agregadas'!N24*12)-(Degraus!M20*'Economias Agregadas'!N24*12)-(Degraus!M21*'Economias Agregadas'!N24*12)-(Degraus!M22*'Economias Agregadas'!N24*12)-(Degraus!M23*'Economias Agregadas'!N24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N24*12*N94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Economias Agregadas'!N24*12*N95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Economias Agregadas'!N24*12*N96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Economias Agregadas'!N24*12*N97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M23*'Economias Agregadas'!N24*12*N98","v":2072201.3165655404},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O99*(O24-(Degraus!N19*'Economias Agregadas'!O24*12)-(Degraus!N20*'Economias Agregadas'!O24*12)-(Degraus!N21*'Economias Agregadas'!O24*12)-(Degraus!N22*'Economias Agregadas'!O24*12)-(Degraus!N23*'Economias Agregadas'!O24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O24*12*O94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Economias Agregadas'!O24*12*O95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Economias Agregadas'!O24*12*O96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Economias Agregadas'!O24*12*O97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N23*'Economias Agregadas'!O24*12*O98","v":2116952.7267755996},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P99*(P24-(Degraus!O19*'Economias Agregadas'!P24*12)-(Degraus!O20*'Economias Agregadas'!P24*12)-(Degraus!O21*'Economias Agregadas'!P24*12)-(Degraus!O22*'Economias Agregadas'!P24*12)-(Degraus!O23*'Economias Agregadas'!P24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P24*12*P94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Economias Agregadas'!P24*12*P95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Economias Agregadas'!P24*12*P96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Economias Agregadas'!P24*12*P97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O23*'Economias Agregadas'!P24*12*P98","v":1229397.841083386},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q99*(Q24-(Degraus!P19*'Economias Agregadas'!Q24*12)-(Degraus!P20*'Economias Agregadas'!Q24*12)-(Degraus!P21*'Economias Agregadas'!Q24*12)-(Degraus!P22*'Economias Agregadas'!Q24*12)-(Degraus!P23*'Economias Agregadas'!Q24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q24*12*Q94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Economias Agregadas'!Q24*12*Q95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Economias Agregadas'!Q24*12*Q96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Economias Agregadas'!Q24*12*Q97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P23*'Economias Agregadas'!Q24*12*Q98","v":1256974.2185015904},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R99*(R24-(Degraus!Q19*'Economias Agregadas'!R24*12)-(Degraus!Q20*'Economias Agregadas'!R24*12)-(Degraus!Q21*'Economias Agregadas'!R24*12)-(Degraus!Q22*'Economias Agregadas'!R24*12)-(Degraus!Q23*'Economias Agregadas'!R24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R24*12*R94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Economias Agregadas'!R24*12*R95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Economias Agregadas'!R24*12*R96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Economias Agregadas'!R24*12*R97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q23*'Economias Agregadas'!R24*12*R98","v":1285983.1474482545},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S99*(S24-(Degraus!R19*'Economias Agregadas'!S24*12)-(Degraus!R20*'Economias Agregadas'!S24*12)-(Degraus!R21*'Economias Agregadas'!S24*12)-(Degraus!R22*'Economias Agregadas'!S24*12)-(Degraus!R23*'Economias Agregadas'!S24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S24*12*S94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Economias Agregadas'!S24*12*S95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Economias Agregadas'!S24*12*S96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Economias Agregadas'!S24*12*S97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R23*'Economias Agregadas'!S24*12*S98","v":1313769.7728567198},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T99*(T24-(Degraus!S19*'Economias Agregadas'!T24*12)-(Degraus!S20*'Economias Agregadas'!T24*12)-(Degraus!S21*'Economias Agregadas'!T24*12)-(Degraus!S22*'Economias Agregadas'!T24*12)-(Degraus!S23*'Economias Agregadas'!T24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T24*12*T94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Economias Agregadas'!T24*12*T95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Economias Agregadas'!T24*12*T96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Economias Agregadas'!T24*12*T97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S23*'Economias Agregadas'!T24*12*T98","v":31427.51876011991},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U99*(U24-(Degraus!T19*'Economias Agregadas'!U24*12)-(Degraus!T20*'Economias Agregadas'!U24*12)-(Degraus!T21*'Economias Agregadas'!U24*12)-(Degraus!T22*'Economias Agregadas'!U24*12)-(Degraus!T23*'Economias Agregadas'!U24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U24*12*U94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Economias Agregadas'!U24*12*U95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Economias Agregadas'!U24*12*U96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Economias Agregadas'!U24*12*U97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T23*'Economias Agregadas'!U24*12*U98","v":32124.867325619183},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V99*(V24-(Degraus!U19*'Economias Agregadas'!V24*12)-(Degraus!U20*'Economias Agregadas'!V24*12)-(Degraus!U21*'Economias Agregadas'!V24*12)-(Degraus!U22*'Economias Agregadas'!V24*12)-(Degraus!U23*'Economias Agregadas'!V24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V24*12*V94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Economias Agregadas'!V24*12*V95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Economias Agregadas'!V24*12*V96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Economias Agregadas'!V24*12*V97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U23*'Economias Agregadas'!V24*12*V98","v":32857.222813316737},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W99*(W24-(Degraus!V19*'Economias Agregadas'!W24*12)-(Degraus!V20*'Economias Agregadas'!W24*12)-(Degraus!V21*'Economias Agregadas'!W24*12)-(Degraus!V22*'Economias Agregadas'!W24*12)-(Degraus!V23*'Economias Agregadas'!W24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W24*12*W94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Economias Agregadas'!W24*12*W95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Economias Agregadas'!W24*12*W96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Economias Agregadas'!W24*12*W97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V23*'Economias Agregadas'!W24*12*W98","v":33556.207997831028},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X99*(X24-(Degraus!W19*'Economias Agregadas'!X24*12)-(Degraus!W20*'Economias Agregadas'!X24*12)-(Degraus!W21*'Economias Agregadas'!X24*12)-(Degraus!W22*'Economias Agregadas'!X24*12)-(Degraus!W23*'Economias Agregadas'!X24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X24*12*X94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Economias Agregadas'!X24*12*X95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Economias Agregadas'!X24*12*X96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Economias Agregadas'!X24*12*X97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W23*'Economias Agregadas'!X24*12*X98","v":19018.04643101024},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y99*(Y24-(Degraus!X19*'Economias Agregadas'!Y24*12)-(Degraus!X20*'Economias Agregadas'!Y24*12)-(Degraus!X21*'Economias Agregadas'!Y24*12)-(Degraus!X22*'Economias Agregadas'!Y24*12)-(Degraus!X23*'Economias Agregadas'!Y24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y24*12*Y94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Economias Agregadas'!Y24*12*Y95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Economias Agregadas'!Y24*12*Y96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Economias Agregadas'!Y24*12*Y97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X23*'Economias Agregadas'!Y24*12*Y98","v":19440.83075512042},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z99*(Z24-(Degraus!Y19*'Economias Agregadas'!Z24*12)-(Degraus!Y20*'Economias Agregadas'!Z24*12)-(Degraus!Y21*'Economias Agregadas'!Z24*12)-(Degraus!Y22*'Economias Agregadas'!Z24*12)-(Degraus!Y23*'Economias Agregadas'!Z24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z24*12*Z94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Economias Agregadas'!Z24*12*Z95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Economias Agregadas'!Z24*12*Z96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Economias Agregadas'!Z24*12*Z97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y23*'Economias Agregadas'!Z24*12*Z98","v":19884.967200160452},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA99*(AA24-(Degraus!Z19*'Economias Agregadas'!AA24*12)-(Degraus!Z20*'Economias Agregadas'!AA24*12)-(Degraus!Z21*'Economias Agregadas'!AA24*12)-(Degraus!Z22*'Economias Agregadas'!AA24*12)-(Degraus!Z23*'Economias Agregadas'!AA24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA24*12*AA94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Economias Agregadas'!AA24*12*AA95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Economias Agregadas'!AA24*12*AA96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Economias Agregadas'!AA24*12*AA97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z23*'Economias Agregadas'!AA24*12*AA98","v":20309.131103649233},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB99*(AB24-(Degraus!AA19*'Economias Agregadas'!AB24*12)-(Degraus!AA20*'Economias Agregadas'!AB24*12)-(Degraus!AA21*'Economias Agregadas'!AB24*12)-(Degraus!AA22*'Economias Agregadas'!AB24*12)-(Degraus!AA23*'Economias Agregadas'!AB24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB24*12*AB94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Economias Agregadas'!AB24*12*AB95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Economias Agregadas'!AB24*12*AB96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Economias Agregadas'!AB24*12*AB97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA23*'Economias Agregadas'!AB24*12*AB98","v":32456.542328103555},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC99*(AC24-(Degraus!AB19*'Economias Agregadas'!AC24*12)-(Degraus!AB20*'Economias Agregadas'!AC24*12)-(Degraus!AB21*'Economias Agregadas'!AC24*12)-(Degraus!AB22*'Economias Agregadas'!AC24*12)-(Degraus!AB23*'Economias Agregadas'!AC24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC24*12*AC94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Economias Agregadas'!AC24*12*AC95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Economias Agregadas'!AC24*12*AC96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Economias Agregadas'!AC24*12*AC97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB23*'Economias Agregadas'!AC24*12*AC98","v":33183.61220168302},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD99*(AD24-(Degraus!AC19*'Economias Agregadas'!AD24*12)-(Degraus!AC20*'Economias Agregadas'!AD24*12)-(Degraus!AC21*'Economias Agregadas'!AD24*12)-(Degraus!AC22*'Economias Agregadas'!AD24*12)-(Degraus!AC23*'Economias Agregadas'!AD24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD24*12*AD94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Economias Agregadas'!AD24*12*AD95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Economias Agregadas'!AD24*12*AD96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Economias Agregadas'!AD24*12*AD97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC23*'Economias Agregadas'!AD24*12*AD98","v":33948.298753260889},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE99*(AE24-(Degraus!AD19*'Economias Agregadas'!AE24*12)-(Degraus!AD20*'Economias Agregadas'!AE24*12)-(Degraus!AD21*'Economias Agregadas'!AE24*12)-(Degraus!AD22*'Economias Agregadas'!AE24*12)-(Degraus!AD23*'Economias Agregadas'!AE24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE24*12*AE94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Economias Agregadas'!AE24*12*AE95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Economias Agregadas'!AE24*12*AE96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Economias Agregadas'!AE24*12*AE97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD23*'Economias Agregadas'!AE24*12*AE98","v":34680.448617333881},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF99*(AF24-(Degraus!AE19*'Economias Agregadas'!AF24*12)-(Degraus!AE20*'Economias Agregadas'!AF24*12)-(Degraus!AE21*'Economias Agregadas'!AF24*12)-(Degraus!AE22*'Economias Agregadas'!AF24*12)-(Degraus!AE23*'Economias Agregadas'!AF24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF24*12*AF94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Economias Agregadas'!AF24*12*AF95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Economias Agregadas'!AF24*12*AF96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Economias Agregadas'!AF24*12*AF97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE23*'Economias Agregadas'!AF24*12*AF98","v":20836.260171569804},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG99*(AG24-(Degraus!AF19*'Economias Agregadas'!AG24*12)-(Degraus!AF20*'Economias Agregadas'!AG24*12)-(Degraus!AF21*'Economias Agregadas'!AG24*12)-(Degraus!AF22*'Economias Agregadas'!AG24*12)-(Degraus!AF23*'Economias Agregadas'!AG24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG24*12*AG94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Economias Agregadas'!AG24*12*AG95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Economias Agregadas'!AG24*12*AG96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Economias Agregadas'!AG24*12*AG97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF23*'Economias Agregadas'!AG24*12*AG98","v":21303.20289162016},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH99*(AH24-(Degraus!AG19*'Economias Agregadas'!AH24*12)-(Degraus!AG20*'Economias Agregadas'!AH24*12)-(Degraus!AG21*'Economias Agregadas'!AH24*12)-(Degraus!AG22*'Economias Agregadas'!AH24*12)-(Degraus!AG23*'Economias Agregadas'!AH24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH24*12*AH94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Economias Agregadas'!AH24*12*AH95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Economias Agregadas'!AH24*12*AH96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Economias Agregadas'!AH24*12*AH97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG23*'Economias Agregadas'!AH24*12*AH98","v":21794.333359021846},{"$f":"VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI99*(AI24-(Degraus!AH19*'Economias Agregadas'!AI24*12)-(Degraus!AH20*'Economias Agregadas'!AI24*12)-(Degraus!AH21*'Economias Agregadas'!AI24*12)-(Degraus!AH22*'Economias Agregadas'!AI24*12)-(Degraus!AH23*'Economias Agregadas'!AI24*12))+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI24*12*AI94+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Economias Agregadas'!AI24*12*AI95+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Economias Agregadas'!AI24*12*AI96+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Economias Agregadas'!AI24*12*AI97+VLOOKUP('Volumes Agregados'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH23*'Economias Agregadas'!AI24*12*AI98","v":22264.627200284045},null,87018953.294261411]
[null,"INDUSTRIAL",7,{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D100*(D25-(Degraus!C19*'Economias Agregadas'!D25*12)-(Degraus!C20*'Economias Agregadas'!D25*12)-(Degraus!C21*'Economias Agregadas'!D25*12)-(Degraus!C22*'Economias Agregadas'!D25*12)-(Degraus!C23*'Economias Agregadas'!D25*12)-(Degraus!C24*'Economias Agregadas'!D25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D25*12*D94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Economias Agregadas'!D25*12*D95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Economias Agregadas'!D25*12*D96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Economias Agregadas'!D25*12*D97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C23*'Economias Agregadas'!D25*12*D98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C24*'Economias Agregadas'!D25*12*D99","v":12476524.271913562},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E100*(E25-(Degraus!D19*'Economias Agregadas'!E25*12)-(Degraus!D20*'Economias Agregadas'!E25*12)-(Degraus!D21*'Economias Agregadas'!E25*12)-(Degraus!D22*'Economias Agregadas'!E25*12)-(Degraus!D23*'Economias Agregadas'!E25*12)-(Degraus!D24*'Economias Agregadas'!E25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E25*12*E94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Economias Agregadas'!E25*12*E95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Economias Agregadas'!E25*12*E96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Economias Agregadas'!E25*12*E97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D23*'Economias Agregadas'!E25*12*E98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D24*'Economias Agregadas'!E25*12*E99","v":12760281.541086324},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F100*(F25-(Degraus!E19*'Economias Agregadas'!F25*12)-(Degraus!E20*'Economias Agregadas'!F25*12)-(Degraus!E21*'Economias Agregadas'!F25*12)-(Degraus!E22*'Economias Agregadas'!F25*12)-(Degraus!E23*'Economias Agregadas'!F25*12)-(Degraus!E24*'Economias Agregadas'!F25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F25*12*F94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Economias Agregadas'!F25*12*F95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Economias Agregadas'!F25*12*F96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Economias Agregadas'!F25*12*F97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E23*'Economias Agregadas'!F25*12*F98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E24*'Economias Agregadas'!F25*12*F99","v":13059405.423007473},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G100*(G25-(Degraus!F19*'Economias Agregadas'!G25*12)-(Degraus!F20*'Economias Agregadas'!G25*12)-(Degraus!F21*'Economias Agregadas'!G25*12)-(Degraus!F22*'Economias Agregadas'!G25*12)-(Degraus!F23*'Economias Agregadas'!G25*12)-(Degraus!F24*'Economias Agregadas'!G25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G25*12*G94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Economias Agregadas'!G25*12*G95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Economias Agregadas'!G25*12*G96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Economias Agregadas'!G25*12*G97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F23*'Economias Agregadas'!G25*12*G98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F24*'Economias Agregadas'!G25*12*G99","v":13347215.070923042},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H100*(H25-(Degraus!G19*'Economias Agregadas'!H25*12)-(Degraus!G20*'Economias Agregadas'!H25*12)-(Degraus!G21*'Economias Agregadas'!H25*12)-(Degraus!G22*'Economias Agregadas'!H25*12)-(Degraus!G23*'Economias Agregadas'!H25*12)-(Degraus!G24*'Economias Agregadas'!H25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H25*12*H94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Economias Agregadas'!H25*12*H95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Economias Agregadas'!H25*12*H96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Economias Agregadas'!H25*12*H97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G23*'Economias Agregadas'!H25*12*H98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G24*'Economias Agregadas'!H25*12*H99","v":3672908.9444796341},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I100*(I25-(Degraus!H19*'Economias Agregadas'!I25*12)-(Degraus!H20*'Economias Agregadas'!I25*12)-(Degraus!H21*'Economias Agregadas'!I25*12)-(Degraus!H22*'Economias Agregadas'!I25*12)-(Degraus!H23*'Economias Agregadas'!I25*12)-(Degraus!H24*'Economias Agregadas'!I25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I25*12*I94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Economias Agregadas'!I25*12*I95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Economias Agregadas'!I25*12*I96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Economias Agregadas'!I25*12*I97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H23*'Economias Agregadas'!I25*12*I98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H24*'Economias Agregadas'!I25*12*I99","v":3756456.1543014003},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J100*(J25-(Degraus!I19*'Economias Agregadas'!J25*12)-(Degraus!I20*'Economias Agregadas'!J25*12)-(Degraus!I21*'Economias Agregadas'!J25*12)-(Degraus!I22*'Economias Agregadas'!J25*12)-(Degraus!I23*'Economias Agregadas'!J25*12)-(Degraus!I24*'Economias Agregadas'!J25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J25*12*J94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Economias Agregadas'!J25*12*J95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Economias Agregadas'!J25*12*J96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Economias Agregadas'!J25*12*J97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I23*'Economias Agregadas'!J25*12*J98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I24*'Economias Agregadas'!J25*12*J99","v":3844529.8693648456},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K100*(K25-(Degraus!J19*'Economias Agregadas'!K25*12)-(Degraus!J20*'Economias Agregadas'!K25*12)-(Degraus!J21*'Economias Agregadas'!K25*12)-(Degraus!J22*'Economias Agregadas'!K25*12)-(Degraus!J23*'Economias Agregadas'!K25*12)-(Degraus!J24*'Economias Agregadas'!K25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K25*12*K94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Economias Agregadas'!K25*12*K95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Economias Agregadas'!K25*12*K96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Economias Agregadas'!K25*12*K97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J23*'Economias Agregadas'!K25*12*K98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J24*'Economias Agregadas'!K25*12*K99","v":3929276.5168546373},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L100*(L25-(Degraus!K19*'Economias Agregadas'!L25*12)-(Degraus!K20*'Economias Agregadas'!L25*12)-(Degraus!K21*'Economias Agregadas'!L25*12)-(Degraus!K22*'Economias Agregadas'!L25*12)-(Degraus!K23*'Economias Agregadas'!L25*12)-(Degraus!K24*'Economias Agregadas'!L25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L25*12*L94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Economias Agregadas'!L25*12*L95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Economias Agregadas'!L25*12*L96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Economias Agregadas'!L25*12*L97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K23*'Economias Agregadas'!L25*12*L98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K24*'Economias Agregadas'!L25*12*L99","v":2834152.1667357925},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M100*(M25-(Degraus!L19*'Economias Agregadas'!M25*12)-(Degraus!L20*'Economias Agregadas'!M25*12)-(Degraus!L21*'Economias Agregadas'!M25*12)-(Degraus!L22*'Economias Agregadas'!M25*12)-(Degraus!L23*'Economias Agregadas'!M25*12)-(Degraus!L24*'Economias Agregadas'!M25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M25*12*M94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Economias Agregadas'!M25*12*M95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Economias Agregadas'!M25*12*M96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Economias Agregadas'!M25*12*M97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L23*'Economias Agregadas'!M25*12*M98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L24*'Economias Agregadas'!M25*12*M99","v":2898633.582248474},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N100*(N25-(Degraus!M19*'Economias Agregadas'!N25*12)-(Degraus!M20*'Economias Agregadas'!N25*12)-(Degraus!M21*'Economias Agregadas'!N25*12)-(Degraus!M22*'Economias Agregadas'!N25*12)-(Degraus!M23*'Economias Agregadas'!N25*12)-(Degraus!M24*'Economias Agregadas'!N25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N25*12*N94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Economias Agregadas'!N25*12*N95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Economias Agregadas'!N25*12*N96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Economias Agregadas'!N25*12*N97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M23*'Economias Agregadas'!N25*12*N98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M24*'Economias Agregadas'!N25*12*N99","v":2966610.6429127278},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O100*(O25-(Degraus!N19*'Economias Agregadas'!O25*12)-(Degraus!N20*'Economias Agregadas'!O25*12)-(Degraus!N21*'Economias Agregadas'!O25*12)-(Degraus!N22*'Economias Agregadas'!O25*12)-(Degraus!N23*'Economias Agregadas'!O25*12)-(Degraus!N24*'Economias Agregadas'!O25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O25*12*O94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Economias Agregadas'!O25*12*O95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Economias Agregadas'!O25*12*O96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Economias Agregadas'!O25*12*O97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N23*'Economias Agregadas'!O25*12*O98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N24*'Economias Agregadas'!O25*12*O99","v":3032024.1356062815},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P100*(P25-(Degraus!O19*'Economias Agregadas'!P25*12)-(Degraus!O20*'Economias Agregadas'!P25*12)-(Degraus!O21*'Economias Agregadas'!P25*12)-(Degraus!O22*'Economias Agregadas'!P25*12)-(Degraus!O23*'Economias Agregadas'!P25*12)-(Degraus!O24*'Economias Agregadas'!P25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P25*12*P94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Economias Agregadas'!P25*12*P95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Economias Agregadas'!P25*12*P96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Economias Agregadas'!P25*12*P97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O23*'Economias Agregadas'!P25*12*P98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O24*'Economias Agregadas'!P25*12*P99","v":1996377.2564551313},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q100*(Q25-(Degraus!P19*'Economias Agregadas'!Q25*12)-(Degraus!P20*'Economias Agregadas'!Q25*12)-(Degraus!P21*'Economias Agregadas'!Q25*12)-(Degraus!P22*'Economias Agregadas'!Q25*12)-(Degraus!P23*'Economias Agregadas'!Q25*12)-(Degraus!P24*'Economias Agregadas'!Q25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q25*12*Q94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Economias Agregadas'!Q25*12*Q95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Economias Agregadas'!Q25*12*Q96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Economias Agregadas'!Q25*12*Q97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P23*'Economias Agregadas'!Q25*12*Q98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P24*'Economias Agregadas'!Q25*12*Q99","v":2041806.3088358138},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R100*(R25-(Degraus!Q19*'Economias Agregadas'!R25*12)-(Degraus!Q20*'Economias Agregadas'!R25*12)-(Degraus!Q21*'Economias Agregadas'!R25*12)-(Degraus!Q22*'Economias Agregadas'!R25*12)-(Degraus!Q23*'Economias Agregadas'!R25*12)-(Degraus!Q24*'Economias Agregadas'!R25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R25*12*R94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Economias Agregadas'!R25*12*R95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Economias Agregadas'!R25*12*R96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Economias Agregadas'!R25*12*R97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q23*'Economias Agregadas'!R25*12*R98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q24*'Economias Agregadas'!R25*12*R99","v":2089699.4646654348},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S100*(S25-(Degraus!R19*'Economias Agregadas'!S25*12)-(Degraus!R20*'Economias Agregadas'!S25*12)-(Degraus!R21*'Economias Agregadas'!S25*12)-(Degraus!R22*'Economias Agregadas'!S25*12)-(Degraus!R23*'Economias Agregadas'!S25*12)-(Degraus!R24*'Economias Agregadas'!S25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S25*12*S94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Economias Agregadas'!S25*12*S95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Economias Agregadas'!S25*12*S96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Economias Agregadas'!S25*12*S97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R23*'Economias Agregadas'!S25*12*S98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R24*'Economias Agregadas'!S25*12*S99","v":2135789.1729625976},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T100*(T25-(Degraus!S19*'Economias Agregadas'!T25*12)-(Degraus!S20*'Economias Agregadas'!T25*12)-(Degraus!S21*'Economias Agregadas'!T25*12)-(Degraus!S22*'Economias Agregadas'!T25*12)-(Degraus!S23*'Economias Agregadas'!T25*12)-(Degraus!S24*'Economias Agregadas'!T25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T25*12*T94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Economias Agregadas'!T25*12*T95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Economias Agregadas'!T25*12*T96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Economias Agregadas'!T25*12*T97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S23*'Economias Agregadas'!T25*12*T98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S24*'Economias Agregadas'!T25*12*T99","v":53612.935218349521},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U100*(U25-(Degraus!T19*'Economias Agregadas'!U25*12)-(Degraus!T20*'Economias Agregadas'!U25*12)-(Degraus!T21*'Economias Agregadas'!U25*12)-(Degraus!T22*'Economias Agregadas'!U25*12)-(Degraus!T23*'Economias Agregadas'!U25*12)-(Degraus!T24*'Economias Agregadas'!U25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U25*12*U94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Economias Agregadas'!U25*12*U95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Economias Agregadas'!U25*12*U96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Economias Agregadas'!U25*12*U97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T23*'Economias Agregadas'!U25*12*U98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T24*'Economias Agregadas'!U25*12*U99","v":54832.668490395372},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V100*(V25-(Degraus!U19*'Economias Agregadas'!V25*12)-(Degraus!U20*'Economias Agregadas'!V25*12)-(Degraus!U21*'Economias Agregadas'!V25*12)-(Degraus!U22*'Economias Agregadas'!V25*12)-(Degraus!U23*'Economias Agregadas'!V25*12)-(Degraus!U24*'Economias Agregadas'!V25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V25*12*V94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Economias Agregadas'!V25*12*V95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Economias Agregadas'!V25*12*V96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Economias Agregadas'!V25*12*V97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U23*'Economias Agregadas'!V25*12*V98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U24*'Economias Agregadas'!V25*12*V99","v":56118.518376982269},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W100*(W25-(Degraus!V19*'Economias Agregadas'!W25*12)-(Degraus!V20*'Economias Agregadas'!W25*12)-(Degraus!V21*'Economias Agregadas'!W25*12)-(Degraus!V22*'Economias Agregadas'!W25*12)-(Degraus!V23*'Economias Agregadas'!W25*12)-(Degraus!V24*'Economias Agregadas'!W25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W25*12*W94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Economias Agregadas'!W25*12*W95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Economias Agregadas'!W25*12*W96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Economias Agregadas'!W25*12*W97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V23*'Economias Agregadas'!W25*12*W98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V24*'Economias Agregadas'!W25*12*W99","v":57355.861245637585},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X100*(X25-(Degraus!W19*'Economias Agregadas'!X25*12)-(Degraus!W20*'Economias Agregadas'!X25*12)-(Degraus!W21*'Economias Agregadas'!X25*12)-(Degraus!W22*'Economias Agregadas'!X25*12)-(Degraus!W23*'Economias Agregadas'!X25*12)-(Degraus!W24*'Economias Agregadas'!X25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X25*12*X94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Economias Agregadas'!X25*12*X95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Economias Agregadas'!X25*12*X96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Economias Agregadas'!X25*12*X97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W23*'Economias Agregadas'!X25*12*X98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W24*'Economias Agregadas'!X25*12*X99","v":18429.154168052231},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y100*(Y25-(Degraus!X19*'Economias Agregadas'!Y25*12)-(Degraus!X20*'Economias Agregadas'!Y25*12)-(Degraus!X21*'Economias Agregadas'!Y25*12)-(Degraus!X22*'Economias Agregadas'!Y25*12)-(Degraus!X23*'Economias Agregadas'!Y25*12)-(Degraus!X24*'Economias Agregadas'!Y25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y25*12*Y94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Economias Agregadas'!Y25*12*Y95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Economias Agregadas'!Y25*12*Y96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Economias Agregadas'!Y25*12*Y97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X23*'Economias Agregadas'!Y25*12*Y98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X24*'Economias Agregadas'!Y25*12*Y99","v":18848.567199591274},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z100*(Z25-(Degraus!Y19*'Economias Agregadas'!Z25*12)-(Degraus!Y20*'Economias Agregadas'!Z25*12)-(Degraus!Y21*'Economias Agregadas'!Z25*12)-(Degraus!Y22*'Economias Agregadas'!Z25*12)-(Degraus!Y23*'Economias Agregadas'!Z25*12)-(Degraus!Y24*'Economias Agregadas'!Z25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z25*12*Z94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Economias Agregadas'!Z25*12*Z95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Economias Agregadas'!Z25*12*Z96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Economias Agregadas'!Z25*12*Z97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y23*'Economias Agregadas'!Z25*12*Z98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y24*'Economias Agregadas'!Z25*12*Z99","v":19290.73643130462},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA100*(AA25-(Degraus!Z19*'Economias Agregadas'!AA25*12)-(Degraus!Z20*'Economias Agregadas'!AA25*12)-(Degraus!Z21*'Economias Agregadas'!AA25*12)-(Degraus!Z22*'Economias Agregadas'!AA25*12)-(Degraus!Z23*'Economias Agregadas'!AA25*12)-(Degraus!Z24*'Economias Agregadas'!AA25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA25*12*AA94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Economias Agregadas'!AA25*12*AA95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Economias Agregadas'!AA25*12*AA96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Economias Agregadas'!AA25*12*AA97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z23*'Economias Agregadas'!AA25*12*AA98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z24*'Economias Agregadas'!AA25*12*AA99","v":19716.269775202989},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB100*(AB25-(Degraus!AA19*'Economias Agregadas'!AB25*12)-(Degraus!AA20*'Economias Agregadas'!AB25*12)-(Degraus!AA21*'Economias Agregadas'!AB25*12)-(Degraus!AA22*'Economias Agregadas'!AB25*12)-(Degraus!AA23*'Economias Agregadas'!AB25*12)-(Degraus!AA24*'Economias Agregadas'!AB25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB25*12*AB94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Economias Agregadas'!AB25*12*AB95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Economias Agregadas'!AB25*12*AB96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Economias Agregadas'!AB25*12*AB97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA23*'Economias Agregadas'!AB25*12*AB98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA24*'Economias Agregadas'!AB25*12*AB99","v":38869.474250722415},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC100*(AC25-(Degraus!AB19*'Economias Agregadas'!AC25*12)-(Degraus!AB20*'Economias Agregadas'!AC25*12)-(Degraus!AB21*'Economias Agregadas'!AC25*12)-(Degraus!AB22*'Economias Agregadas'!AC25*12)-(Degraus!AB23*'Economias Agregadas'!AC25*12)-(Degraus!AB24*'Economias Agregadas'!AC25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC25*12*AC94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Economias Agregadas'!AC25*12*AC95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Economias Agregadas'!AC25*12*AC96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Economias Agregadas'!AC25*12*AC97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB23*'Economias Agregadas'!AC25*12*AC98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB24*'Economias Agregadas'!AC25*12*AC99","v":39753.323222774998},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD100*(AD25-(Degraus!AC19*'Economias Agregadas'!AD25*12)-(Degraus!AC20*'Economias Agregadas'!AD25*12)-(Degraus!AC21*'Economias Agregadas'!AD25*12)-(Degraus!AC22*'Economias Agregadas'!AD25*12)-(Degraus!AC23*'Economias Agregadas'!AD25*12)-(Degraus!AC24*'Economias Agregadas'!AD25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD25*12*AD94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Economias Agregadas'!AD25*12*AD95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Economias Agregadas'!AD25*12*AD96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Economias Agregadas'!AD25*12*AD97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC23*'Economias Agregadas'!AD25*12*AD98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC24*'Economias Agregadas'!AD25*12*AD99","v":40685.009157123975},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE100*(AE25-(Degraus!AD19*'Economias Agregadas'!AE25*12)-(Degraus!AD20*'Economias Agregadas'!AE25*12)-(Degraus!AD21*'Economias Agregadas'!AE25*12)-(Degraus!AD22*'Economias Agregadas'!AE25*12)-(Degraus!AD23*'Economias Agregadas'!AE25*12)-(Degraus!AD24*'Economias Agregadas'!AE25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE25*12*AE94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Economias Agregadas'!AE25*12*AE95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Economias Agregadas'!AE25*12*AE96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Economias Agregadas'!AE25*12*AE97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD23*'Economias Agregadas'!AE25*12*AE98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD24*'Economias Agregadas'!AE25*12*AE99","v":41581.398824536576},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF100*(AF25-(Degraus!AE19*'Economias Agregadas'!AF25*12)-(Degraus!AE20*'Economias Agregadas'!AF25*12)-(Degraus!AE21*'Economias Agregadas'!AF25*12)-(Degraus!AE22*'Economias Agregadas'!AF25*12)-(Degraus!AE23*'Economias Agregadas'!AF25*12)-(Degraus!AE24*'Economias Agregadas'!AF25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF25*12*AF94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Economias Agregadas'!AF25*12*AF95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Economias Agregadas'!AF25*12*AF96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Economias Agregadas'!AF25*12*AF97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE23*'Economias Agregadas'!AF25*12*AF98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE24*'Economias Agregadas'!AF25*12*AF99","v":22613.18336957266},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG100*(AG25-(Degraus!AF19*'Economias Agregadas'!AG25*12)-(Degraus!AF20*'Economias Agregadas'!AG25*12)-(Degraus!AF21*'Economias Agregadas'!AG25*12)-(Degraus!AF22*'Economias Agregadas'!AG25*12)-(Degraus!AF23*'Economias Agregadas'!AG25*12)-(Degraus!AF24*'Economias Agregadas'!AG25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG25*12*AG94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Economias Agregadas'!AG25*12*AG95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Economias Agregadas'!AG25*12*AG96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Economias Agregadas'!AG25*12*AG97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF23*'Economias Agregadas'!AG25*12*AG98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF24*'Economias Agregadas'!AG25*12*AG99","v":23127.5373286221},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH100*(AH25-(Degraus!AG19*'Economias Agregadas'!AH25*12)-(Degraus!AG20*'Economias Agregadas'!AH25*12)-(Degraus!AG21*'Economias Agregadas'!AH25*12)-(Degraus!AG22*'Economias Agregadas'!AH25*12)-(Degraus!AG23*'Economias Agregadas'!AH25*12)-(Degraus!AG24*'Economias Agregadas'!AH25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH25*12*AH94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Economias Agregadas'!AH25*12*AH95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Economias Agregadas'!AH25*12*AH96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Economias Agregadas'!AH25*12*AH97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG23*'Economias Agregadas'!AH25*12*AH98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG24*'Economias Agregadas'!AH25*12*AH99","v":23669.754463605263},{"$f":"VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI100*(AI25-(Degraus!AH19*'Economias Agregadas'!AI25*12)-(Degraus!AH20*'Economias Agregadas'!AI25*12)-(Degraus!AH21*'Economias Agregadas'!AI25*12)-(Degraus!AH22*'Economias Agregadas'!AI25*12)-(Degraus!AH23*'Economias Agregadas'!AI25*12)-(Degraus!AH24*'Economias Agregadas'!AI25*12))+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI25*12*AI94+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Economias Agregadas'!AI25*12*AI95+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Economias Agregadas'!AI25*12*AI96+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Economias Agregadas'!AI25*12*AI97+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH23*'Economias Agregadas'!AI25*12*AI98+VLOOKUP('Volumes Agregados'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH24*'Economias Agregadas'!AI25*12*AI99","v":24191.480584374003},null,87394386.394459978]
[null,"INDUSTRIAL",8,{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D101*(D26-(Degraus!C19*'Economias Agregadas'!D26*12)-(Degraus!C20*'Economias Agregadas'!D26*12)-(Degraus!C21*'Economias Agregadas'!D26*12)-(Degraus!C22*'Economias Agregadas'!D26*12)-(Degraus!C23*'Economias Agregadas'!D26*12)-(Degraus!C24*'Economias Agregadas'!D26*12)-(Degraus!C25*'Economias Agregadas'!D26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Economias Agregadas'!D26*12*D94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Economias Agregadas'!D26*12*D95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Economias Agregadas'!D26*12*D96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Economias Agregadas'!D26*12*D97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C23*'Economias Agregadas'!D26*12*D98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C24*'Economias Agregadas'!D26*12*D99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C25*'Economias Agregadas'!D26*12*D100","v":26811519.262107741},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E101*(E26-(Degraus!D19*'Economias Agregadas'!E26*12)-(Degraus!D20*'Economias Agregadas'!E26*12)-(Degraus!D21*'Economias Agregadas'!E26*12)-(Degraus!D22*'Economias Agregadas'!E26*12)-(Degraus!D23*'Economias Agregadas'!E26*12)-(Degraus!D24*'Economias Agregadas'!E26*12)-(Degraus!D25*'Economias Agregadas'!E26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Economias Agregadas'!E26*12*E94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Economias Agregadas'!E26*12*E95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Economias Agregadas'!E26*12*E96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Economias Agregadas'!E26*12*E97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D23*'Economias Agregadas'!E26*12*E98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D24*'Economias Agregadas'!E26*12*E99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D25*'Economias Agregadas'!E26*12*E100","v":27423093.400728948},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F101*(F26-(Degraus!E19*'Economias Agregadas'!F26*12)-(Degraus!E20*'Economias Agregadas'!F26*12)-(Degraus!E21*'Economias Agregadas'!F26*12)-(Degraus!E22*'Economias Agregadas'!F26*12)-(Degraus!E23*'Economias Agregadas'!F26*12)-(Degraus!E24*'Economias Agregadas'!F26*12)-(Degraus!E25*'Economias Agregadas'!F26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Economias Agregadas'!F26*12*F94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Economias Agregadas'!F26*12*F95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Economias Agregadas'!F26*12*F96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Economias Agregadas'!F26*12*F97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E23*'Economias Agregadas'!F26*12*F98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E24*'Economias Agregadas'!F26*12*F99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E25*'Economias Agregadas'!F26*12*F100","v":28068070.450132798},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G101*(G26-(Degraus!F19*'Economias Agregadas'!G26*12)-(Degraus!F20*'Economias Agregadas'!G26*12)-(Degraus!F21*'Economias Agregadas'!G26*12)-(Degraus!F22*'Economias Agregadas'!G26*12)-(Degraus!F23*'Economias Agregadas'!G26*12)-(Degraus!F24*'Economias Agregadas'!G26*12)-(Degraus!F25*'Economias Agregadas'!G26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Economias Agregadas'!G26*12*G94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Economias Agregadas'!G26*12*G95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Economias Agregadas'!G26*12*G96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Economias Agregadas'!G26*12*G97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F23*'Economias Agregadas'!G26*12*G98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F24*'Economias Agregadas'!G26*12*G99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F25*'Economias Agregadas'!G26*12*G100","v":28689234.775844976},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H101*(H26-(Degraus!G19*'Economias Agregadas'!H26*12)-(Degraus!G20*'Economias Agregadas'!H26*12)-(Degraus!G21*'Economias Agregadas'!H26*12)-(Degraus!G22*'Economias Agregadas'!H26*12)-(Degraus!G23*'Economias Agregadas'!H26*12)-(Degraus!G24*'Economias Agregadas'!H26*12)-(Degraus!G25*'Economias Agregadas'!H26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Economias Agregadas'!H26*12*H94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Economias Agregadas'!H26*12*H95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Economias Agregadas'!H26*12*H96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Economias Agregadas'!H26*12*H97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G23*'Economias Agregadas'!H26*12*H98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G24*'Economias Agregadas'!H26*12*H99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G25*'Economias Agregadas'!H26*12*H100","v":7284048.4210854387},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I101*(I26-(Degraus!H19*'Economias Agregadas'!I26*12)-(Degraus!H20*'Economias Agregadas'!I26*12)-(Degraus!H21*'Economias Agregadas'!I26*12)-(Degraus!H22*'Economias Agregadas'!I26*12)-(Degraus!H23*'Economias Agregadas'!I26*12)-(Degraus!H24*'Economias Agregadas'!I26*12)-(Degraus!H25*'Economias Agregadas'!I26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Economias Agregadas'!I26*12*I94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Economias Agregadas'!I26*12*I95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Economias Agregadas'!I26*12*I96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Economias Agregadas'!I26*12*I97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H23*'Economias Agregadas'!I26*12*I98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H24*'Economias Agregadas'!I26*12*I99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H25*'Economias Agregadas'!I26*12*I100","v":7450194.3590268865},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J101*(J26-(Degraus!I19*'Economias Agregadas'!J26*12)-(Degraus!I20*'Economias Agregadas'!J26*12)-(Degraus!I21*'Economias Agregadas'!J26*12)-(Degraus!I22*'Economias Agregadas'!J26*12)-(Degraus!I23*'Economias Agregadas'!J26*12)-(Degraus!I24*'Economias Agregadas'!J26*12)-(Degraus!I25*'Economias Agregadas'!J26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Economias Agregadas'!J26*12*J94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Economias Agregadas'!J26*12*J95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Economias Agregadas'!J26*12*J96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Economias Agregadas'!J26*12*J97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I23*'Economias Agregadas'!J26*12*J98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I24*'Economias Agregadas'!J26*12*J99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I25*'Economias Agregadas'!J26*12*J100","v":7625414.1921494864},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K101*(K26-(Degraus!J19*'Economias Agregadas'!K26*12)-(Degraus!J20*'Economias Agregadas'!K26*12)-(Degraus!J21*'Economias Agregadas'!K26*12)-(Degraus!J22*'Economias Agregadas'!K26*12)-(Degraus!J23*'Economias Agregadas'!K26*12)-(Degraus!J24*'Economias Agregadas'!K26*12)-(Degraus!J25*'Economias Agregadas'!K26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Economias Agregadas'!K26*12*K94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Economias Agregadas'!K26*12*K95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Economias Agregadas'!K26*12*K96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Economias Agregadas'!K26*12*K97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J23*'Economias Agregadas'!K26*12*K98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J24*'Economias Agregadas'!K26*12*K99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J25*'Economias Agregadas'!K26*12*K100","v":7794163.5240662973},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L101*(L26-(Degraus!K19*'Economias Agregadas'!L26*12)-(Degraus!K20*'Economias Agregadas'!L26*12)-(Degraus!K21*'Economias Agregadas'!L26*12)-(Degraus!K22*'Economias Agregadas'!L26*12)-(Degraus!K23*'Economias Agregadas'!L26*12)-(Degraus!K24*'Economias Agregadas'!L26*12)-(Degraus!K25*'Economias Agregadas'!L26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Economias Agregadas'!L26*12*L94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Economias Agregadas'!L26*12*L95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Economias Agregadas'!L26*12*L96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Economias Agregadas'!L26*12*L97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K23*'Economias Agregadas'!L26*12*L98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K24*'Economias Agregadas'!L26*12*L99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K25*'Economias Agregadas'!L26*12*L100","v":20991087.204889465},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M101*(M26-(Degraus!L19*'Economias Agregadas'!M26*12)-(Degraus!L20*'Economias Agregadas'!M26*12)-(Degraus!L21*'Economias Agregadas'!M26*12)-(Degraus!L22*'Economias Agregadas'!M26*12)-(Degraus!L23*'Economias Agregadas'!M26*12)-(Degraus!L24*'Economias Agregadas'!M26*12)-(Degraus!L25*'Economias Agregadas'!M26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Economias Agregadas'!M26*12*M94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Economias Agregadas'!M26*12*M95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Economias Agregadas'!M26*12*M96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Economias Agregadas'!M26*12*M97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L23*'Economias Agregadas'!M26*12*M98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L24*'Economias Agregadas'!M26*12*M99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L25*'Economias Agregadas'!M26*12*M100","v":21469995.292227093},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N101*(N26-(Degraus!M19*'Economias Agregadas'!N26*12)-(Degraus!M20*'Economias Agregadas'!N26*12)-(Degraus!M21*'Economias Agregadas'!N26*12)-(Degraus!M22*'Economias Agregadas'!N26*12)-(Degraus!M23*'Economias Agregadas'!N26*12)-(Degraus!M24*'Economias Agregadas'!N26*12)-(Degraus!M25*'Economias Agregadas'!N26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Economias Agregadas'!N26*12*N94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Economias Agregadas'!N26*12*N95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Economias Agregadas'!N26*12*N96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Economias Agregadas'!N26*12*N97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M23*'Economias Agregadas'!N26*12*N98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M24*'Economias Agregadas'!N26*12*N99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M25*'Economias Agregadas'!N26*12*N100","v":21975075.931900658},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O101*(O26-(Degraus!N19*'Economias Agregadas'!O26*12)-(Degraus!N20*'Economias Agregadas'!O26*12)-(Degraus!N21*'Economias Agregadas'!O26*12)-(Degraus!N22*'Economias Agregadas'!O26*12)-(Degraus!N23*'Economias Agregadas'!O26*12)-(Degraus!N24*'Economias Agregadas'!O26*12)-(Degraus!N25*'Economias Agregadas'!O26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Economias Agregadas'!O26*12*O94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Economias Agregadas'!O26*12*O95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Economias Agregadas'!O26*12*O96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Economias Agregadas'!O26*12*O97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N23*'Economias Agregadas'!O26*12*O98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N24*'Economias Agregadas'!O26*12*O99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N25*'Economias Agregadas'!O26*12*O100","v":22461540.892224088},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P101*(P26-(Degraus!O19*'Economias Agregadas'!P26*12)-(Degraus!O20*'Economias Agregadas'!P26*12)-(Degraus!O21*'Economias Agregadas'!P26*12)-(Degraus!O22*'Economias Agregadas'!P26*12)-(Degraus!O23*'Economias Agregadas'!P26*12)-(Degraus!O24*'Economias Agregadas'!P26*12)-(Degraus!O25*'Economias Agregadas'!P26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Economias Agregadas'!P26*12*P94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Economias Agregadas'!P26*12*P95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Economias Agregadas'!P26*12*P96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Economias Agregadas'!P26*12*P97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O23*'Economias Agregadas'!P26*12*P98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O24*'Economias Agregadas'!P26*12*P99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O25*'Economias Agregadas'!P26*12*P100","v":3698727.6568350848},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q101*(Q26-(Degraus!P19*'Economias Agregadas'!Q26*12)-(Degraus!P20*'Economias Agregadas'!Q26*12)-(Degraus!P21*'Economias Agregadas'!Q26*12)-(Degraus!P22*'Economias Agregadas'!Q26*12)-(Degraus!P23*'Economias Agregadas'!Q26*12)-(Degraus!P24*'Economias Agregadas'!Q26*12)-(Degraus!P25*'Economias Agregadas'!Q26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Economias Agregadas'!Q26*12*Q94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Economias Agregadas'!Q26*12*Q95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Economias Agregadas'!Q26*12*Q96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Economias Agregadas'!Q26*12*Q97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P23*'Economias Agregadas'!Q26*12*Q98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P24*'Economias Agregadas'!Q26*12*Q99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P25*'Economias Agregadas'!Q26*12*Q100","v":3783083.2190177403},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R101*(R26-(Degraus!Q19*'Economias Agregadas'!R26*12)-(Degraus!Q20*'Economias Agregadas'!R26*12)-(Degraus!Q21*'Economias Agregadas'!R26*12)-(Degraus!Q22*'Economias Agregadas'!R26*12)-(Degraus!Q23*'Economias Agregadas'!R26*12)-(Degraus!Q24*'Economias Agregadas'!R26*12)-(Degraus!Q25*'Economias Agregadas'!R26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Economias Agregadas'!R26*12*R94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Economias Agregadas'!R26*12*R95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Economias Agregadas'!R26*12*R96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Economias Agregadas'!R26*12*R97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q23*'Economias Agregadas'!R26*12*R98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q24*'Economias Agregadas'!R26*12*R99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q25*'Economias Agregadas'!R26*12*R100","v":3872044.0734853842},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S101*(S26-(Degraus!R19*'Economias Agregadas'!S26*12)-(Degraus!R20*'Economias Agregadas'!S26*12)-(Degraus!R21*'Economias Agregadas'!S26*12)-(Degraus!R22*'Economias Agregadas'!S26*12)-(Degraus!R23*'Economias Agregadas'!S26*12)-(Degraus!R24*'Economias Agregadas'!S26*12)-(Degraus!R25*'Economias Agregadas'!S26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Economias Agregadas'!S26*12*S94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Economias Agregadas'!S26*12*S95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Economias Agregadas'!S26*12*S96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Economias Agregadas'!S26*12*S97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R23*'Economias Agregadas'!S26*12*S98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R24*'Economias Agregadas'!S26*12*S99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R25*'Economias Agregadas'!S26*12*S100","v":3957716.2903921502},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T101*(T26-(Degraus!S19*'Economias Agregadas'!T26*12)-(Degraus!S20*'Economias Agregadas'!T26*12)-(Degraus!S21*'Economias Agregadas'!T26*12)-(Degraus!S22*'Economias Agregadas'!T26*12)-(Degraus!S23*'Economias Agregadas'!T26*12)-(Degraus!S24*'Economias Agregadas'!T26*12)-(Degraus!S25*'Economias Agregadas'!T26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Economias Agregadas'!T26*12*T94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Economias Agregadas'!T26*12*T95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Economias Agregadas'!T26*12*T96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Economias Agregadas'!T26*12*T97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S23*'Economias Agregadas'!T26*12*T98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S24*'Economias Agregadas'!T26*12*T99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S25*'Economias Agregadas'!T26*12*T100","v":21744.381554664888},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U101*(U26-(Degraus!T19*'Economias Agregadas'!U26*12)-(Degraus!T20*'Economias Agregadas'!U26*12)-(Degraus!T21*'Economias Agregadas'!U26*12)-(Degraus!T22*'Economias Agregadas'!U26*12)-(Degraus!T23*'Economias Agregadas'!U26*12)-(Degraus!T24*'Economias Agregadas'!U26*12)-(Degraus!T25*'Economias Agregadas'!U26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Economias Agregadas'!U26*12*U94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Economias Agregadas'!U26*12*U95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Economias Agregadas'!U26*12*U96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Economias Agregadas'!U26*12*U97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T23*'Economias Agregadas'!U26*12*U98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T24*'Economias Agregadas'!U26*12*U99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T25*'Economias Agregadas'!U26*12*U100","v":22239.772571089947},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V101*(V26-(Degraus!U19*'Economias Agregadas'!V26*12)-(Degraus!U20*'Economias Agregadas'!V26*12)-(Degraus!U21*'Economias Agregadas'!V26*12)-(Degraus!U22*'Economias Agregadas'!V26*12)-(Degraus!U23*'Economias Agregadas'!V26*12)-(Degraus!U24*'Economias Agregadas'!V26*12)-(Degraus!U25*'Economias Agregadas'!V26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Economias Agregadas'!V26*12*V94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Economias Agregadas'!V26*12*V95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Economias Agregadas'!V26*12*V96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Economias Agregadas'!V26*12*V97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U23*'Economias Agregadas'!V26*12*V98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U24*'Economias Agregadas'!V26*12*V99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U25*'Economias Agregadas'!V26*12*V100","v":22762.125936965887},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W101*(W26-(Degraus!V19*'Economias Agregadas'!W26*12)-(Degraus!V20*'Economias Agregadas'!W26*12)-(Degraus!V21*'Economias Agregadas'!W26*12)-(Degraus!V22*'Economias Agregadas'!W26*12)-(Degraus!V23*'Economias Agregadas'!W26*12)-(Degraus!V24*'Economias Agregadas'!W26*12)-(Degraus!V25*'Economias Agregadas'!W26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Economias Agregadas'!W26*12*W94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Economias Agregadas'!W26*12*W95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Economias Agregadas'!W26*12*W96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Economias Agregadas'!W26*12*W97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V23*'Economias Agregadas'!W26*12*W98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V24*'Economias Agregadas'!W26*12*W99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V25*'Economias Agregadas'!W26*12*W100","v":23264.99888444052},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X101*(X26-(Degraus!W19*'Economias Agregadas'!X26*12)-(Degraus!W20*'Economias Agregadas'!X26*12)-(Degraus!W21*'Economias Agregadas'!X26*12)-(Degraus!W22*'Economias Agregadas'!X26*12)-(Degraus!W23*'Economias Agregadas'!X26*12)-(Degraus!W24*'Economias Agregadas'!X26*12)-(Degraus!W25*'Economias Agregadas'!X26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Economias Agregadas'!X26*12*X94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Economias Agregadas'!X26*12*X95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Economias Agregadas'!X26*12*X96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Economias Agregadas'!X26*12*X97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W23*'Economias Agregadas'!X26*12*X98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W24*'Economias Agregadas'!X26*12*X99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W25*'Economias Agregadas'!X26*12*X100","v":17395.50524373191},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y101*(Y26-(Degraus!X19*'Economias Agregadas'!Y26*12)-(Degraus!X20*'Economias Agregadas'!Y26*12)-(Degraus!X21*'Economias Agregadas'!Y26*12)-(Degraus!X22*'Economias Agregadas'!Y26*12)-(Degraus!X23*'Economias Agregadas'!Y26*12)-(Degraus!X24*'Economias Agregadas'!Y26*12)-(Degraus!X25*'Economias Agregadas'!Y26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Economias Agregadas'!Y26*12*Y94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Economias Agregadas'!Y26*12*Y95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Economias Agregadas'!Y26*12*Y96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Economias Agregadas'!Y26*12*Y97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X23*'Economias Agregadas'!Y26*12*Y98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X24*'Economias Agregadas'!Y26*12*Y99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X25*'Economias Agregadas'!Y26*12*Y100","v":17791.818056871958},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z101*(Z26-(Degraus!Y19*'Economias Agregadas'!Z26*12)-(Degraus!Y20*'Economias Agregadas'!Z26*12)-(Degraus!Y21*'Economias Agregadas'!Z26*12)-(Degraus!Y22*'Economias Agregadas'!Z26*12)-(Degraus!Y23*'Economias Agregadas'!Z26*12)-(Degraus!Y24*'Economias Agregadas'!Z26*12)-(Degraus!Y25*'Economias Agregadas'!Z26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Economias Agregadas'!Z26*12*Z94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Economias Agregadas'!Z26*12*Z95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Economias Agregadas'!Z26*12*Z96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Economias Agregadas'!Z26*12*Z97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y23*'Economias Agregadas'!Z26*12*Z98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y24*'Economias Agregadas'!Z26*12*Z99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y25*'Economias Agregadas'!Z26*12*Z100","v":18209.700749572708},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA101*(AA26-(Degraus!Z19*'Economias Agregadas'!AA26*12)-(Degraus!Z20*'Economias Agregadas'!AA26*12)-(Degraus!Z21*'Economias Agregadas'!AA26*12)-(Degraus!Z22*'Economias Agregadas'!AA26*12)-(Degraus!Z23*'Economias Agregadas'!AA26*12)-(Degraus!Z24*'Economias Agregadas'!AA26*12)-(Degraus!Z25*'Economias Agregadas'!AA26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Economias Agregadas'!AA26*12*AA94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Economias Agregadas'!AA26*12*AA95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Economias Agregadas'!AA26*12*AA96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Economias Agregadas'!AA26*12*AA97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z23*'Economias Agregadas'!AA26*12*AA98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z24*'Economias Agregadas'!AA26*12*AA99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z25*'Economias Agregadas'!AA26*12*AA100","v":18611.999107552416},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB101*(AB26-(Degraus!AA19*'Economias Agregadas'!AB26*12)-(Degraus!AA20*'Economias Agregadas'!AB26*12)-(Degraus!AA21*'Economias Agregadas'!AB26*12)-(Degraus!AA22*'Economias Agregadas'!AB26*12)-(Degraus!AA23*'Economias Agregadas'!AB26*12)-(Degraus!AA24*'Economias Agregadas'!AB26*12)-(Degraus!AA25*'Economias Agregadas'!AB26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Economias Agregadas'!AB26*12*AB94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Economias Agregadas'!AB26*12*AB95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Economias Agregadas'!AB26*12*AB96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Economias Agregadas'!AB26*12*AB97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA23*'Economias Agregadas'!AB26*12*AB98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA24*'Economias Agregadas'!AB26*12*AB99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA25*'Economias Agregadas'!AB26*12*AB100","v":13173.203946955366},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC101*(AC26-(Degraus!AB19*'Economias Agregadas'!AC26*12)-(Degraus!AB20*'Economias Agregadas'!AC26*12)-(Degraus!AB21*'Economias Agregadas'!AC26*12)-(Degraus!AB22*'Economias Agregadas'!AC26*12)-(Degraus!AB23*'Economias Agregadas'!AC26*12)-(Degraus!AB24*'Economias Agregadas'!AC26*12)-(Degraus!AB25*'Economias Agregadas'!AC26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Economias Agregadas'!AC26*12*AC94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Economias Agregadas'!AC26*12*AC95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Economias Agregadas'!AC26*12*AC96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Economias Agregadas'!AC26*12*AC97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB23*'Economias Agregadas'!AC26*12*AC98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB24*'Economias Agregadas'!AC26*12*AC99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB25*'Economias Agregadas'!AC26*12*AC100","v":13473.320519839821},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD101*(AD26-(Degraus!AC19*'Economias Agregadas'!AD26*12)-(Degraus!AC20*'Economias Agregadas'!AD26*12)-(Degraus!AC21*'Economias Agregadas'!AD26*12)-(Degraus!AC22*'Economias Agregadas'!AD26*12)-(Degraus!AC23*'Economias Agregadas'!AD26*12)-(Degraus!AC24*'Economias Agregadas'!AD26*12)-(Degraus!AC25*'Economias Agregadas'!AD26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Economias Agregadas'!AD26*12*AD94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Economias Agregadas'!AD26*12*AD95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Economias Agregadas'!AD26*12*AD96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Economias Agregadas'!AD26*12*AD97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC23*'Economias Agregadas'!AD26*12*AD98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC24*'Economias Agregadas'!AD26*12*AD99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC25*'Economias Agregadas'!AD26*12*AD100","v":13789.77108382683},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE101*(AE26-(Degraus!AD19*'Economias Agregadas'!AE26*12)-(Degraus!AD20*'Economias Agregadas'!AE26*12)-(Degraus!AD21*'Economias Agregadas'!AE26*12)-(Degraus!AD22*'Economias Agregadas'!AE26*12)-(Degraus!AD23*'Economias Agregadas'!AE26*12)-(Degraus!AD24*'Economias Agregadas'!AE26*12)-(Degraus!AD25*'Economias Agregadas'!AE26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Economias Agregadas'!AE26*12*AE94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Economias Agregadas'!AE26*12*AE95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Economias Agregadas'!AE26*12*AE96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Economias Agregadas'!AE26*12*AE97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD23*'Economias Agregadas'!AE26*12*AE98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD24*'Economias Agregadas'!AE26*12*AE99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD25*'Economias Agregadas'!AE26*12*AE100","v":14094.419516559188},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF101*(AF26-(Degraus!AE19*'Economias Agregadas'!AF26*12)-(Degraus!AE20*'Economias Agregadas'!AF26*12)-(Degraus!AE21*'Economias Agregadas'!AF26*12)-(Degraus!AE22*'Economias Agregadas'!AF26*12)-(Degraus!AE23*'Economias Agregadas'!AF26*12)-(Degraus!AE24*'Economias Agregadas'!AF26*12)-(Degraus!AE25*'Economias Agregadas'!AF26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Economias Agregadas'!AF26*12*AF94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Economias Agregadas'!AF26*12*AF95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Economias Agregadas'!AF26*12*AF96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Economias Agregadas'!AF26*12*AF97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE23*'Economias Agregadas'!AF26*12*AF98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE24*'Economias Agregadas'!AF26*12*AF99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE25*'Economias Agregadas'!AF26*12*AF100","v":10538.563157564293},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG101*(AG26-(Degraus!AF19*'Economias Agregadas'!AG26*12)-(Degraus!AF20*'Economias Agregadas'!AG26*12)-(Degraus!AF21*'Economias Agregadas'!AG26*12)-(Degraus!AF22*'Economias Agregadas'!AG26*12)-(Degraus!AF23*'Economias Agregadas'!AG26*12)-(Degraus!AF24*'Economias Agregadas'!AG26*12)-(Degraus!AF25*'Economias Agregadas'!AG26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Economias Agregadas'!AG26*12*AG94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Economias Agregadas'!AG26*12*AG95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Economias Agregadas'!AG26*12*AG96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Economias Agregadas'!AG26*12*AG97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF23*'Economias Agregadas'!AG26*12*AG98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF24*'Economias Agregadas'!AG26*12*AG99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF25*'Economias Agregadas'!AG26*12*AG100","v":10778.656415871857},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH101*(AH26-(Degraus!AG19*'Economias Agregadas'!AH26*12)-(Degraus!AG20*'Economias Agregadas'!AH26*12)-(Degraus!AG21*'Economias Agregadas'!AH26*12)-(Degraus!AG22*'Economias Agregadas'!AH26*12)-(Degraus!AG23*'Economias Agregadas'!AH26*12)-(Degraus!AG24*'Economias Agregadas'!AH26*12)-(Degraus!AG25*'Economias Agregadas'!AH26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Economias Agregadas'!AH26*12*AH94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Economias Agregadas'!AH26*12*AH95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Economias Agregadas'!AH26*12*AH96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Economias Agregadas'!AH26*12*AH97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG23*'Economias Agregadas'!AH26*12*AH98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG24*'Economias Agregadas'!AH26*12*AH99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG25*'Economias Agregadas'!AH26*12*AH100","v":11031.816867061465},{"$f":"VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI101*(AI26-(Degraus!AH19*'Economias Agregadas'!AI26*12)-(Degraus!AH20*'Economias Agregadas'!AI26*12)-(Degraus!AH21*'Economias Agregadas'!AI26*12)-(Degraus!AH22*'Economias Agregadas'!AI26*12)-(Degraus!AH23*'Economias Agregadas'!AI26*12)-(Degraus!AH24*'Economias Agregadas'!AI26*12)-(Degraus!AH25*'Economias Agregadas'!AI26*12))+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Economias Agregadas'!AI26*12*AI94+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Economias Agregadas'!AI26*12*AI95+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Economias Agregadas'!AI26*12*AI96+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Economias Agregadas'!AI26*12*AI97+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH23*'Economias Agregadas'!AI26*12*AI98+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH24*'Economias Agregadas'!AI26*12*AI99+VLOOKUP('Volumes Agregados'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH25*'Economias Agregadas'!AI26*12*AI100","v":11275.53561324735},null,243615184.53534001]
[null,"MPC",1,{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D102*D27","v":193959.98740458518},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E102*E27","v":198386.40266439764},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F102*F27","v":203054.92105018621},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G102*G27","v":207551.77834888652},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H102*H27","v":134489.92822952583},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I102*I27","v":137559.16059323231},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J102*J27","v":140796.26485914073},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K102*K27","v":143914.34103275431},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L102*L27","v":22922.328926923354},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M102*M27","v":23445.445822888749},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N102*N27","v":23997.174638055218},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O102*O27","v":24528.616424155309},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P102*P27","v":19038.293189010452},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q102*Q27","v":19472.77141629986},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R102*R27","v":19931.013463931729},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S102*S27","v":20372.405984252},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T102*T27","v":1090.725965106139},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U102*U27","v":1115.6177282002902},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V102*V27","v":1141.8709482076381},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W102*W27","v":1167.1588391933101},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X102*X27","v":816.86175892768199},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y102*Y27","v":835.50359017987989},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z102*Z27","v":855.16503783839505},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA102*AA27","v":874.10353547296575},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB102*AB27","v":643.92255771326268},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC102*AC27","v":658.61769496161696},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD102*AD27","v":674.11658388161766},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE102*AE27","v":689.04557976472518},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF102*AF27","v":503.57372268514757},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG102*AG27","v":515.06591981488089},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH102*AH27","v":527.18668355803243},{"$f":"VLOOKUP('Volumes Agregados'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI102*AI27","v":538.86176768539326},null,1546068.2319614168]
[null,"MPC",2,{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D103*(D28-Degraus!C27*'Economias Agregadas'!D28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D28*D102*12","v":229803.15745753722},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E103*(E28-Degraus!D27*'Economias Agregadas'!E28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E28*E102*12","v":235035.69597240823},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F103*(F28-Degraus!E27*'Economias Agregadas'!F28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F28*F102*12","v":240552.55678373674},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G103*(G28-Degraus!F27*'Economias Agregadas'!G28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G28*G102*12","v":245862.7164512001},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H103*(H28-Degraus!G27*'Economias Agregadas'!H28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H28*H102*12","v":155023.46937950977},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I103*(I28-Degraus!H27*'Economias Agregadas'!I28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I28*I102*12","v":158553.29181657644},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J103*(J28-Degraus!I27*'Economias Agregadas'!J28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J28*J102*12","v":162274.91413409874},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K103*(K28-Degraus!J27*'Economias Agregadas'!K28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K28*K102*12","v":165857.09507345455},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L103*(L28-Degraus!K27*'Economias Agregadas'!L28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L28*L102*12","v":16492.981619541977},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M103*(M28-Degraus!L27*'Economias Agregadas'!M28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M28*M102*12","v":16868.502104142492},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N103*(N28-Degraus!M27*'Economias Agregadas'!N28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N28*N102*12","v":17264.424372111938},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O103*(O28-Degraus!N27*'Economias Agregadas'!O28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O28*O102*12","v":17645.506374898257},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P103*(P28-Degraus!O27*'Economias Agregadas'!P28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P28*P102*12","v":13468.947784440574},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q103*(Q28-Degraus!P27*'Economias Agregadas'!Q28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q28*Q102*12","v":13775.617779474418},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R103*(R28-Degraus!Q27*'Economias Agregadas'!R28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R28*R102*12","v":14098.949308395293},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S103*(S28-Degraus!R27*'Economias Agregadas'!S28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S28*S102*12","v":14410.162199662976},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T103*(T28-Degraus!S27*'Economias Agregadas'!T28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T28*T102*12","v":1431.8316547016498},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U103*(U28-Degraus!T27*'Economias Agregadas'!U28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U28*U102*12","v":1464.4312601806319},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V103*(V28-Degraus!U27*'Economias Agregadas'!V28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V28*V102*12","v":1498.8018139381836},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W103*(W28-Degraus!V27*'Economias Agregadas'!W28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W28*W102*12","v":1531.8837205506647},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X103*(X28-Degraus!W27*'Economias Agregadas'!X28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X28*X102*12","v":998.15726677709404},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y103*(Y28-Degraus!X27*'Economias Agregadas'!Y28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y28*Y102*12","v":1020.8821401285875},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z103*(Z28-Degraus!Y27*'Economias Agregadas'!Z28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z28*Z102*12","v":1044.8413765835755},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA103*(AA28-Degraus!Z27*'Economias Agregadas'!AA28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA28*AA102*12","v":1067.9020107080394},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB103*(AB28-Degraus!AA27*'Economias Agregadas'!AB28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB28*AB102*12","v":943.91566823182643},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC103*(AC28-Degraus!AB27*'Economias Agregadas'!AC28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC28*AC102*12","v":965.03868741429926},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD103*(AD28-Degraus!AC27*'Economias Agregadas'!AD28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD28*AD102*12","v":987.25102754481327},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE103*(AE28-Degraus!AD27*'Economias Agregadas'!AE28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE28*AE102*12","v":1008.5109824722663},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF103*(AF28-Degraus!AE27*'Economias Agregadas'!AF28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF28*AF102*12","v":620.68644403566941},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG103*(AG28-Degraus!AF27*'Economias Agregadas'!AG28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG28*AG102*12","v":634.56904657749635},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH103*(AH28-Degraus!AG27*'Economias Agregadas'!AH28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH28*AH102*12","v":649.1664261713704},{"$f":"VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI103*(AI28-Degraus!AH27*'Economias Agregadas'!AI28*12)+VLOOKUP('Volumes Agregados'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI28*AI102*12","v":663.13554566127641},null,1733518.9936828669]
[null,"MPC",3,{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D104*(D29-(Degraus!C27*'Economias Agregadas'!D29*12)-(Degraus!C28*'Economias Agregadas'!D29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D29*12*D102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Economias Agregadas'!D29*D103*12","v":106662.04930690446},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E104*(E29-(Degraus!D27*'Economias Agregadas'!E29*12)-(Degraus!D28*'Economias Agregadas'!E29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E29*12*E102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Economias Agregadas'!E29*E103*12","v":108059.79594195797},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F104*(F29-(Degraus!E27*'Economias Agregadas'!F29*12)-(Degraus!E28*'Economias Agregadas'!F29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F29*12*F102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Economias Agregadas'!F29*F103*12","v":109370.47197881731},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G104*(G29-(Degraus!F27*'Economias Agregadas'!G29*12)-(Degraus!F28*'Economias Agregadas'!G29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G29*12*G102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Economias Agregadas'!G29*G103*12","v":110296.91910718859},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H104*(H29-(Degraus!G27*'Economias Agregadas'!H29*12)-(Degraus!G28*'Economias Agregadas'!H29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H29*12*H102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Economias Agregadas'!H29*H103*12","v":69691.893534262315},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I104*(I29-(Degraus!H27*'Economias Agregadas'!I29*12)-(Degraus!H28*'Economias Agregadas'!I29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I29*12*I102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Economias Agregadas'!I29*I103*12","v":70596.429444022971},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J104*(J29-(Degraus!I27*'Economias Agregadas'!J29*12)-(Degraus!I28*'Economias Agregadas'!J29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J29*12*J102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Economias Agregadas'!J29*J103*12","v":71442.217867694009},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K104*(K29-(Degraus!J27*'Economias Agregadas'!K29*12)-(Degraus!J28*'Economias Agregadas'!K29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K29*12*K102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Economias Agregadas'!K29*K103*12","v":72034.511656094604},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L104*(L29-(Degraus!K27*'Economias Agregadas'!L29*12)-(Degraus!K28*'Economias Agregadas'!L29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L29*12*L102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Economias Agregadas'!L29*L103*12","v":8379.256618604024},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M104*(M29-(Degraus!L27*'Economias Agregadas'!M29*12)-(Degraus!L28*'Economias Agregadas'!M29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M29*12*M102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Economias Agregadas'!M29*M103*12","v":8493.0937773119313},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N104*(N29-(Degraus!M27*'Economias Agregadas'!N29*12)-(Degraus!M28*'Economias Agregadas'!N29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N29*12*N102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Economias Agregadas'!N29*N103*12","v":8600.9473720530168},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O104*(O29-(Degraus!N27*'Economias Agregadas'!O29*12)-(Degraus!N28*'Economias Agregadas'!O29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O29*12*O102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Economias Agregadas'!O29*O103*12","v":8679.7437938413277},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P104*(P29-(Degraus!O27*'Economias Agregadas'!P29*12)-(Degraus!O28*'Economias Agregadas'!P29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P29*12*P102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Economias Agregadas'!P29*P103*12","v":7083.7822773724547},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q104*(Q29-(Degraus!P27*'Economias Agregadas'!Q29*12)-(Degraus!P28*'Economias Agregadas'!Q29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q29*12*Q102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Economias Agregadas'!Q29*Q103*12","v":7180.159736450596},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R104*(R29-(Degraus!Q27*'Economias Agregadas'!R29*12)-(Degraus!Q28*'Economias Agregadas'!R29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R29*12*R102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Economias Agregadas'!R29*R103*12","v":7271.5084840011768},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S104*(S29-(Degraus!R27*'Economias Agregadas'!S29*12)-(Degraus!R28*'Economias Agregadas'!S29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S29*12*S102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Economias Agregadas'!S29*S103*12","v":7338.3316149716165},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T104*(T29-(Degraus!S27*'Economias Agregadas'!T29*12)-(Degraus!S28*'Economias Agregadas'!T29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T29*12*T102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Economias Agregadas'!T29*T103*12","v":466.24468891318003},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U104*(U29-(Degraus!T27*'Economias Agregadas'!U29*12)-(Degraus!T28*'Economias Agregadas'!U29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U29*12*U102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Economias Agregadas'!U29*U103*12","v":471.33640105189227},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V104*(V29-(Degraus!U27*'Economias Agregadas'!V29*12)-(Degraus!U28*'Economias Agregadas'!V29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V29*12*V102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Economias Agregadas'!V29*V103*12","v":475.83117821775909},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W104*(W29-(Degraus!V27*'Economias Agregadas'!W29*12)-(Degraus!V28*'Economias Agregadas'!W29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W29*12*W102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Economias Agregadas'!W29*W103*12","v":478.36167633505119},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X104*(X29-(Degraus!W27*'Economias Agregadas'!X29*12)-(Degraus!W28*'Economias Agregadas'!X29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X29*12*X102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Economias Agregadas'!X29*X103*12","v":358.83670007923456},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y104*(Y29-(Degraus!X27*'Economias Agregadas'!Y29*12)-(Degraus!X28*'Economias Agregadas'!Y29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y29*12*Y102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Economias Agregadas'!Y29*Y103*12","v":362.82056690091463},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z104*(Z29-(Degraus!Y27*'Economias Agregadas'!Z29*12)-(Degraus!Y28*'Economias Agregadas'!Z29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z29*12*Z102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Economias Agregadas'!Z29*Z103*12","v":366.35885044266593},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA104*(AA29-(Degraus!Z27*'Economias Agregadas'!AA29*12)-(Degraus!Z28*'Economias Agregadas'!AA29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA29*12*AA102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Economias Agregadas'!AA29*AA103*12","v":368.40357405919548},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB104*(AB29-(Degraus!AA27*'Economias Agregadas'!AB29*12)-(Degraus!AA28*'Economias Agregadas'!AB29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB29*12*AB102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Economias Agregadas'!AB29*AB103*12","v":744.24039139571005},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC104*(AC29-(Degraus!AB27*'Economias Agregadas'!AC29*12)-(Degraus!AB28*'Economias Agregadas'!AC29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC29*12*AC102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Economias Agregadas'!AC29*AC103*12","v":753.06302848498399},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD104*(AD29-(Degraus!AC27*'Economias Agregadas'!AD29*12)-(Degraus!AC28*'Economias Agregadas'!AD29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD29*12*AD102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Economias Agregadas'!AD29*AD103*12","v":761.08048248613841},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE104*(AE29-(Degraus!AD27*'Economias Agregadas'!AE29*12)-(Degraus!AD28*'Economias Agregadas'!AE29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE29*12*AE102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Economias Agregadas'!AE29*AE103*12","v":766.15682677672646},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF104*(AF29-(Degraus!AE27*'Economias Agregadas'!AF29*12)-(Degraus!AE28*'Economias Agregadas'!AF29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF29*12*AF102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Economias Agregadas'!AF29*AF103*12","v":544.45364065416936},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG104*(AG29-(Degraus!AF27*'Economias Agregadas'!AG29*12)-(Degraus!AF28*'Economias Agregadas'!AG29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG29*12*AG102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Economias Agregadas'!AG29*AG103*12","v":550.91704766370901},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH104*(AH29-(Degraus!AG27*'Economias Agregadas'!AH29*12)-(Degraus!AG28*'Economias Agregadas'!AH29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH29*12*AH102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Economias Agregadas'!AH29*AH103*12","v":556.79336266204893},{"$f":"VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI104*(AI29-(Degraus!AH27*'Economias Agregadas'!AI29*12)-(Degraus!AH28*'Economias Agregadas'!AI29*12))+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI29*12*AI102+VLOOKUP('Volumes Agregados'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Economias Agregadas'!AI29*AI103*12","v":560.520650204003},null,789766.53157787607]
[null,"MPC",4,{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D105*(D30-(Degraus!C27*'Economias Agregadas'!D30*12)-(Degraus!C28*'Economias Agregadas'!D30*12)-(Degraus!C29*'Economias Agregadas'!D30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D30*12*D102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Economias Agregadas'!D30*12*D103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Economias Agregadas'!D30*12*D104","v":61593.614596517131},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E105*(E30-(Degraus!D27*'Economias Agregadas'!E30*12)-(Degraus!D28*'Economias Agregadas'!E30*12)-(Degraus!D29*'Economias Agregadas'!E30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E30*12*E102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Economias Agregadas'!E30*12*E103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Economias Agregadas'!E30*12*E104","v":62779.032638590608},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F105*(F30-(Degraus!E27*'Economias Agregadas'!F30*12)-(Degraus!E28*'Economias Agregadas'!F30*12)-(Degraus!E29*'Economias Agregadas'!F30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F30*12*F102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Economias Agregadas'!F30*12*F103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Economias Agregadas'!F30*12*F104","v":63994.540960279352},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G105*(G30-(Degraus!F27*'Economias Agregadas'!G30*12)-(Degraus!F28*'Economias Agregadas'!G30*12)-(Degraus!F29*'Economias Agregadas'!G30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G30*12*G102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Economias Agregadas'!G30*12*G103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Economias Agregadas'!G30*12*G104","v":65093.951388213478},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H105*(H30-(Degraus!G27*'Economias Agregadas'!H30*12)-(Degraus!G28*'Economias Agregadas'!H30*12)-(Degraus!G29*'Economias Agregadas'!H30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H30*12*H102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Economias Agregadas'!H30*12*H103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Economias Agregadas'!H30*12*H104","v":37208.895184097084},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I105*(I30-(Degraus!H27*'Economias Agregadas'!I30*12)-(Degraus!H28*'Economias Agregadas'!I30*12)-(Degraus!H29*'Economias Agregadas'!I30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I30*12*I102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Economias Agregadas'!I30*12*I103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Economias Agregadas'!I30*12*I104","v":37925.381457637937},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J105*(J30-(Degraus!I27*'Economias Agregadas'!J30*12)-(Degraus!I28*'Economias Agregadas'!J30*12)-(Degraus!I29*'Economias Agregadas'!J30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J30*12*J102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Economias Agregadas'!J30*12*J103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Economias Agregadas'!J30*12*J104","v":38660.124301522286},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K105*(K30-(Degraus!J27*'Economias Agregadas'!K30*12)-(Degraus!J28*'Economias Agregadas'!K30*12)-(Degraus!J29*'Economias Agregadas'!K30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K30*12*K102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Economias Agregadas'!K30*12*K103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Economias Agregadas'!K30*12*K104","v":39324.835940663637},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L105*(L30-(Degraus!K27*'Economias Agregadas'!L30*12)-(Degraus!K28*'Economias Agregadas'!L30*12)-(Degraus!K29*'Economias Agregadas'!L30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L30*12*L102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Economias Agregadas'!L30*12*L103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Economias Agregadas'!L30*12*L104","v":6385.5090903813489},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M105*(M30-(Degraus!L27*'Economias Agregadas'!M30*12)-(Degraus!L28*'Economias Agregadas'!M30*12)-(Degraus!L29*'Economias Agregadas'!M30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M30*12*M102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Economias Agregadas'!M30*12*M103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Economias Agregadas'!M30*12*M104","v":6509.0640696543687},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N105*(N30-(Degraus!M27*'Economias Agregadas'!N30*12)-(Degraus!M28*'Economias Agregadas'!N30*12)-(Degraus!M29*'Economias Agregadas'!N30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N30*12*N102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Economias Agregadas'!N30*12*N103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Economias Agregadas'!N30*12*N104","v":6635.8789532556611},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O105*(O30-(Degraus!N27*'Economias Agregadas'!O30*12)-(Degraus!N28*'Economias Agregadas'!O30*12)-(Degraus!N29*'Economias Agregadas'!O30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O30*12*O102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Economias Agregadas'!O30*12*O103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Economias Agregadas'!O30*12*O104","v":6750.8425667139209},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P105*(P30-(Degraus!O27*'Economias Agregadas'!P30*12)-(Degraus!O28*'Economias Agregadas'!P30*12)-(Degraus!O29*'Economias Agregadas'!P30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P30*12*P102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Economias Agregadas'!P30*12*P103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Economias Agregadas'!P30*12*P104","v":5370.1474969252649},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q105*(Q30-(Degraus!P27*'Economias Agregadas'!Q30*12)-(Degraus!P28*'Economias Agregadas'!Q30*12)-(Degraus!P29*'Economias Agregadas'!Q30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q30*12*Q102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Economias Agregadas'!Q30*12*Q103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Economias Agregadas'!Q30*12*Q104","v":5474.1074675203217},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R105*(R30-(Degraus!Q27*'Economias Agregadas'!R30*12)-(Degraus!Q28*'Economias Agregadas'!R30*12)-(Degraus!Q29*'Economias Agregadas'!R30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R30*12*R102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Economias Agregadas'!R30*12*R103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Economias Agregadas'!R30*12*R104","v":5580.8199270260393},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S105*(S30-(Degraus!R27*'Economias Agregadas'!S30*12)-(Degraus!R28*'Economias Agregadas'!S30*12)-(Degraus!R29*'Economias Agregadas'!S30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S30*12*S102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Economias Agregadas'!S30*12*S103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Economias Agregadas'!S30*12*S104","v":5677.5799928304359},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T105*(T30-(Degraus!S27*'Economias Agregadas'!T30*12)-(Degraus!S28*'Economias Agregadas'!T30*12)-(Degraus!S29*'Economias Agregadas'!T30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T30*12*T102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Economias Agregadas'!T30*12*T103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Economias Agregadas'!T30*12*T104","v":185.71820057595394},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U105*(U30-(Degraus!T27*'Economias Agregadas'!U30*12)-(Degraus!T28*'Economias Agregadas'!U30*12)-(Degraus!T29*'Economias Agregadas'!U30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U30*12*U102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Economias Agregadas'!U30*12*U103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Economias Agregadas'!U30*12*U104","v":189.36531396584809},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V105*(V30-(Degraus!U27*'Economias Agregadas'!V30*12)-(Degraus!U28*'Economias Agregadas'!V30*12)-(Degraus!U29*'Economias Agregadas'!V30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V30*12*V102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Economias Agregadas'!V30*12*V103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Economias Agregadas'!V30*12*V104","v":193.11862797158466},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W105*(W30-(Degraus!V27*'Economias Agregadas'!W30*12)-(Degraus!V28*'Economias Agregadas'!W30*12)-(Degraus!V29*'Economias Agregadas'!W30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W30*12*W102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Economias Agregadas'!W30*12*W103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Economias Agregadas'!W30*12*W104","v":196.54224498837937},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X105*(X30-(Degraus!W27*'Economias Agregadas'!X30*12)-(Degraus!W28*'Economias Agregadas'!X30*12)-(Degraus!W29*'Economias Agregadas'!X30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X30*12*X102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Economias Agregadas'!X30*12*X103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Economias Agregadas'!X30*12*X104","v":148.57456046076317},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y105*(Y30-(Degraus!X27*'Economias Agregadas'!Y30*12)-(Degraus!X28*'Economias Agregadas'!Y30*12)-(Degraus!X29*'Economias Agregadas'!Y30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y30*12*Y102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Economias Agregadas'!Y30*12*Y103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Economias Agregadas'!Y30*12*Y104","v":151.49225117267846},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z105*(Z30-(Degraus!Y27*'Economias Agregadas'!Z30*12)-(Degraus!Y28*'Economias Agregadas'!Z30*12)-(Degraus!Y29*'Economias Agregadas'!Z30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z30*12*Z102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Economias Agregadas'!Z30*12*Z103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Economias Agregadas'!Z30*12*Z104","v":154.49490237726772},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA105*(AA30-(Degraus!Z27*'Economias Agregadas'!AA30*12)-(Degraus!Z28*'Economias Agregadas'!AA30*12)-(Degraus!Z29*'Economias Agregadas'!AA30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA30*12*AA102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Economias Agregadas'!AA30*12*AA103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Economias Agregadas'!AA30*12*AA104","v":157.23379599070347},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB105*(AB30-(Degraus!AA27*'Economias Agregadas'!AB30*12)-(Degraus!AA28*'Economias Agregadas'!AB30*12)-(Degraus!AA29*'Economias Agregadas'!AB30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB30*12*AB102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Economias Agregadas'!AB30*12*AB103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Economias Agregadas'!AB30*12*AB104","v":875.51042328220501},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC105*(AC30-(Degraus!AB27*'Economias Agregadas'!AC30*12)-(Degraus!AB28*'Economias Agregadas'!AC30*12)-(Degraus!AB29*'Economias Agregadas'!AC30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC30*12*AC102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Economias Agregadas'!AC30*12*AC103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Economias Agregadas'!AC30*12*AC104","v":892.25829280224093},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD105*(AD30-(Degraus!AC27*'Economias Agregadas'!AD30*12)-(Degraus!AC28*'Economias Agregadas'!AD30*12)-(Degraus!AC29*'Economias Agregadas'!AD30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD30*12*AD102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Economias Agregadas'!AD30*12*AD103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Economias Agregadas'!AD30*12*AD104","v":909.41219770882276},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE105*(AE30-(Degraus!AD27*'Economias Agregadas'!AE30*12)-(Degraus!AD28*'Economias Agregadas'!AE30*12)-(Degraus!AD29*'Economias Agregadas'!AE30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE30*12*AE102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Economias Agregadas'!AE30*12*AE103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Economias Agregadas'!AE30*12*AE104","v":924.8873211906307},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF105*(AF30-(Degraus!AE27*'Economias Agregadas'!AF30*12)-(Degraus!AE28*'Economias Agregadas'!AF30*12)-(Degraus!AE29*'Economias Agregadas'!AF30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF30*12*AF102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Economias Agregadas'!AF30*12*AF103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Economias Agregadas'!AF30*12*AF104","v":700.40833862576392},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG105*(AG30-(Degraus!AF27*'Economias Agregadas'!AG30*12)-(Degraus!AF28*'Economias Agregadas'!AG30*12)-(Degraus!AF29*'Economias Agregadas'!AG30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG30*12*AG102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Economias Agregadas'!AG30*12*AG103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Economias Agregadas'!AG30*12*AG104","v":713.80663424179272},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH105*(AH30-(Degraus!AG27*'Economias Agregadas'!AH30*12)-(Degraus!AG28*'Economias Agregadas'!AH30*12)-(Degraus!AG29*'Economias Agregadas'!AH30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH30*12*AH102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Economias Agregadas'!AH30*12*AH103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Economias Agregadas'!AH30*12*AH104","v":727.52975816705816},{"$f":"VLOOKUP('Volumes Agregados'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI105*(AI30-(Degraus!AH27*'Economias Agregadas'!AI30*12)-(Degraus!AH28*'Economias Agregadas'!AI30*12)-(Degraus!AH29*'Economias Agregadas'!AI30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI30*12*AI102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Economias Agregadas'!AI30*12*AI103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Economias Agregadas'!AI30*12*AI104","v":739.90985695250458},null,462824.58875230304]
[null,"MPC",5,{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D106*(D31-(Degraus!C27*'Economias Agregadas'!D31*12)-(Degraus!C28*'Economias Agregadas'!D31*12)-(Degraus!C29*'Economias Agregadas'!D31*12)-(Degraus!C30*'Economias Agregadas'!D31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D31*12*D102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Economias Agregadas'!D31*12*D103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Economias Agregadas'!D31*12*D104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Economias Agregadas'!D31*12*D105","v":52028.623812476937},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E106*(E31-(Degraus!D27*'Economias Agregadas'!E31*12)-(Degraus!D28*'Economias Agregadas'!E31*12)-(Degraus!D29*'Economias Agregadas'!E31*12)-(Degraus!D30*'Economias Agregadas'!E31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E31*12*E102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Economias Agregadas'!E31*12*E103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Economias Agregadas'!E31*12*E104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Economias Agregadas'!E31*12*E105","v":53113.488418881854},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F106*(F31-(Degraus!E27*'Economias Agregadas'!F31*12)-(Degraus!E28*'Economias Agregadas'!F31*12)-(Degraus!E29*'Economias Agregadas'!F31*12)-(Degraus!E30*'Economias Agregadas'!F31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F31*12*F102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Economias Agregadas'!F31*12*F103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Economias Agregadas'!F31*12*F104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Economias Agregadas'!F31*12*F105","v":54241.518634980384},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G106*(G31-(Degraus!F27*'Economias Agregadas'!G31*12)-(Degraus!F28*'Economias Agregadas'!G31*12)-(Degraus!F29*'Economias Agregadas'!G31*12)-(Degraus!F30*'Economias Agregadas'!G31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G31*12*G102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Economias Agregadas'!G31*12*G103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Economias Agregadas'!G31*12*G104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Economias Agregadas'!G31*12*G105","v":55294.839470441453},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H106*(H31-(Degraus!G27*'Economias Agregadas'!H31*12)-(Degraus!G28*'Economias Agregadas'!H31*12)-(Degraus!G29*'Economias Agregadas'!H31*12)-(Degraus!G30*'Economias Agregadas'!H31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H31*12*H102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Economias Agregadas'!H31*12*H103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Economias Agregadas'!H31*12*H104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Economias Agregadas'!H31*12*H105","v":33207.606694022383},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I106*(I31-(Degraus!H27*'Economias Agregadas'!I31*12)-(Degraus!H28*'Economias Agregadas'!I31*12)-(Degraus!H29*'Economias Agregadas'!I31*12)-(Degraus!H30*'Economias Agregadas'!I31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I31*12*I102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Economias Agregadas'!I31*12*I103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Economias Agregadas'!I31*12*I104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Economias Agregadas'!I31*12*I105","v":33900.952738073262},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J106*(J31-(Degraus!I27*'Economias Agregadas'!J31*12)-(Degraus!I28*'Economias Agregadas'!J31*12)-(Degraus!I29*'Economias Agregadas'!J31*12)-(Degraus!I30*'Economias Agregadas'!J31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J31*12*J102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Economias Agregadas'!J31*12*J103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Economias Agregadas'!J31*12*J104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Economias Agregadas'!J31*12*J105","v":34622.045870851383},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K106*(K31-(Degraus!J27*'Economias Agregadas'!K31*12)-(Degraus!J28*'Economias Agregadas'!K31*12)-(Degraus!J29*'Economias Agregadas'!K31*12)-(Degraus!J30*'Economias Agregadas'!K31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K31*12*K102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Economias Agregadas'!K31*12*K103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Economias Agregadas'!K31*12*K104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Economias Agregadas'!K31*12*K105","v":35295.713696775099},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L106*(L31-(Degraus!K27*'Economias Agregadas'!L31*12)-(Degraus!K28*'Economias Agregadas'!L31*12)-(Degraus!K29*'Economias Agregadas'!L31*12)-(Degraus!K30*'Economias Agregadas'!L31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L31*12*L102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Economias Agregadas'!L31*12*L103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Economias Agregadas'!L31*12*L104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Economias Agregadas'!L31*12*L105","v":7949.7011753635707},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M106*(M31-(Degraus!L27*'Economias Agregadas'!M31*12)-(Degraus!L28*'Economias Agregadas'!M31*12)-(Degraus!L29*'Economias Agregadas'!M31*12)-(Degraus!L30*'Economias Agregadas'!M31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M31*12*M102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Economias Agregadas'!M31*12*M103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Economias Agregadas'!M31*12*M104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Economias Agregadas'!M31*12*M105","v":8115.5394685057927},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N106*(N31-(Degraus!M27*'Economias Agregadas'!N31*12)-(Degraus!M28*'Economias Agregadas'!N31*12)-(Degraus!M29*'Economias Agregadas'!N31*12)-(Degraus!M30*'Economias Agregadas'!N31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N31*12*N102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Economias Agregadas'!N31*12*N103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Economias Agregadas'!N31*12*N104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Economias Agregadas'!N31*12*N105","v":8287.9895295065471},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O106*(O31-(Degraus!N27*'Economias Agregadas'!O31*12)-(Degraus!N28*'Economias Agregadas'!O31*12)-(Degraus!N29*'Economias Agregadas'!O31*12)-(Degraus!N30*'Economias Agregadas'!O31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O31*12*O102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Economias Agregadas'!O31*12*O103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Economias Agregadas'!O31*12*O104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Economias Agregadas'!O31*12*O105","v":8449.0458272735268},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P106*(P31-(Degraus!O27*'Economias Agregadas'!P31*12)-(Degraus!O28*'Economias Agregadas'!P31*12)-(Degraus!O29*'Economias Agregadas'!P31*12)-(Degraus!O30*'Economias Agregadas'!P31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P31*12*P102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Economias Agregadas'!P31*12*P103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Economias Agregadas'!P31*12*P104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Economias Agregadas'!P31*12*P105","v":6757.2459990590351},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q106*(Q31-(Degraus!P27*'Economias Agregadas'!Q31*12)-(Degraus!P28*'Economias Agregadas'!Q31*12)-(Degraus!P29*'Economias Agregadas'!Q31*12)-(Degraus!P30*'Economias Agregadas'!Q31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q31*12*Q102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Economias Agregadas'!Q31*12*Q103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Economias Agregadas'!Q31*12*Q104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Economias Agregadas'!Q31*12*Q105","v":6898.2085482299244},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R106*(R31-(Degraus!Q27*'Economias Agregadas'!R31*12)-(Degraus!Q28*'Economias Agregadas'!R31*12)-(Degraus!Q29*'Economias Agregadas'!R31*12)-(Degraus!Q30*'Economias Agregadas'!R31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R31*12*R102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Economias Agregadas'!R31*12*R103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Economias Agregadas'!R31*12*R104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Economias Agregadas'!R31*12*R105","v":7044.7911000805643},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S106*(S31-(Degraus!R27*'Economias Agregadas'!S31*12)-(Degraus!R28*'Economias Agregadas'!S31*12)-(Degraus!R29*'Economias Agregadas'!S31*12)-(Degraus!R30*'Economias Agregadas'!S31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S31*12*S102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Economias Agregadas'!S31*12*S103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Economias Agregadas'!S31*12*S104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Economias Agregadas'!S31*12*S105","v":7181.6889531824982},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T106*(T31-(Degraus!S27*'Economias Agregadas'!T31*12)-(Degraus!S28*'Economias Agregadas'!T31*12)-(Degraus!S29*'Economias Agregadas'!T31*12)-(Degraus!S30*'Economias Agregadas'!T31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T31*12*T102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Economias Agregadas'!T31*12*T103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Economias Agregadas'!T31*12*T104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Economias Agregadas'!T31*12*T105","v":475.58300706681121},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U106*(U31-(Degraus!T27*'Economias Agregadas'!U31*12)-(Degraus!T28*'Economias Agregadas'!U31*12)-(Degraus!T29*'Economias Agregadas'!U31*12)-(Degraus!T30*'Economias Agregadas'!U31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U31*12*U102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Economias Agregadas'!U31*12*U103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Economias Agregadas'!U31*12*U104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Economias Agregadas'!U31*12*U105","v":485.53733942139473},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V106*(V31-(Degraus!U27*'Economias Agregadas'!V31*12)-(Degraus!U28*'Economias Agregadas'!V31*12)-(Degraus!U29*'Economias Agregadas'!V31*12)-(Degraus!U30*'Economias Agregadas'!V31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V31*12*V102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Economias Agregadas'!V31*12*V103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Economias Agregadas'!V31*12*V104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Economias Agregadas'!V31*12*V105","v":495.8942726078883},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W106*(W31-(Degraus!V27*'Economias Agregadas'!W31*12)-(Degraus!V28*'Economias Agregadas'!W31*12)-(Degraus!V29*'Economias Agregadas'!W31*12)-(Degraus!V30*'Economias Agregadas'!W31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W31*12*W102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Economias Agregadas'!W31*12*W103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Economias Agregadas'!W31*12*W104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Economias Agregadas'!W31*12*W105","v":505.57887515509651},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X106*(X31-(Degraus!W27*'Economias Agregadas'!X31*12)-(Degraus!W28*'Economias Agregadas'!X31*12)-(Degraus!W29*'Economias Agregadas'!X31*12)-(Degraus!W30*'Economias Agregadas'!X31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X31*12*X102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Economias Agregadas'!X31*12*X103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Economias Agregadas'!X31*12*X104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Economias Agregadas'!X31*12*X105","v":380.46640565344899},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y106*(Y31-(Degraus!X27*'Economias Agregadas'!Y31*12)-(Degraus!X28*'Economias Agregadas'!Y31*12)-(Degraus!X29*'Economias Agregadas'!Y31*12)-(Degraus!X30*'Economias Agregadas'!Y31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y31*12*Y102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Economias Agregadas'!Y31*12*Y103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Economias Agregadas'!Y31*12*Y104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Economias Agregadas'!Y31*12*Y105","v":388.42987153711579},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z106*(Z31-(Degraus!Y27*'Economias Agregadas'!Z31*12)-(Degraus!Y28*'Economias Agregadas'!Z31*12)-(Degraus!Y29*'Economias Agregadas'!Z31*12)-(Degraus!Y30*'Economias Agregadas'!Z31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z31*12*Z102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Economias Agregadas'!Z31*12*Z103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Economias Agregadas'!Z31*12*Z104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Economias Agregadas'!Z31*12*Z105","v":396.71541808631071},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA106*(AA31-(Degraus!Z27*'Economias Agregadas'!AA31*12)-(Degraus!Z28*'Economias Agregadas'!AA31*12)-(Degraus!Z29*'Economias Agregadas'!AA31*12)-(Degraus!Z30*'Economias Agregadas'!AA31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA31*12*AA102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Economias Agregadas'!AA31*12*AA103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Economias Agregadas'!AA31*12*AA104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Economias Agregadas'!AA31*12*AA105","v":404.46310012407724},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB106*(AB31-(Degraus!AA27*'Economias Agregadas'!AB31*12)-(Degraus!AA28*'Economias Agregadas'!AB31*12)-(Degraus!AA29*'Economias Agregadas'!AB31*12)-(Degraus!AA30*'Economias Agregadas'!AB31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB31*12*AB102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Economias Agregadas'!AB31*12*AB103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Economias Agregadas'!AB31*12*AB104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Economias Agregadas'!AB31*12*AB105","v":743.18261883437162},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC106*(AC31-(Degraus!AB27*'Economias Agregadas'!AC31*12)-(Degraus!AB28*'Economias Agregadas'!AC31*12)-(Degraus!AB29*'Economias Agregadas'!AC31*12)-(Degraus!AB30*'Economias Agregadas'!AC31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC31*12*AC102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Economias Agregadas'!AC31*12*AC103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Economias Agregadas'!AC31*12*AC104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Economias Agregadas'!AC31*12*AC105","v":758.68675953311458},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD106*(AD31-(Degraus!AC27*'Economias Agregadas'!AD31*12)-(Degraus!AC28*'Economias Agregadas'!AD31*12)-(Degraus!AC29*'Economias Agregadas'!AD31*12)-(Degraus!AC30*'Economias Agregadas'!AD31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD31*12*AD102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Economias Agregadas'!AD31*12*AD103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Economias Agregadas'!AD31*12*AD104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Economias Agregadas'!AD31*12*AD105","v":774.80914294961894},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE106*(AE31-(Degraus!AD27*'Economias Agregadas'!AE31*12)-(Degraus!AD28*'Economias Agregadas'!AE31*12)-(Degraus!AD29*'Economias Agregadas'!AE31*12)-(Degraus!AD30*'Economias Agregadas'!AE31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE31*12*AE102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Economias Agregadas'!AE31*12*AE103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Economias Agregadas'!AE31*12*AE104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Economias Agregadas'!AE31*12*AE105","v":789.86655463349518},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF106*(AF31-(Degraus!AE27*'Economias Agregadas'!AF31*12)-(Degraus!AE28*'Economias Agregadas'!AF31*12)-(Degraus!AE29*'Economias Agregadas'!AF31*12)-(Degraus!AE30*'Economias Agregadas'!AF31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF31*12*AF102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Economias Agregadas'!AF31*12*AF103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Economias Agregadas'!AF31*12*AF104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Economias Agregadas'!AF31*12*AF105","v":594.54609506749728},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG106*(AG31-(Degraus!AF27*'Economias Agregadas'!AG31*12)-(Degraus!AF28*'Economias Agregadas'!AG31*12)-(Degraus!AF29*'Economias Agregadas'!AG31*12)-(Degraus!AF30*'Economias Agregadas'!AG31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG31*12*AG102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Economias Agregadas'!AG31*12*AG103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Economias Agregadas'!AG31*12*AG104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Economias Agregadas'!AG31*12*AG105","v":606.94940762649162},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH106*(AH31-(Degraus!AG27*'Economias Agregadas'!AH31*12)-(Degraus!AG28*'Economias Agregadas'!AH31*12)-(Degraus!AG29*'Economias Agregadas'!AH31*12)-(Degraus!AG30*'Economias Agregadas'!AH31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH31*12*AH102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Economias Agregadas'!AH31*12*AH103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Economias Agregadas'!AH31*12*AH104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Economias Agregadas'!AH31*12*AH105","v":619.84731435969513},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI106*(AI31-(Degraus!AH27*'Economias Agregadas'!AI31*12)-(Degraus!AH28*'Economias Agregadas'!AI31*12)-(Degraus!AH29*'Economias Agregadas'!AI31*12)-(Degraus!AH30*'Economias Agregadas'!AI31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI31*12*AI102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Economias Agregadas'!AI31*12*AI103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Economias Agregadas'!AI31*12*AI104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Economias Agregadas'!AI31*12*AI105","v":631.89324370679606},null,421441.4493640674]
[null,"MPC",6,{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D107*(D32-(Degraus!C27*'Economias Agregadas'!D32*12)-(Degraus!C28*'Economias Agregadas'!D32*12)-(Degraus!C29*'Economias Agregadas'!D32*12)-(Degraus!C30*'Economias Agregadas'!D32*12)-(Degraus!C31*'Economias Agregadas'!D32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D32*12*D102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Economias Agregadas'!D32*12*D103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Economias Agregadas'!D32*12*D104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Economias Agregadas'!D32*12*D105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C31*'Economias Agregadas'!D32*12*D106","v":63270.602970901215},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E107*(E32-(Degraus!D27*'Economias Agregadas'!E32*12)-(Degraus!D28*'Economias Agregadas'!E32*12)-(Degraus!D29*'Economias Agregadas'!E32*12)-(Degraus!D30*'Economias Agregadas'!E32*12)-(Degraus!D31*'Economias Agregadas'!E32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E32*12*E102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Economias Agregadas'!E32*12*E103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Economias Agregadas'!E32*12*E104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Economias Agregadas'!E32*12*E105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D31*'Economias Agregadas'!E32*12*E106","v":64665.56828199148},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F107*(F32-(Degraus!E27*'Economias Agregadas'!F32*12)-(Degraus!E28*'Economias Agregadas'!F32*12)-(Degraus!E29*'Economias Agregadas'!F32*12)-(Degraus!E30*'Economias Agregadas'!F32*12)-(Degraus!E31*'Economias Agregadas'!F32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F32*12*F102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Economias Agregadas'!F32*12*F103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Economias Agregadas'!F32*12*F104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Economias Agregadas'!F32*12*F105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E31*'Economias Agregadas'!F32*12*F106","v":66129.108124665436},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G107*(G32-(Degraus!F27*'Economias Agregadas'!G32*12)-(Degraus!F28*'Economias Agregadas'!G32*12)-(Degraus!F29*'Economias Agregadas'!G32*12)-(Degraus!F30*'Economias Agregadas'!G32*12)-(Degraus!F31*'Economias Agregadas'!G32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G32*12*G102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Economias Agregadas'!G32*12*G103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Economias Agregadas'!G32*12*G104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Economias Agregadas'!G32*12*G105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F31*'Economias Agregadas'!G32*12*G106","v":67522.96248458387},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H107*(H32-(Degraus!G27*'Economias Agregadas'!H32*12)-(Degraus!G28*'Economias Agregadas'!H32*12)-(Degraus!G29*'Economias Agregadas'!H32*12)-(Degraus!G30*'Economias Agregadas'!H32*12)-(Degraus!G31*'Economias Agregadas'!H32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H32*12*H102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Economias Agregadas'!H32*12*H103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Economias Agregadas'!H32*12*H104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Economias Agregadas'!H32*12*H105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G31*'Economias Agregadas'!H32*12*H106","v":39393.027558255068},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I107*(I32-(Degraus!H27*'Economias Agregadas'!I32*12)-(Degraus!H28*'Economias Agregadas'!I32*12)-(Degraus!H29*'Economias Agregadas'!I32*12)-(Degraus!H30*'Economias Agregadas'!I32*12)-(Degraus!H31*'Economias Agregadas'!I32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I32*12*I102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Economias Agregadas'!I32*12*I103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Economias Agregadas'!I32*12*I104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Economias Agregadas'!I32*12*I105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H31*'Economias Agregadas'!I32*12*I106","v":40260.747594042812},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J107*(J32-(Degraus!I27*'Economias Agregadas'!J32*12)-(Degraus!I28*'Economias Agregadas'!J32*12)-(Degraus!I29*'Economias Agregadas'!J32*12)-(Degraus!I30*'Economias Agregadas'!J32*12)-(Degraus!I31*'Economias Agregadas'!J32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J32*12*J102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Economias Agregadas'!J32*12*J103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Economias Agregadas'!J32*12*J104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Economias Agregadas'!J32*12*J105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I31*'Economias Agregadas'!J32*12*J106","v":41170.992565514185},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K107*(K32-(Degraus!J27*'Economias Agregadas'!K32*12)-(Degraus!J28*'Economias Agregadas'!K32*12)-(Degraus!J29*'Economias Agregadas'!K32*12)-(Degraus!J30*'Economias Agregadas'!K32*12)-(Degraus!J31*'Economias Agregadas'!K32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K32*12*K102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Economias Agregadas'!K32*12*K103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Economias Agregadas'!K32*12*K104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Economias Agregadas'!K32*12*K105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J31*'Economias Agregadas'!K32*12*K106","v":42037.626279987235},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L107*(L32-(Degraus!K27*'Economias Agregadas'!L32*12)-(Degraus!K28*'Economias Agregadas'!L32*12)-(Degraus!K29*'Economias Agregadas'!L32*12)-(Degraus!K30*'Economias Agregadas'!L32*12)-(Degraus!K31*'Economias Agregadas'!L32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L32*12*L102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Economias Agregadas'!L32*12*L103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Economias Agregadas'!L32*12*L104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Economias Agregadas'!L32*12*L105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K31*'Economias Agregadas'!L32*12*L106","v":14979.964184134196},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M107*(M32-(Degraus!L27*'Economias Agregadas'!M32*12)-(Degraus!L28*'Economias Agregadas'!M32*12)-(Degraus!L29*'Economias Agregadas'!M32*12)-(Degraus!L30*'Economias Agregadas'!M32*12)-(Degraus!L31*'Economias Agregadas'!M32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M32*12*M102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Economias Agregadas'!M32*12*M103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Economias Agregadas'!M32*12*M104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Economias Agregadas'!M32*12*M105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L31*'Economias Agregadas'!M32*12*M106","v":15313.205869878893},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N107*(N32-(Degraus!M27*'Economias Agregadas'!N32*12)-(Degraus!M28*'Economias Agregadas'!N32*12)-(Degraus!M29*'Economias Agregadas'!N32*12)-(Degraus!M30*'Economias Agregadas'!N32*12)-(Degraus!M31*'Economias Agregadas'!N32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N32*12*N102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Economias Agregadas'!N32*12*N103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Economias Agregadas'!N32*12*N104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Economias Agregadas'!N32*12*N105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M31*'Economias Agregadas'!N32*12*N106","v":15663.314174337602},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O107*(O32-(Degraus!N27*'Economias Agregadas'!O32*12)-(Degraus!N28*'Economias Agregadas'!O32*12)-(Degraus!N29*'Economias Agregadas'!O32*12)-(Degraus!N30*'Economias Agregadas'!O32*12)-(Degraus!N31*'Economias Agregadas'!O32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O32*12*O102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Economias Agregadas'!O32*12*O103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Economias Agregadas'!O32*12*O104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Economias Agregadas'!O32*12*O105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N31*'Economias Agregadas'!O32*12*O106","v":15997.754088353118},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P107*(P32-(Degraus!O27*'Economias Agregadas'!P32*12)-(Degraus!O28*'Economias Agregadas'!P32*12)-(Degraus!O29*'Economias Agregadas'!P32*12)-(Degraus!O30*'Economias Agregadas'!P32*12)-(Degraus!O31*'Economias Agregadas'!P32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P32*12*P102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Economias Agregadas'!P32*12*P103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Economias Agregadas'!P32*12*P104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Economias Agregadas'!P32*12*P105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O31*'Economias Agregadas'!P32*12*P106","v":12732.969556514066},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q107*(Q32-(Degraus!P27*'Economias Agregadas'!Q32*12)-(Degraus!P28*'Economias Agregadas'!Q32*12)-(Degraus!P29*'Economias Agregadas'!Q32*12)-(Degraus!P30*'Economias Agregadas'!Q32*12)-(Degraus!P31*'Economias Agregadas'!Q32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q32*12*Q102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Economias Agregadas'!Q32*12*Q103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Economias Agregadas'!Q32*12*Q104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Economias Agregadas'!Q32*12*Q105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P31*'Economias Agregadas'!Q32*12*Q106","v":13016.22498939706},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R107*(R32-(Degraus!Q27*'Economias Agregadas'!R32*12)-(Degraus!Q28*'Economias Agregadas'!R32*12)-(Degraus!Q29*'Economias Agregadas'!R32*12)-(Degraus!Q30*'Economias Agregadas'!R32*12)-(Degraus!Q31*'Economias Agregadas'!R32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R32*12*R102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Economias Agregadas'!R32*12*R103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Economias Agregadas'!R32*12*R104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Economias Agregadas'!R32*12*R105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q31*'Economias Agregadas'!R32*12*R106","v":13313.81704818696},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S107*(S32-(Degraus!R27*'Economias Agregadas'!S32*12)-(Degraus!R28*'Economias Agregadas'!S32*12)-(Degraus!R29*'Economias Agregadas'!S32*12)-(Degraus!R30*'Economias Agregadas'!S32*12)-(Degraus!R31*'Economias Agregadas'!S32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S32*12*S102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Economias Agregadas'!S32*12*S103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Economias Agregadas'!S32*12*S104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Economias Agregadas'!S32*12*S105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R31*'Economias Agregadas'!S32*12*S106","v":13598.090975100149},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T107*(T32-(Degraus!S27*'Economias Agregadas'!T32*12)-(Degraus!S28*'Economias Agregadas'!T32*12)-(Degraus!S29*'Economias Agregadas'!T32*12)-(Degraus!S30*'Economias Agregadas'!T32*12)-(Degraus!S31*'Economias Agregadas'!T32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T32*12*T102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Economias Agregadas'!T32*12*T103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Economias Agregadas'!T32*12*T104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Economias Agregadas'!T32*12*T105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S31*'Economias Agregadas'!T32*12*T106","v":1086.4861368712486},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U107*(U32-(Degraus!T27*'Economias Agregadas'!U32*12)-(Degraus!T28*'Economias Agregadas'!U32*12)-(Degraus!T29*'Economias Agregadas'!U32*12)-(Degraus!T30*'Economias Agregadas'!U32*12)-(Degraus!T31*'Economias Agregadas'!U32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U32*12*U102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Economias Agregadas'!U32*12*U103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Economias Agregadas'!U32*12*U104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Economias Agregadas'!U32*12*U105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T31*'Economias Agregadas'!U32*12*U106","v":1110.3575404654844},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V107*(V32-(Degraus!U27*'Economias Agregadas'!V32*12)-(Degraus!U28*'Economias Agregadas'!V32*12)-(Degraus!U29*'Economias Agregadas'!V32*12)-(Degraus!U30*'Economias Agregadas'!V32*12)-(Degraus!U31*'Economias Agregadas'!V32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V32*12*V102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Economias Agregadas'!V32*12*V103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Economias Agregadas'!V32*12*V104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Economias Agregadas'!V32*12*V105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U31*'Economias Agregadas'!V32*12*V106","v":1135.3888714876236},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W107*(W32-(Degraus!V27*'Economias Agregadas'!W32*12)-(Degraus!V28*'Economias Agregadas'!W32*12)-(Degraus!V29*'Economias Agregadas'!W32*12)-(Degraus!V30*'Economias Agregadas'!W32*12)-(Degraus!V31*'Economias Agregadas'!W32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W32*12*W102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Economias Agregadas'!W32*12*W103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Economias Agregadas'!W32*12*W104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Economias Agregadas'!W32*12*W105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V31*'Economias Agregadas'!W32*12*W106","v":1159.200345122317},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X107*(X32-(Degraus!W27*'Economias Agregadas'!X32*12)-(Degraus!W28*'Economias Agregadas'!X32*12)-(Degraus!W29*'Economias Agregadas'!X32*12)-(Degraus!W30*'Economias Agregadas'!X32*12)-(Degraus!W31*'Economias Agregadas'!X32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X32*12*X102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Economias Agregadas'!X32*12*X103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Economias Agregadas'!X32*12*X104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Economias Agregadas'!X32*12*X105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W31*'Economias Agregadas'!X32*12*X106","v":869.18890949699903},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y107*(Y32-(Degraus!X27*'Economias Agregadas'!Y32*12)-(Degraus!X28*'Economias Agregadas'!Y32*12)-(Degraus!X29*'Economias Agregadas'!Y32*12)-(Degraus!X30*'Economias Agregadas'!Y32*12)-(Degraus!X31*'Economias Agregadas'!Y32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y32*12*Y102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Economias Agregadas'!Y32*12*Y103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Economias Agregadas'!Y32*12*Y104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Economias Agregadas'!Y32*12*Y105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X31*'Economias Agregadas'!Y32*12*Y106","v":888.28603237238758},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z107*(Z32-(Degraus!Y27*'Economias Agregadas'!Z32*12)-(Degraus!Y28*'Economias Agregadas'!Z32*12)-(Degraus!Y29*'Economias Agregadas'!Z32*12)-(Degraus!Y30*'Economias Agregadas'!Z32*12)-(Degraus!Y31*'Economias Agregadas'!Z32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z32*12*Z102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Economias Agregadas'!Z32*12*Z103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Economias Agregadas'!Z32*12*Z104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Economias Agregadas'!Z32*12*Z105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y31*'Economias Agregadas'!Z32*12*Z106","v":908.31109719009896},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA107*(AA32-(Degraus!Z27*'Economias Agregadas'!AA32*12)-(Degraus!Z28*'Economias Agregadas'!AA32*12)-(Degraus!Z29*'Economias Agregadas'!AA32*12)-(Degraus!Z30*'Economias Agregadas'!AA32*12)-(Degraus!Z31*'Economias Agregadas'!AA32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA32*12*AA102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Economias Agregadas'!AA32*12*AA103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Economias Agregadas'!AA32*12*AA104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Economias Agregadas'!AA32*12*AA105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z31*'Economias Agregadas'!AA32*12*AA106","v":927.36027609785378},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB107*(AB32-(Degraus!AA27*'Economias Agregadas'!AB32*12)-(Degraus!AA28*'Economias Agregadas'!AB32*12)-(Degraus!AA29*'Economias Agregadas'!AB32*12)-(Degraus!AA30*'Economias Agregadas'!AB32*12)-(Degraus!AA31*'Economias Agregadas'!AB32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB32*12*AB102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Economias Agregadas'!AB32*12*AB103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Economias Agregadas'!AB32*12*AB104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Economias Agregadas'!AB32*12*AB105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA31*'Economias Agregadas'!AB32*12*AB106","v":286.1750144965971},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC107*(AC32-(Degraus!AB27*'Economias Agregadas'!AC32*12)-(Degraus!AB28*'Economias Agregadas'!AC32*12)-(Degraus!AB29*'Economias Agregadas'!AC32*12)-(Degraus!AB30*'Economias Agregadas'!AC32*12)-(Degraus!AB31*'Economias Agregadas'!AC32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC32*12*AC102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Economias Agregadas'!AC32*12*AC103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Economias Agregadas'!AC32*12*AC104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Economias Agregadas'!AC32*12*AC105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB31*'Economias Agregadas'!AC32*12*AC106","v":292.33202703506015},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD107*(AD32-(Degraus!AC27*'Economias Agregadas'!AD32*12)-(Degraus!AC28*'Economias Agregadas'!AD32*12)-(Degraus!AC29*'Economias Agregadas'!AD32*12)-(Degraus!AC30*'Economias Agregadas'!AD32*12)-(Degraus!AC31*'Economias Agregadas'!AD32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD32*12*AD102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Economias Agregadas'!AD32*12*AD103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Economias Agregadas'!AD32*12*AD104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Economias Agregadas'!AD32*12*AD105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC31*'Economias Agregadas'!AD32*12*AD106","v":298.7668110090525},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE107*(AE32-(Degraus!AD27*'Economias Agregadas'!AE32*12)-(Degraus!AD28*'Economias Agregadas'!AE32*12)-(Degraus!AD29*'Economias Agregadas'!AE32*12)-(Degraus!AD30*'Economias Agregadas'!AE32*12)-(Degraus!AD31*'Economias Agregadas'!AE32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE32*12*AE102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Economias Agregadas'!AE32*12*AE103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Economias Agregadas'!AE32*12*AE104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Economias Agregadas'!AE32*12*AE105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD31*'Economias Agregadas'!AE32*12*AE106","v":304.84377014939412},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF107*(AF32-(Degraus!AE27*'Economias Agregadas'!AF32*12)-(Degraus!AE28*'Economias Agregadas'!AF32*12)-(Degraus!AE29*'Economias Agregadas'!AF32*12)-(Degraus!AE30*'Economias Agregadas'!AF32*12)-(Degraus!AE31*'Economias Agregadas'!AF32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF32*12*AF102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Economias Agregadas'!AF32*12*AF103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Economias Agregadas'!AF32*12*AF104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Economias Agregadas'!AF32*12*AF105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE31*'Economias Agregadas'!AF32*12*AF106","v":228.94001159727765},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG107*(AG32-(Degraus!AF27*'Economias Agregadas'!AG32*12)-(Degraus!AF28*'Economias Agregadas'!AG32*12)-(Degraus!AF29*'Economias Agregadas'!AG32*12)-(Degraus!AF30*'Economias Agregadas'!AG32*12)-(Degraus!AF31*'Economias Agregadas'!AG32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG32*12*AG102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Economias Agregadas'!AG32*12*AG103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Economias Agregadas'!AG32*12*AG104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Economias Agregadas'!AG32*12*AG105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF31*'Economias Agregadas'!AG32*12*AG106","v":233.86562162804807},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH107*(AH32-(Degraus!AG27*'Economias Agregadas'!AH32*12)-(Degraus!AG28*'Economias Agregadas'!AH32*12)-(Degraus!AG29*'Economias Agregadas'!AH32*12)-(Degraus!AG30*'Economias Agregadas'!AH32*12)-(Degraus!AG31*'Economias Agregadas'!AH32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH32*12*AH102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Economias Agregadas'!AH32*12*AH103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Economias Agregadas'!AH32*12*AH104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Economias Agregadas'!AH32*12*AH105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG31*'Economias Agregadas'!AH32*12*AH106","v":239.01344880724201},{"$f":"VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI107*(AI32-(Degraus!AH27*'Economias Agregadas'!AI32*12)-(Degraus!AH28*'Economias Agregadas'!AI32*12)-(Degraus!AH29*'Economias Agregadas'!AI32*12)-(Degraus!AH30*'Economias Agregadas'!AI32*12)-(Degraus!AH31*'Economias Agregadas'!AI32*12))+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI32*12*AI102+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Economias Agregadas'!AI32*12*AI103+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Economias Agregadas'!AI32*12*AI104+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Economias Agregadas'!AI32*12*AI105+VLOOKUP('Volumes Agregados'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH31*'Economias Agregadas'!AI32*12*AI106","v":243.87501611951529},null,549278.36767578975]
[null,"MPC",7,{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D108*(D33-(Degraus!C27*'Economias Agregadas'!D33*12)-(Degraus!C28*'Economias Agregadas'!D33*12)-(Degraus!C29*'Economias Agregadas'!D33*12)-(Degraus!C30*'Economias Agregadas'!D33*12)-(Degraus!C31*'Economias Agregadas'!D33*12)-(Degraus!C32*'Economias Agregadas'!D33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D33*12*D102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Economias Agregadas'!D33*12*D103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Economias Agregadas'!D33*12*D104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Economias Agregadas'!D33*12*D105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C31*'Economias Agregadas'!D33*12*D106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C32*'Economias Agregadas'!D33*12*D107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E108*(E33-(Degraus!D27*'Economias Agregadas'!E33*12)-(Degraus!D28*'Economias Agregadas'!E33*12)-(Degraus!D29*'Economias Agregadas'!E33*12)-(Degraus!D30*'Economias Agregadas'!E33*12)-(Degraus!D31*'Economias Agregadas'!E33*12)-(Degraus!D32*'Economias Agregadas'!E33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E33*12*E102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Economias Agregadas'!E33*12*E103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Economias Agregadas'!E33*12*E104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Economias Agregadas'!E33*12*E105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D31*'Economias Agregadas'!E33*12*E106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D32*'Economias Agregadas'!E33*12*E107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F108*(F33-(Degraus!E27*'Economias Agregadas'!F33*12)-(Degraus!E28*'Economias Agregadas'!F33*12)-(Degraus!E29*'Economias Agregadas'!F33*12)-(Degraus!E30*'Economias Agregadas'!F33*12)-(Degraus!E31*'Economias Agregadas'!F33*12)-(Degraus!E32*'Economias Agregadas'!F33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F33*12*F102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Economias Agregadas'!F33*12*F103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Economias Agregadas'!F33*12*F104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Economias Agregadas'!F33*12*F105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E31*'Economias Agregadas'!F33*12*F106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E32*'Economias Agregadas'!F33*12*F107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G108*(G33-(Degraus!F27*'Economias Agregadas'!G33*12)-(Degraus!F28*'Economias Agregadas'!G33*12)-(Degraus!F29*'Economias Agregadas'!G33*12)-(Degraus!F30*'Economias Agregadas'!G33*12)-(Degraus!F31*'Economias Agregadas'!G33*12)-(Degraus!F32*'Economias Agregadas'!G33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G33*12*G102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Economias Agregadas'!G33*12*G103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Economias Agregadas'!G33*12*G104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Economias Agregadas'!G33*12*G105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F31*'Economias Agregadas'!G33*12*G106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F32*'Economias Agregadas'!G33*12*G107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H108*(H33-(Degraus!G27*'Economias Agregadas'!H33*12)-(Degraus!G28*'Economias Agregadas'!H33*12)-(Degraus!G29*'Economias Agregadas'!H33*12)-(Degraus!G30*'Economias Agregadas'!H33*12)-(Degraus!G31*'Economias Agregadas'!H33*12)-(Degraus!G32*'Economias Agregadas'!H33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H33*12*H102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Economias Agregadas'!H33*12*H103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Economias Agregadas'!H33*12*H104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Economias Agregadas'!H33*12*H105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G31*'Economias Agregadas'!H33*12*H106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G32*'Economias Agregadas'!H33*12*H107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I108*(I33-(Degraus!H27*'Economias Agregadas'!I33*12)-(Degraus!H28*'Economias Agregadas'!I33*12)-(Degraus!H29*'Economias Agregadas'!I33*12)-(Degraus!H30*'Economias Agregadas'!I33*12)-(Degraus!H31*'Economias Agregadas'!I33*12)-(Degraus!H32*'Economias Agregadas'!I33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I33*12*I102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Economias Agregadas'!I33*12*I103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Economias Agregadas'!I33*12*I104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Economias Agregadas'!I33*12*I105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H31*'Economias Agregadas'!I33*12*I106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H32*'Economias Agregadas'!I33*12*I107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J108*(J33-(Degraus!I27*'Economias Agregadas'!J33*12)-(Degraus!I28*'Economias Agregadas'!J33*12)-(Degraus!I29*'Economias Agregadas'!J33*12)-(Degraus!I30*'Economias Agregadas'!J33*12)-(Degraus!I31*'Economias Agregadas'!J33*12)-(Degraus!I32*'Economias Agregadas'!J33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J33*12*J102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Economias Agregadas'!J33*12*J103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Economias Agregadas'!J33*12*J104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Economias Agregadas'!J33*12*J105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I31*'Economias Agregadas'!J33*12*J106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I32*'Economias Agregadas'!J33*12*J107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K108*(K33-(Degraus!J27*'Economias Agregadas'!K33*12)-(Degraus!J28*'Economias Agregadas'!K33*12)-(Degraus!J29*'Economias Agregadas'!K33*12)-(Degraus!J30*'Economias Agregadas'!K33*12)-(Degraus!J31*'Economias Agregadas'!K33*12)-(Degraus!J32*'Economias Agregadas'!K33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K33*12*K102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Economias Agregadas'!K33*12*K103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Economias Agregadas'!K33*12*K104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Economias Agregadas'!K33*12*K105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J31*'Economias Agregadas'!K33*12*K106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J32*'Economias Agregadas'!K33*12*K107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L108*(L33-(Degraus!K27*'Economias Agregadas'!L33*12)-(Degraus!K28*'Economias Agregadas'!L33*12)-(Degraus!K29*'Economias Agregadas'!L33*12)-(Degraus!K30*'Economias Agregadas'!L33*12)-(Degraus!K31*'Economias Agregadas'!L33*12)-(Degraus!K32*'Economias Agregadas'!L33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L33*12*L102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Economias Agregadas'!L33*12*L103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Economias Agregadas'!L33*12*L104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Economias Agregadas'!L33*12*L105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K31*'Economias Agregadas'!L33*12*L106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K32*'Economias Agregadas'!L33*12*L107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M108*(M33-(Degraus!L27*'Economias Agregadas'!M33*12)-(Degraus!L28*'Economias Agregadas'!M33*12)-(Degraus!L29*'Economias Agregadas'!M33*12)-(Degraus!L30*'Economias Agregadas'!M33*12)-(Degraus!L31*'Economias Agregadas'!M33*12)-(Degraus!L32*'Economias Agregadas'!M33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M33*12*M102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Economias Agregadas'!M33*12*M103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Economias Agregadas'!M33*12*M104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Economias Agregadas'!M33*12*M105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L31*'Economias Agregadas'!M33*12*M106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L32*'Economias Agregadas'!M33*12*M107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N108*(N33-(Degraus!M27*'Economias Agregadas'!N33*12)-(Degraus!M28*'Economias Agregadas'!N33*12)-(Degraus!M29*'Economias Agregadas'!N33*12)-(Degraus!M30*'Economias Agregadas'!N33*12)-(Degraus!M31*'Economias Agregadas'!N33*12)-(Degraus!M32*'Economias Agregadas'!N33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N33*12*N102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Economias Agregadas'!N33*12*N103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Economias Agregadas'!N33*12*N104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Economias Agregadas'!N33*12*N105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M31*'Economias Agregadas'!N33*12*N106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M32*'Economias Agregadas'!N33*12*N107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O108*(O33-(Degraus!N27*'Economias Agregadas'!O33*12)-(Degraus!N28*'Economias Agregadas'!O33*12)-(Degraus!N29*'Economias Agregadas'!O33*12)-(Degraus!N30*'Economias Agregadas'!O33*12)-(Degraus!N31*'Economias Agregadas'!O33*12)-(Degraus!N32*'Economias Agregadas'!O33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O33*12*O102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Economias Agregadas'!O33*12*O103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Economias Agregadas'!O33*12*O104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Economias Agregadas'!O33*12*O105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N31*'Economias Agregadas'!O33*12*O106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N32*'Economias Agregadas'!O33*12*O107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P108*(P33-(Degraus!O27*'Economias Agregadas'!P33*12)-(Degraus!O28*'Economias Agregadas'!P33*12)-(Degraus!O29*'Economias Agregadas'!P33*12)-(Degraus!O30*'Economias Agregadas'!P33*12)-(Degraus!O31*'Economias Agregadas'!P33*12)-(Degraus!O32*'Economias Agregadas'!P33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P33*12*P102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Economias Agregadas'!P33*12*P103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Economias Agregadas'!P33*12*P104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Economias Agregadas'!P33*12*P105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O31*'Economias Agregadas'!P33*12*P106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O32*'Economias Agregadas'!P33*12*P107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q108*(Q33-(Degraus!P27*'Economias Agregadas'!Q33*12)-(Degraus!P28*'Economias Agregadas'!Q33*12)-(Degraus!P29*'Economias Agregadas'!Q33*12)-(Degraus!P30*'Economias Agregadas'!Q33*12)-(Degraus!P31*'Economias Agregadas'!Q33*12)-(Degraus!P32*'Economias Agregadas'!Q33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q33*12*Q102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Economias Agregadas'!Q33*12*Q103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Economias Agregadas'!Q33*12*Q104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Economias Agregadas'!Q33*12*Q105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P31*'Economias Agregadas'!Q33*12*Q106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P32*'Economias Agregadas'!Q33*12*Q107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R108*(R33-(Degraus!Q27*'Economias Agregadas'!R33*12)-(Degraus!Q28*'Economias Agregadas'!R33*12)-(Degraus!Q29*'Economias Agregadas'!R33*12)-(Degraus!Q30*'Economias Agregadas'!R33*12)-(Degraus!Q31*'Economias Agregadas'!R33*12)-(Degraus!Q32*'Economias Agregadas'!R33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R33*12*R102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Economias Agregadas'!R33*12*R103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Economias Agregadas'!R33*12*R104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Economias Agregadas'!R33*12*R105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q31*'Economias Agregadas'!R33*12*R106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q32*'Economias Agregadas'!R33*12*R107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S108*(S33-(Degraus!R27*'Economias Agregadas'!S33*12)-(Degraus!R28*'Economias Agregadas'!S33*12)-(Degraus!R29*'Economias Agregadas'!S33*12)-(Degraus!R30*'Economias Agregadas'!S33*12)-(Degraus!R31*'Economias Agregadas'!S33*12)-(Degraus!R32*'Economias Agregadas'!S33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S33*12*S102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Economias Agregadas'!S33*12*S103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Economias Agregadas'!S33*12*S104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Economias Agregadas'!S33*12*S105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R31*'Economias Agregadas'!S33*12*S106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R32*'Economias Agregadas'!S33*12*S107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T108*(T33-(Degraus!S27*'Economias Agregadas'!T33*12)-(Degraus!S28*'Economias Agregadas'!T33*12)-(Degraus!S29*'Economias Agregadas'!T33*12)-(Degraus!S30*'Economias Agregadas'!T33*12)-(Degraus!S31*'Economias Agregadas'!T33*12)-(Degraus!S32*'Economias Agregadas'!T33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T33*12*T102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Economias Agregadas'!T33*12*T103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Economias Agregadas'!T33*12*T104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Economias Agregadas'!T33*12*T105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S31*'Economias Agregadas'!T33*12*T106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S32*'Economias Agregadas'!T33*12*T107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U108*(U33-(Degraus!T27*'Economias Agregadas'!U33*12)-(Degraus!T28*'Economias Agregadas'!U33*12)-(Degraus!T29*'Economias Agregadas'!U33*12)-(Degraus!T30*'Economias Agregadas'!U33*12)-(Degraus!T31*'Economias Agregadas'!U33*12)-(Degraus!T32*'Economias Agregadas'!U33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U33*12*U102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Economias Agregadas'!U33*12*U103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Economias Agregadas'!U33*12*U104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Economias Agregadas'!U33*12*U105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T31*'Economias Agregadas'!U33*12*U106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T32*'Economias Agregadas'!U33*12*U107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V108*(V33-(Degraus!U27*'Economias Agregadas'!V33*12)-(Degraus!U28*'Economias Agregadas'!V33*12)-(Degraus!U29*'Economias Agregadas'!V33*12)-(Degraus!U30*'Economias Agregadas'!V33*12)-(Degraus!U31*'Economias Agregadas'!V33*12)-(Degraus!U32*'Economias Agregadas'!V33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V33*12*V102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Economias Agregadas'!V33*12*V103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Economias Agregadas'!V33*12*V104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Economias Agregadas'!V33*12*V105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U31*'Economias Agregadas'!V33*12*V106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U32*'Economias Agregadas'!V33*12*V107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W108*(W33-(Degraus!V27*'Economias Agregadas'!W33*12)-(Degraus!V28*'Economias Agregadas'!W33*12)-(Degraus!V29*'Economias Agregadas'!W33*12)-(Degraus!V30*'Economias Agregadas'!W33*12)-(Degraus!V31*'Economias Agregadas'!W33*12)-(Degraus!V32*'Economias Agregadas'!W33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W33*12*W102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Economias Agregadas'!W33*12*W103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Economias Agregadas'!W33*12*W104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Economias Agregadas'!W33*12*W105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V31*'Economias Agregadas'!W33*12*W106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V32*'Economias Agregadas'!W33*12*W107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X108*(X33-(Degraus!W27*'Economias Agregadas'!X33*12)-(Degraus!W28*'Economias Agregadas'!X33*12)-(Degraus!W29*'Economias Agregadas'!X33*12)-(Degraus!W30*'Economias Agregadas'!X33*12)-(Degraus!W31*'Economias Agregadas'!X33*12)-(Degraus!W32*'Economias Agregadas'!X33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X33*12*X102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Economias Agregadas'!X33*12*X103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Economias Agregadas'!X33*12*X104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Economias Agregadas'!X33*12*X105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W31*'Economias Agregadas'!X33*12*X106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W32*'Economias Agregadas'!X33*12*X107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y108*(Y33-(Degraus!X27*'Economias Agregadas'!Y33*12)-(Degraus!X28*'Economias Agregadas'!Y33*12)-(Degraus!X29*'Economias Agregadas'!Y33*12)-(Degraus!X30*'Economias Agregadas'!Y33*12)-(Degraus!X31*'Economias Agregadas'!Y33*12)-(Degraus!X32*'Economias Agregadas'!Y33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y33*12*Y102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Economias Agregadas'!Y33*12*Y103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Economias Agregadas'!Y33*12*Y104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Economias Agregadas'!Y33*12*Y105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X31*'Economias Agregadas'!Y33*12*Y106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X32*'Economias Agregadas'!Y33*12*Y107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z108*(Z33-(Degraus!Y27*'Economias Agregadas'!Z33*12)-(Degraus!Y28*'Economias Agregadas'!Z33*12)-(Degraus!Y29*'Economias Agregadas'!Z33*12)-(Degraus!Y30*'Economias Agregadas'!Z33*12)-(Degraus!Y31*'Economias Agregadas'!Z33*12)-(Degraus!Y32*'Economias Agregadas'!Z33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z33*12*Z102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Economias Agregadas'!Z33*12*Z103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Economias Agregadas'!Z33*12*Z104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Economias Agregadas'!Z33*12*Z105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y31*'Economias Agregadas'!Z33*12*Z106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y32*'Economias Agregadas'!Z33*12*Z107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA108*(AA33-(Degraus!Z27*'Economias Agregadas'!AA33*12)-(Degraus!Z28*'Economias Agregadas'!AA33*12)-(Degraus!Z29*'Economias Agregadas'!AA33*12)-(Degraus!Z30*'Economias Agregadas'!AA33*12)-(Degraus!Z31*'Economias Agregadas'!AA33*12)-(Degraus!Z32*'Economias Agregadas'!AA33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA33*12*AA102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Economias Agregadas'!AA33*12*AA103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Economias Agregadas'!AA33*12*AA104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Economias Agregadas'!AA33*12*AA105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z31*'Economias Agregadas'!AA33*12*AA106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z32*'Economias Agregadas'!AA33*12*AA107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB108*(AB33-(Degraus!AA27*'Economias Agregadas'!AB33*12)-(Degraus!AA28*'Economias Agregadas'!AB33*12)-(Degraus!AA29*'Economias Agregadas'!AB33*12)-(Degraus!AA30*'Economias Agregadas'!AB33*12)-(Degraus!AA31*'Economias Agregadas'!AB33*12)-(Degraus!AA32*'Economias Agregadas'!AB33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB33*12*AB102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Economias Agregadas'!AB33*12*AB103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Economias Agregadas'!AB33*12*AB104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Economias Agregadas'!AB33*12*AB105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA31*'Economias Agregadas'!AB33*12*AB106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA32*'Economias Agregadas'!AB33*12*AB107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC108*(AC33-(Degraus!AB27*'Economias Agregadas'!AC33*12)-(Degraus!AB28*'Economias Agregadas'!AC33*12)-(Degraus!AB29*'Economias Agregadas'!AC33*12)-(Degraus!AB30*'Economias Agregadas'!AC33*12)-(Degraus!AB31*'Economias Agregadas'!AC33*12)-(Degraus!AB32*'Economias Agregadas'!AC33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC33*12*AC102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Economias Agregadas'!AC33*12*AC103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Economias Agregadas'!AC33*12*AC104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Economias Agregadas'!AC33*12*AC105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB31*'Economias Agregadas'!AC33*12*AC106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB32*'Economias Agregadas'!AC33*12*AC107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD108*(AD33-(Degraus!AC27*'Economias Agregadas'!AD33*12)-(Degraus!AC28*'Economias Agregadas'!AD33*12)-(Degraus!AC29*'Economias Agregadas'!AD33*12)-(Degraus!AC30*'Economias Agregadas'!AD33*12)-(Degraus!AC31*'Economias Agregadas'!AD33*12)-(Degraus!AC32*'Economias Agregadas'!AD33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD33*12*AD102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Economias Agregadas'!AD33*12*AD103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Economias Agregadas'!AD33*12*AD104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Economias Agregadas'!AD33*12*AD105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC31*'Economias Agregadas'!AD33*12*AD106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC32*'Economias Agregadas'!AD33*12*AD107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE108*(AE33-(Degraus!AD27*'Economias Agregadas'!AE33*12)-(Degraus!AD28*'Economias Agregadas'!AE33*12)-(Degraus!AD29*'Economias Agregadas'!AE33*12)-(Degraus!AD30*'Economias Agregadas'!AE33*12)-(Degraus!AD31*'Economias Agregadas'!AE33*12)-(Degraus!AD32*'Economias Agregadas'!AE33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE33*12*AE102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Economias Agregadas'!AE33*12*AE103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Economias Agregadas'!AE33*12*AE104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Economias Agregadas'!AE33*12*AE105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD31*'Economias Agregadas'!AE33*12*AE106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD32*'Economias Agregadas'!AE33*12*AE107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF108*(AF33-(Degraus!AE27*'Economias Agregadas'!AF33*12)-(Degraus!AE28*'Economias Agregadas'!AF33*12)-(Degraus!AE29*'Economias Agregadas'!AF33*12)-(Degraus!AE30*'Economias Agregadas'!AF33*12)-(Degraus!AE31*'Economias Agregadas'!AF33*12)-(Degraus!AE32*'Economias Agregadas'!AF33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF33*12*AF102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Economias Agregadas'!AF33*12*AF103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Economias Agregadas'!AF33*12*AF104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Economias Agregadas'!AF33*12*AF105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE31*'Economias Agregadas'!AF33*12*AF106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE32*'Economias Agregadas'!AF33*12*AF107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG108*(AG33-(Degraus!AF27*'Economias Agregadas'!AG33*12)-(Degraus!AF28*'Economias Agregadas'!AG33*12)-(Degraus!AF29*'Economias Agregadas'!AG33*12)-(Degraus!AF30*'Economias Agregadas'!AG33*12)-(Degraus!AF31*'Economias Agregadas'!AG33*12)-(Degraus!AF32*'Economias Agregadas'!AG33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG33*12*AG102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Economias Agregadas'!AG33*12*AG103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Economias Agregadas'!AG33*12*AG104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Economias Agregadas'!AG33*12*AG105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF31*'Economias Agregadas'!AG33*12*AG106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF32*'Economias Agregadas'!AG33*12*AG107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH108*(AH33-(Degraus!AG27*'Economias Agregadas'!AH33*12)-(Degraus!AG28*'Economias Agregadas'!AH33*12)-(Degraus!AG29*'Economias Agregadas'!AH33*12)-(Degraus!AG30*'Economias Agregadas'!AH33*12)-(Degraus!AG31*'Economias Agregadas'!AH33*12)-(Degraus!AG32*'Economias Agregadas'!AH33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH33*12*AH102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Economias Agregadas'!AH33*12*AH103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Economias Agregadas'!AH33*12*AH104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Economias Agregadas'!AH33*12*AH105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG31*'Economias Agregadas'!AH33*12*AH106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG32*'Economias Agregadas'!AH33*12*AH107","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI108*(AI33-(Degraus!AH27*'Economias Agregadas'!AI33*12)-(Degraus!AH28*'Economias Agregadas'!AI33*12)-(Degraus!AH29*'Economias Agregadas'!AI33*12)-(Degraus!AH30*'Economias Agregadas'!AI33*12)-(Degraus!AH31*'Economias Agregadas'!AI33*12)-(Degraus!AH32*'Economias Agregadas'!AI33*12))+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI33*12*AI102+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Economias Agregadas'!AI33*12*AI103+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Economias Agregadas'!AI33*12*AI104+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Economias Agregadas'!AI33*12*AI105+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH31*'Economias Agregadas'!AI33*12*AI106+VLOOKUP('Volumes Agregados'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH32*'Economias Agregadas'!AI33*12*AI107","v":0},null,0]
[null,"MPC",8,{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D109*(D34-(Degraus!C27*'Economias Agregadas'!D34*12)-(Degraus!C28*'Economias Agregadas'!D34*12)-(Degraus!C29*'Economias Agregadas'!D34*12)-(Degraus!C30*'Economias Agregadas'!D34*12)-(Degraus!C31*'Economias Agregadas'!D34*12)-(Degraus!C32*'Economias Agregadas'!D34*12)-(Degraus!C33*'Economias Agregadas'!D34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Economias Agregadas'!D34*12*D102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Economias Agregadas'!D34*12*D103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Economias Agregadas'!D34*12*D104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Economias Agregadas'!D34*12*D105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C31*'Economias Agregadas'!D34*12*D106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C32*'Economias Agregadas'!D34*12*D107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C33*'Economias Agregadas'!D34*12*D108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E109*(E34-(Degraus!D27*'Economias Agregadas'!E34*12)-(Degraus!D28*'Economias Agregadas'!E34*12)-(Degraus!D29*'Economias Agregadas'!E34*12)-(Degraus!D30*'Economias Agregadas'!E34*12)-(Degraus!D31*'Economias Agregadas'!E34*12)-(Degraus!D32*'Economias Agregadas'!E34*12)-(Degraus!D33*'Economias Agregadas'!E34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Economias Agregadas'!E34*12*E102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Economias Agregadas'!E34*12*E103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Economias Agregadas'!E34*12*E104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Economias Agregadas'!E34*12*E105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D31*'Economias Agregadas'!E34*12*E106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D32*'Economias Agregadas'!E34*12*E107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D33*'Economias Agregadas'!E34*12*E108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F109*(F34-(Degraus!E27*'Economias Agregadas'!F34*12)-(Degraus!E28*'Economias Agregadas'!F34*12)-(Degraus!E29*'Economias Agregadas'!F34*12)-(Degraus!E30*'Economias Agregadas'!F34*12)-(Degraus!E31*'Economias Agregadas'!F34*12)-(Degraus!E32*'Economias Agregadas'!F34*12)-(Degraus!E33*'Economias Agregadas'!F34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Economias Agregadas'!F34*12*F102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Economias Agregadas'!F34*12*F103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Economias Agregadas'!F34*12*F104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Economias Agregadas'!F34*12*F105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E31*'Economias Agregadas'!F34*12*F106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E32*'Economias Agregadas'!F34*12*F107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E33*'Economias Agregadas'!F34*12*F108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G109*(G34-(Degraus!F27*'Economias Agregadas'!G34*12)-(Degraus!F28*'Economias Agregadas'!G34*12)-(Degraus!F29*'Economias Agregadas'!G34*12)-(Degraus!F30*'Economias Agregadas'!G34*12)-(Degraus!F31*'Economias Agregadas'!G34*12)-(Degraus!F32*'Economias Agregadas'!G34*12)-(Degraus!F33*'Economias Agregadas'!G34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Economias Agregadas'!G34*12*G102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Economias Agregadas'!G34*12*G103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Economias Agregadas'!G34*12*G104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Economias Agregadas'!G34*12*G105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F31*'Economias Agregadas'!G34*12*G106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F32*'Economias Agregadas'!G34*12*G107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F33*'Economias Agregadas'!G34*12*G108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H109*(H34-(Degraus!G27*'Economias Agregadas'!H34*12)-(Degraus!G28*'Economias Agregadas'!H34*12)-(Degraus!G29*'Economias Agregadas'!H34*12)-(Degraus!G30*'Economias Agregadas'!H34*12)-(Degraus!G31*'Economias Agregadas'!H34*12)-(Degraus!G32*'Economias Agregadas'!H34*12)-(Degraus!G33*'Economias Agregadas'!H34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Economias Agregadas'!H34*12*H102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Economias Agregadas'!H34*12*H103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Economias Agregadas'!H34*12*H104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Economias Agregadas'!H34*12*H105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G31*'Economias Agregadas'!H34*12*H106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G32*'Economias Agregadas'!H34*12*H107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G33*'Economias Agregadas'!H34*12*H108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I109*(I34-(Degraus!H27*'Economias Agregadas'!I34*12)-(Degraus!H28*'Economias Agregadas'!I34*12)-(Degraus!H29*'Economias Agregadas'!I34*12)-(Degraus!H30*'Economias Agregadas'!I34*12)-(Degraus!H31*'Economias Agregadas'!I34*12)-(Degraus!H32*'Economias Agregadas'!I34*12)-(Degraus!H33*'Economias Agregadas'!I34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Economias Agregadas'!I34*12*I102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Economias Agregadas'!I34*12*I103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Economias Agregadas'!I34*12*I104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Economias Agregadas'!I34*12*I105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H31*'Economias Agregadas'!I34*12*I106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H32*'Economias Agregadas'!I34*12*I107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H33*'Economias Agregadas'!I34*12*I108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J109*(J34-(Degraus!I27*'Economias Agregadas'!J34*12)-(Degraus!I28*'Economias Agregadas'!J34*12)-(Degraus!I29*'Economias Agregadas'!J34*12)-(Degraus!I30*'Economias Agregadas'!J34*12)-(Degraus!I31*'Economias Agregadas'!J34*12)-(Degraus!I32*'Economias Agregadas'!J34*12)-(Degraus!I33*'Economias Agregadas'!J34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Economias Agregadas'!J34*12*J102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Economias Agregadas'!J34*12*J103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Economias Agregadas'!J34*12*J104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Economias Agregadas'!J34*12*J105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I31*'Economias Agregadas'!J34*12*J106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I32*'Economias Agregadas'!J34*12*J107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I33*'Economias Agregadas'!J34*12*J108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K109*(K34-(Degraus!J27*'Economias Agregadas'!K34*12)-(Degraus!J28*'Economias Agregadas'!K34*12)-(Degraus!J29*'Economias Agregadas'!K34*12)-(Degraus!J30*'Economias Agregadas'!K34*12)-(Degraus!J31*'Economias Agregadas'!K34*12)-(Degraus!J32*'Economias Agregadas'!K34*12)-(Degraus!J33*'Economias Agregadas'!K34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Economias Agregadas'!K34*12*K102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Economias Agregadas'!K34*12*K103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Economias Agregadas'!K34*12*K104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Economias Agregadas'!K34*12*K105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J31*'Economias Agregadas'!K34*12*K106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J32*'Economias Agregadas'!K34*12*K107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J33*'Economias Agregadas'!K34*12*K108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L109*(L34-(Degraus!K27*'Economias Agregadas'!L34*12)-(Degraus!K28*'Economias Agregadas'!L34*12)-(Degraus!K29*'Economias Agregadas'!L34*12)-(Degraus!K30*'Economias Agregadas'!L34*12)-(Degraus!K31*'Economias Agregadas'!L34*12)-(Degraus!K32*'Economias Agregadas'!L34*12)-(Degraus!K33*'Economias Agregadas'!L34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Economias Agregadas'!L34*12*L102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Economias Agregadas'!L34*12*L103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Economias Agregadas'!L34*12*L104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Economias Agregadas'!L34*12*L105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K31*'Economias Agregadas'!L34*12*L106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K32*'Economias Agregadas'!L34*12*L107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K33*'Economias Agregadas'!L34*12*L108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M109*(M34-(Degraus!L27*'Economias Agregadas'!M34*12)-(Degraus!L28*'Economias Agregadas'!M34*12)-(Degraus!L29*'Economias Agregadas'!M34*12)-(Degraus!L30*'Economias Agregadas'!M34*12)-(Degraus!L31*'Economias Agregadas'!M34*12)-(Degraus!L32*'Economias Agregadas'!M34*12)-(Degraus!L33*'Economias Agregadas'!M34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Economias Agregadas'!M34*12*M102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Economias Agregadas'!M34*12*M103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Economias Agregadas'!M34*12*M104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Economias Agregadas'!M34*12*M105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L31*'Economias Agregadas'!M34*12*M106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L32*'Economias Agregadas'!M34*12*M107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L33*'Economias Agregadas'!M34*12*M108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N109*(N34-(Degraus!M27*'Economias Agregadas'!N34*12)-(Degraus!M28*'Economias Agregadas'!N34*12)-(Degraus!M29*'Economias Agregadas'!N34*12)-(Degraus!M30*'Economias Agregadas'!N34*12)-(Degraus!M31*'Economias Agregadas'!N34*12)-(Degraus!M32*'Economias Agregadas'!N34*12)-(Degraus!M33*'Economias Agregadas'!N34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Economias Agregadas'!N34*12*N102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Economias Agregadas'!N34*12*N103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Economias Agregadas'!N34*12*N104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Economias Agregadas'!N34*12*N105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M31*'Economias Agregadas'!N34*12*N106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M32*'Economias Agregadas'!N34*12*N107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M33*'Economias Agregadas'!N34*12*N108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O109*(O34-(Degraus!N27*'Economias Agregadas'!O34*12)-(Degraus!N28*'Economias Agregadas'!O34*12)-(Degraus!N29*'Economias Agregadas'!O34*12)-(Degraus!N30*'Economias Agregadas'!O34*12)-(Degraus!N31*'Economias Agregadas'!O34*12)-(Degraus!N32*'Economias Agregadas'!O34*12)-(Degraus!N33*'Economias Agregadas'!O34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Economias Agregadas'!O34*12*O102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Economias Agregadas'!O34*12*O103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Economias Agregadas'!O34*12*O104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Economias Agregadas'!O34*12*O105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N31*'Economias Agregadas'!O34*12*O106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N32*'Economias Agregadas'!O34*12*O107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N33*'Economias Agregadas'!O34*12*O108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P109*(P34-(Degraus!O27*'Economias Agregadas'!P34*12)-(Degraus!O28*'Economias Agregadas'!P34*12)-(Degraus!O29*'Economias Agregadas'!P34*12)-(Degraus!O30*'Economias Agregadas'!P34*12)-(Degraus!O31*'Economias Agregadas'!P34*12)-(Degraus!O32*'Economias Agregadas'!P34*12)-(Degraus!O33*'Economias Agregadas'!P34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Economias Agregadas'!P34*12*P102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Economias Agregadas'!P34*12*P103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Economias Agregadas'!P34*12*P104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Economias Agregadas'!P34*12*P105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O31*'Economias Agregadas'!P34*12*P106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O32*'Economias Agregadas'!P34*12*P107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O33*'Economias Agregadas'!P34*12*P108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q109*(Q34-(Degraus!P27*'Economias Agregadas'!Q34*12)-(Degraus!P28*'Economias Agregadas'!Q34*12)-(Degraus!P29*'Economias Agregadas'!Q34*12)-(Degraus!P30*'Economias Agregadas'!Q34*12)-(Degraus!P31*'Economias Agregadas'!Q34*12)-(Degraus!P32*'Economias Agregadas'!Q34*12)-(Degraus!P33*'Economias Agregadas'!Q34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Economias Agregadas'!Q34*12*Q102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Economias Agregadas'!Q34*12*Q103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Economias Agregadas'!Q34*12*Q104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Economias Agregadas'!Q34*12*Q105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P31*'Economias Agregadas'!Q34*12*Q106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P32*'Economias Agregadas'!Q34*12*Q107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P33*'Economias Agregadas'!Q34*12*Q108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R109*(R34-(Degraus!Q27*'Economias Agregadas'!R34*12)-(Degraus!Q28*'Economias Agregadas'!R34*12)-(Degraus!Q29*'Economias Agregadas'!R34*12)-(Degraus!Q30*'Economias Agregadas'!R34*12)-(Degraus!Q31*'Economias Agregadas'!R34*12)-(Degraus!Q32*'Economias Agregadas'!R34*12)-(Degraus!Q33*'Economias Agregadas'!R34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Economias Agregadas'!R34*12*R102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Economias Agregadas'!R34*12*R103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Economias Agregadas'!R34*12*R104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Economias Agregadas'!R34*12*R105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q31*'Economias Agregadas'!R34*12*R106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q32*'Economias Agregadas'!R34*12*R107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q33*'Economias Agregadas'!R34*12*R108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S109*(S34-(Degraus!R27*'Economias Agregadas'!S34*12)-(Degraus!R28*'Economias Agregadas'!S34*12)-(Degraus!R29*'Economias Agregadas'!S34*12)-(Degraus!R30*'Economias Agregadas'!S34*12)-(Degraus!R31*'Economias Agregadas'!S34*12)-(Degraus!R32*'Economias Agregadas'!S34*12)-(Degraus!R33*'Economias Agregadas'!S34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Economias Agregadas'!S34*12*S102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Economias Agregadas'!S34*12*S103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Economias Agregadas'!S34*12*S104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Economias Agregadas'!S34*12*S105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R31*'Economias Agregadas'!S34*12*S106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R32*'Economias Agregadas'!S34*12*S107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R33*'Economias Agregadas'!S34*12*S108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T109*(T34-(Degraus!S27*'Economias Agregadas'!T34*12)-(Degraus!S28*'Economias Agregadas'!T34*12)-(Degraus!S29*'Economias Agregadas'!T34*12)-(Degraus!S30*'Economias Agregadas'!T34*12)-(Degraus!S31*'Economias Agregadas'!T34*12)-(Degraus!S32*'Economias Agregadas'!T34*12)-(Degraus!S33*'Economias Agregadas'!T34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Economias Agregadas'!T34*12*T102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Economias Agregadas'!T34*12*T103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Economias Agregadas'!T34*12*T104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Economias Agregadas'!T34*12*T105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S31*'Economias Agregadas'!T34*12*T106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S32*'Economias Agregadas'!T34*12*T107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S33*'Economias Agregadas'!T34*12*T108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U109*(U34-(Degraus!T27*'Economias Agregadas'!U34*12)-(Degraus!T28*'Economias Agregadas'!U34*12)-(Degraus!T29*'Economias Agregadas'!U34*12)-(Degraus!T30*'Economias Agregadas'!U34*12)-(Degraus!T31*'Economias Agregadas'!U34*12)-(Degraus!T32*'Economias Agregadas'!U34*12)-(Degraus!T33*'Economias Agregadas'!U34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Economias Agregadas'!U34*12*U102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Economias Agregadas'!U34*12*U103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Economias Agregadas'!U34*12*U104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Economias Agregadas'!U34*12*U105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T31*'Economias Agregadas'!U34*12*U106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T32*'Economias Agregadas'!U34*12*U107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T33*'Economias Agregadas'!U34*12*U108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V109*(V34-(Degraus!U27*'Economias Agregadas'!V34*12)-(Degraus!U28*'Economias Agregadas'!V34*12)-(Degraus!U29*'Economias Agregadas'!V34*12)-(Degraus!U30*'Economias Agregadas'!V34*12)-(Degraus!U31*'Economias Agregadas'!V34*12)-(Degraus!U32*'Economias Agregadas'!V34*12)-(Degraus!U33*'Economias Agregadas'!V34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Economias Agregadas'!V34*12*V102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Economias Agregadas'!V34*12*V103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Economias Agregadas'!V34*12*V104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Economias Agregadas'!V34*12*V105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U31*'Economias Agregadas'!V34*12*V106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U32*'Economias Agregadas'!V34*12*V107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U33*'Economias Agregadas'!V34*12*V108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W109*(W34-(Degraus!V27*'Economias Agregadas'!W34*12)-(Degraus!V28*'Economias Agregadas'!W34*12)-(Degraus!V29*'Economias Agregadas'!W34*12)-(Degraus!V30*'Economias Agregadas'!W34*12)-(Degraus!V31*'Economias Agregadas'!W34*12)-(Degraus!V32*'Economias Agregadas'!W34*12)-(Degraus!V33*'Economias Agregadas'!W34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Economias Agregadas'!W34*12*W102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Economias Agregadas'!W34*12*W103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Economias Agregadas'!W34*12*W104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Economias Agregadas'!W34*12*W105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V31*'Economias Agregadas'!W34*12*W106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V32*'Economias Agregadas'!W34*12*W107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V33*'Economias Agregadas'!W34*12*W108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X109*(X34-(Degraus!W27*'Economias Agregadas'!X34*12)-(Degraus!W28*'Economias Agregadas'!X34*12)-(Degraus!W29*'Economias Agregadas'!X34*12)-(Degraus!W30*'Economias Agregadas'!X34*12)-(Degraus!W31*'Economias Agregadas'!X34*12)-(Degraus!W32*'Economias Agregadas'!X34*12)-(Degraus!W33*'Economias Agregadas'!X34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Economias Agregadas'!X34*12*X102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Economias Agregadas'!X34*12*X103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Economias Agregadas'!X34*12*X104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Economias Agregadas'!X34*12*X105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W31*'Economias Agregadas'!X34*12*X106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W32*'Economias Agregadas'!X34*12*X107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W33*'Economias Agregadas'!X34*12*X108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y109*(Y34-(Degraus!X27*'Economias Agregadas'!Y34*12)-(Degraus!X28*'Economias Agregadas'!Y34*12)-(Degraus!X29*'Economias Agregadas'!Y34*12)-(Degraus!X30*'Economias Agregadas'!Y34*12)-(Degraus!X31*'Economias Agregadas'!Y34*12)-(Degraus!X32*'Economias Agregadas'!Y34*12)-(Degraus!X33*'Economias Agregadas'!Y34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Economias Agregadas'!Y34*12*Y102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Economias Agregadas'!Y34*12*Y103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Economias Agregadas'!Y34*12*Y104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Economias Agregadas'!Y34*12*Y105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X31*'Economias Agregadas'!Y34*12*Y106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X32*'Economias Agregadas'!Y34*12*Y107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X33*'Economias Agregadas'!Y34*12*Y108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z109*(Z34-(Degraus!Y27*'Economias Agregadas'!Z34*12)-(Degraus!Y28*'Economias Agregadas'!Z34*12)-(Degraus!Y29*'Economias Agregadas'!Z34*12)-(Degraus!Y30*'Economias Agregadas'!Z34*12)-(Degraus!Y31*'Economias Agregadas'!Z34*12)-(Degraus!Y32*'Economias Agregadas'!Z34*12)-(Degraus!Y33*'Economias Agregadas'!Z34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Economias Agregadas'!Z34*12*Z102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Economias Agregadas'!Z34*12*Z103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Economias Agregadas'!Z34*12*Z104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Economias Agregadas'!Z34*12*Z105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y31*'Economias Agregadas'!Z34*12*Z106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y32*'Economias Agregadas'!Z34*12*Z107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y33*'Economias Agregadas'!Z34*12*Z108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA109*(AA34-(Degraus!Z27*'Economias Agregadas'!AA34*12)-(Degraus!Z28*'Economias Agregadas'!AA34*12)-(Degraus!Z29*'Economias Agregadas'!AA34*12)-(Degraus!Z30*'Economias Agregadas'!AA34*12)-(Degraus!Z31*'Economias Agregadas'!AA34*12)-(Degraus!Z32*'Economias Agregadas'!AA34*12)-(Degraus!Z33*'Economias Agregadas'!AA34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Economias Agregadas'!AA34*12*AA102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Economias Agregadas'!AA34*12*AA103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Economias Agregadas'!AA34*12*AA104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Economias Agregadas'!AA34*12*AA105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z31*'Economias Agregadas'!AA34*12*AA106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z32*'Economias Agregadas'!AA34*12*AA107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z33*'Economias Agregadas'!AA34*12*AA108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB109*(AB34-(Degraus!AA27*'Economias Agregadas'!AB34*12)-(Degraus!AA28*'Economias Agregadas'!AB34*12)-(Degraus!AA29*'Economias Agregadas'!AB34*12)-(Degraus!AA30*'Economias Agregadas'!AB34*12)-(Degraus!AA31*'Economias Agregadas'!AB34*12)-(Degraus!AA32*'Economias Agregadas'!AB34*12)-(Degraus!AA33*'Economias Agregadas'!AB34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Economias Agregadas'!AB34*12*AB102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Economias Agregadas'!AB34*12*AB103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Economias Agregadas'!AB34*12*AB104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Economias Agregadas'!AB34*12*AB105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA31*'Economias Agregadas'!AB34*12*AB106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA32*'Economias Agregadas'!AB34*12*AB107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA33*'Economias Agregadas'!AB34*12*AB108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC109*(AC34-(Degraus!AB27*'Economias Agregadas'!AC34*12)-(Degraus!AB28*'Economias Agregadas'!AC34*12)-(Degraus!AB29*'Economias Agregadas'!AC34*12)-(Degraus!AB30*'Economias Agregadas'!AC34*12)-(Degraus!AB31*'Economias Agregadas'!AC34*12)-(Degraus!AB32*'Economias Agregadas'!AC34*12)-(Degraus!AB33*'Economias Agregadas'!AC34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Economias Agregadas'!AC34*12*AC102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Economias Agregadas'!AC34*12*AC103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Economias Agregadas'!AC34*12*AC104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Economias Agregadas'!AC34*12*AC105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB31*'Economias Agregadas'!AC34*12*AC106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB32*'Economias Agregadas'!AC34*12*AC107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB33*'Economias Agregadas'!AC34*12*AC108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD109*(AD34-(Degraus!AC27*'Economias Agregadas'!AD34*12)-(Degraus!AC28*'Economias Agregadas'!AD34*12)-(Degraus!AC29*'Economias Agregadas'!AD34*12)-(Degraus!AC30*'Economias Agregadas'!AD34*12)-(Degraus!AC31*'Economias Agregadas'!AD34*12)-(Degraus!AC32*'Economias Agregadas'!AD34*12)-(Degraus!AC33*'Economias Agregadas'!AD34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Economias Agregadas'!AD34*12*AD102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Economias Agregadas'!AD34*12*AD103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Economias Agregadas'!AD34*12*AD104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Economias Agregadas'!AD34*12*AD105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC31*'Economias Agregadas'!AD34*12*AD106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC32*'Economias Agregadas'!AD34*12*AD107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC33*'Economias Agregadas'!AD34*12*AD108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE109*(AE34-(Degraus!AD27*'Economias Agregadas'!AE34*12)-(Degraus!AD28*'Economias Agregadas'!AE34*12)-(Degraus!AD29*'Economias Agregadas'!AE34*12)-(Degraus!AD30*'Economias Agregadas'!AE34*12)-(Degraus!AD31*'Economias Agregadas'!AE34*12)-(Degraus!AD32*'Economias Agregadas'!AE34*12)-(Degraus!AD33*'Economias Agregadas'!AE34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Economias Agregadas'!AE34*12*AE102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Economias Agregadas'!AE34*12*AE103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Economias Agregadas'!AE34*12*AE104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Economias Agregadas'!AE34*12*AE105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD31*'Economias Agregadas'!AE34*12*AE106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD32*'Economias Agregadas'!AE34*12*AE107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD33*'Economias Agregadas'!AE34*12*AE108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF109*(AF34-(Degraus!AE27*'Economias Agregadas'!AF34*12)-(Degraus!AE28*'Economias Agregadas'!AF34*12)-(Degraus!AE29*'Economias Agregadas'!AF34*12)-(Degraus!AE30*'Economias Agregadas'!AF34*12)-(Degraus!AE31*'Economias Agregadas'!AF34*12)-(Degraus!AE32*'Economias Agregadas'!AF34*12)-(Degraus!AE33*'Economias Agregadas'!AF34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Economias Agregadas'!AF34*12*AF102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Economias Agregadas'!AF34*12*AF103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Economias Agregadas'!AF34*12*AF104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Economias Agregadas'!AF34*12*AF105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE31*'Economias Agregadas'!AF34*12*AF106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE32*'Economias Agregadas'!AF34*12*AF107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE33*'Economias Agregadas'!AF34*12*AF108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG109*(AG34-(Degraus!AF27*'Economias Agregadas'!AG34*12)-(Degraus!AF28*'Economias Agregadas'!AG34*12)-(Degraus!AF29*'Economias Agregadas'!AG34*12)-(Degraus!AF30*'Economias Agregadas'!AG34*12)-(Degraus!AF31*'Economias Agregadas'!AG34*12)-(Degraus!AF32*'Economias Agregadas'!AG34*12)-(Degraus!AF33*'Economias Agregadas'!AG34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Economias Agregadas'!AG34*12*AG102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Economias Agregadas'!AG34*12*AG103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Economias Agregadas'!AG34*12*AG104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Economias Agregadas'!AG34*12*AG105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF31*'Economias Agregadas'!AG34*12*AG106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF32*'Economias Agregadas'!AG34*12*AG107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF33*'Economias Agregadas'!AG34*12*AG108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH109*(AH34-(Degraus!AG27*'Economias Agregadas'!AH34*12)-(Degraus!AG28*'Economias Agregadas'!AH34*12)-(Degraus!AG29*'Economias Agregadas'!AH34*12)-(Degraus!AG30*'Economias Agregadas'!AH34*12)-(Degraus!AG31*'Economias Agregadas'!AH34*12)-(Degraus!AG32*'Economias Agregadas'!AH34*12)-(Degraus!AG33*'Economias Agregadas'!AH34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Economias Agregadas'!AH34*12*AH102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Economias Agregadas'!AH34*12*AH103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Economias Agregadas'!AH34*12*AH104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Economias Agregadas'!AH34*12*AH105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG31*'Economias Agregadas'!AH34*12*AH106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG32*'Economias Agregadas'!AH34*12*AH107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG33*'Economias Agregadas'!AH34*12*AH108","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI109*(AI34-(Degraus!AH27*'Economias Agregadas'!AI34*12)-(Degraus!AH28*'Economias Agregadas'!AI34*12)-(Degraus!AH29*'Economias Agregadas'!AI34*12)-(Degraus!AH30*'Economias Agregadas'!AI34*12)-(Degraus!AH31*'Economias Agregadas'!AI34*12)-(Degraus!AH32*'Economias Agregadas'!AI34*12)-(Degraus!AH33*'Economias Agregadas'!AI34*12))+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Economias Agregadas'!AI34*12*AI102+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Economias Agregadas'!AI34*12*AI103+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Economias Agregadas'!AI34*12*AI104+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Economias Agregadas'!AI34*12*AI105+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH31*'Economias Agregadas'!AI34*12*AI106+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH32*'Economias Agregadas'!AI34*12*AI107+VLOOKUP('Volumes Agregados'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH33*'Economias Agregadas'!AI34*12*AI108","v":0},null,0]
[null,"PODER PUBLICO",1,{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D110*D35","v":337418.70556092163},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E110*E35","v":345119.03245424945},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F110*F35","v":353240.52932429354},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G110*G35","v":361063.39933538827},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H110*H35","v":117760.55735460148},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I110*I35","v":120448.00405458054},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J110*J35","v":123282.44086027023},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K110*K35","v":126012.65562737295},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L110*L35","v":23494.631526686873},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M110*M35","v":24030.809100757695},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N110*N35","v":24596.312948831637},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O110*O35","v":25141.023260864571},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P110*P35","v":11286.254070744051},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q110*Q35","v":11543.820839608881},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R110*R35","v":11815.475242875274},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S110*S35","v":12077.140933166054},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T110*T35","v":4153.3004972505441},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U110*U35","v":4248.0841325024303},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V110*V35","v":4348.0519660364334},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W110*W35","v":4444.3439894824778},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X110*X35","v":1865.5356386321384},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y110*Y35","v":1908.1095505459418},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z110*Z35","v":1953.0120458741721},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA110*AA35","v":1996.2634796612324},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB110*AB35","v":1555.2700960278496},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC110*AC35","v":1590.7633509940283},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD110*AD35","v":1628.1979122936621},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE110*AE35","v":1664.2560074521475},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF110*AF35","v":938.28715552504002},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG110*AG35","v":959.70006980121343},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH110*AH35","v":982.28416508464295},{"$f":"VLOOKUP('Volumes Agregados'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI110*AI35","v":1004.0378448000282},null,2063570.2903971775]
[null,"PODER PUBLICO",2,{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D111*(D36-Degraus!C35*'Economias Agregadas'!D36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D36*D110*12","v":529929.79310180387},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E111*(E36-Degraus!D35*'Economias Agregadas'!E36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E36*E110*12","v":542000.28616257349},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F111*(F36-Degraus!E35*'Economias Agregadas'!F36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F36*F110*12","v":554727.31803413224},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G111*(G36-Degraus!F35*'Economias Agregadas'!G36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G36*G110*12","v":566978.861171267},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H111*(H36-Degraus!G35*'Economias Agregadas'!H36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H36*H110*12","v":204285.70300111856},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I111*(I36-Degraus!H35*'Economias Agregadas'!I36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I36*I110*12","v":208938.84434099903},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J111*(J36-Degraus!I35*'Economias Agregadas'!J36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J36*J110*12","v":213845.0822622081},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K111*(K36-Degraus!J35*'Economias Agregadas'!K36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K36*K110*12","v":218568.02606390617},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L111*(L36-Degraus!K35*'Economias Agregadas'!L36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L36*L110*12","v":36996.420952095454},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M111*(M36-Degraus!L35*'Economias Agregadas'!M36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M36*M110*12","v":37839.117838942402},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N111*(N36-Degraus!M35*'Economias Agregadas'!N36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N36*N110*12","v":38727.652268018457},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O111*(O36-Degraus!N35*'Economias Agregadas'!O36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O36*O110*12","v":39582.993728959715},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P111*(P36-Degraus!O35*'Economias Agregadas'!P36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P36*P110*12","v":23270.374049643069},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q111*(Q36-Degraus!P35*'Economias Agregadas'!Q36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q36*Q110*12","v":23800.434507172085},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R111*(R36-Degraus!Q35*'Economias Agregadas'!R36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R36*R110*12","v":24359.32900248258},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S111*(S36-Degraus!R35*'Economias Agregadas'!S36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S36*S110*12","v":24897.348994892222},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T111*(T36-Degraus!S35*'Economias Agregadas'!T36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T36*T110*12","v":6368.0716901897413},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U111*(U36-Degraus!T35*'Economias Agregadas'!U36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U36*U110*12","v":6513.1295156259002},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V111*(V36-Degraus!U35*'Economias Agregadas'!V36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V36*V110*12","v":6666.0787344313867},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W111*(W36-Degraus!V35*'Economias Agregadas'!W36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W36*W110*12","v":6813.3165693183782},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X111*(X36-Degraus!W35*'Economias Agregadas'!X36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X36*X110*12","v":3187.3405330378919},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y111*(Y36-Degraus!X35*'Economias Agregadas'!Y36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y36*Y110*12","v":3259.9451354148978},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z111*(Z36-Degraus!Y35*'Economias Agregadas'!Z36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z36*Z110*12","v":3336.4996173138315},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA111*(AA36-Degraus!Z35*'Economias Agregadas'!AA36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA36*AA110*12","v":3410.1955586829854},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB111*(AB36-Degraus!AA35*'Economias Agregadas'!AB36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB36*AB110*12","v":2943.0440629545024},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC111*(AC36-Degraus!AB35*'Economias Agregadas'!AC36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC36*AC110*12","v":3008.8954389791315},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD111*(AD36-Degraus!AC35*'Economias Agregadas'!AD36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD36*AD110*12","v":3078.1414570177585},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE111*(AE36-Degraus!AD35*'Economias Agregadas'!AE36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE36*AE110*12","v":3144.4157038479216},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF111*(AF36-Degraus!AE35*'Economias Agregadas'!AF36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF36*AF110*12","v":1670.5791183352658},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG111*(AG36-Degraus!AF35*'Economias Agregadas'!AG36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG36*AG110*12","v":1707.9341780441873},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH111*(AH36-Degraus!AG35*'Economias Agregadas'!AH36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH36*AH110*12","v":1747.2109373249655},{"$f":"VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI111*(AI36-Degraus!AH35*'Economias Agregadas'!AI36*12)+VLOOKUP('Volumes Agregados'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI36*AI110*12","v":1784.7939365668717},null,3347387.1776673002]
[null,"PODER PUBLICO",3,{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D112*(D37-(Degraus!C35*'Economias Agregadas'!D37*12)-(Degraus!C36*'Economias Agregadas'!D37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D37*12*D110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Economias Agregadas'!D37*D111*12","v":1035382.5773617575},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E112*(E37-(Degraus!D35*'Economias Agregadas'!E37*12)-(Degraus!D36*'Economias Agregadas'!E37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E37*12*E110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Economias Agregadas'!E37*E111*12","v":1052579.7592665132},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F112*(F37-(Degraus!E35*'Economias Agregadas'!F37*12)-(Degraus!E36*'Economias Agregadas'!F37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F37*12*F110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Economias Agregadas'!F37*F111*12","v":1069702.8030770284},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G112*(G37-(Degraus!F35*'Economias Agregadas'!G37*12)-(Degraus!F36*'Economias Agregadas'!G37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G37*12*G110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Economias Agregadas'!G37*G111*12","v":1084110.9389511971},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H112*(H37-(Degraus!G35*'Economias Agregadas'!H37*12)-(Degraus!G36*'Economias Agregadas'!H37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H37*12*H110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Economias Agregadas'!H37*H111*12","v":395873.16104479303},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I112*(I37-(Degraus!H35*'Economias Agregadas'!I37*12)-(Degraus!H36*'Economias Agregadas'!I37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I37*12*I110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Economias Agregadas'!I37*I111*12","v":402445.88226223947},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J112*(J37-(Degraus!I35*'Economias Agregadas'!J37*12)-(Degraus!I36*'Economias Agregadas'!J37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J37*12*J110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Economias Agregadas'!J37*J111*12","v":408989.7191619206},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K112*(K37-(Degraus!J35*'Economias Agregadas'!K37*12)-(Degraus!J36*'Economias Agregadas'!K37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K37*12*K110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Economias Agregadas'!K37*K111*12","v":414494.81698678376},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L112*(L37-(Degraus!K35*'Economias Agregadas'!L37*12)-(Degraus!K36*'Economias Agregadas'!L37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L37*12*L110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Economias Agregadas'!L37*L111*12","v":68832.131212314445},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M112*(M37-(Degraus!L35*'Economias Agregadas'!M37*12)-(Degraus!L36*'Economias Agregadas'!M37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M37*12*M110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Economias Agregadas'!M37*M111*12","v":69981.389611022722},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N112*(N37-(Degraus!M35*'Economias Agregadas'!N37*12)-(Degraus!M36*'Economias Agregadas'!N37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N37*12*N110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Economias Agregadas'!N37*N111*12","v":71126.992317959273},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O112*(O37-(Degraus!N35*'Economias Agregadas'!O37*12)-(Degraus!N36*'Economias Agregadas'!O37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O37*12*O110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Economias Agregadas'!O37*O111*12","v":72093.783694748825},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P112*(P37-(Degraus!O35*'Economias Agregadas'!P37*12)-(Degraus!O36*'Economias Agregadas'!P37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P37*12*P110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Economias Agregadas'!P37*P111*12","v":49184.212174036555},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q112*(Q37-(Degraus!P35*'Economias Agregadas'!Q37*12)-(Degraus!P36*'Economias Agregadas'!Q37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q37*12*Q110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Economias Agregadas'!Q37*Q111*12","v":50007.696537103635},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R112*(R37-(Degraus!Q35*'Economias Agregadas'!R37*12)-(Degraus!Q36*'Economias Agregadas'!R37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R37*12*R110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Economias Agregadas'!R37*R111*12","v":50829.052767274436},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S112*(S37-(Degraus!R35*'Economias Agregadas'!S37*12)-(Degraus!R36*'Economias Agregadas'!S37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S37*12*S110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Economias Agregadas'!S37*S111*12","v":51523.275902483372},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T112*(T37-(Degraus!S35*'Economias Agregadas'!T37*12)-(Degraus!S36*'Economias Agregadas'!T37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T37*12*T110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Economias Agregadas'!T37*T111*12","v":9489.5766993473426},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U112*(U37-(Degraus!T35*'Economias Agregadas'!U37*12)-(Degraus!T36*'Economias Agregadas'!U37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U37*12*U110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Economias Agregadas'!U37*U111*12","v":9648.150278181156},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V112*(V37-(Degraus!U35*'Economias Agregadas'!V37*12)-(Degraus!U36*'Economias Agregadas'!V37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V37*12*V110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Economias Agregadas'!V37*V111*12","v":9806.2475876410681},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W112*(W37-(Degraus!V35*'Economias Agregadas'!W37*12)-(Degraus!V36*'Economias Agregadas'!W37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W37*12*W110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Economias Agregadas'!W37*W111*12","v":9939.7294722670395},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X112*(X37-(Degraus!W35*'Economias Agregadas'!X37*12)-(Degraus!W36*'Economias Agregadas'!X37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X37*12*X110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Economias Agregadas'!X37*X111*12","v":4409.828066927379},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y112*(Y37-(Degraus!X35*'Economias Agregadas'!Y37*12)-(Degraus!X36*'Economias Agregadas'!Y37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y37*12*Y110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Economias Agregadas'!Y37*Y111*12","v":4483.062006832748},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z112*(Z37-(Degraus!Y35*'Economias Agregadas'!Z37*12)-(Degraus!Y36*'Economias Agregadas'!Z37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z37*12*Z110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Economias Agregadas'!Z37*Z111*12","v":4555.9778292802021},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA112*(AA37-(Degraus!Z35*'Economias Agregadas'!AA37*12)-(Degraus!Z36*'Economias Agregadas'!AA37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA37*12*AA110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Economias Agregadas'!AA37*AA111*12","v":4617.3274104110096},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB112*(AB37-(Degraus!AA35*'Economias Agregadas'!AB37*12)-(Degraus!AA36*'Economias Agregadas'!AB37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB37*12*AB110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Economias Agregadas'!AB37*AB111*12","v":6169.4836578026207},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC112*(AC37-(Degraus!AB35*'Economias Agregadas'!AC37*12)-(Degraus!AB36*'Economias Agregadas'!AC37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC37*12*AC110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Economias Agregadas'!AC37*AC111*12","v":6269.3207370203463},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD112*(AD37-(Degraus!AC35*'Economias Agregadas'!AD37*12)-(Degraus!AC36*'Economias Agregadas'!AD37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD37*12*AD110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Economias Agregadas'!AD37*AD111*12","v":6368.156210424906},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE112*(AE37-(Degraus!AD35*'Economias Agregadas'!AE37*12)-(Degraus!AD36*'Economias Agregadas'!AE37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE37*12*AE110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Economias Agregadas'!AE37*AE111*12","v":6450.0776485625502},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF112*(AF37-(Degraus!AE35*'Economias Agregadas'!AF37*12)-(Degraus!AE36*'Economias Agregadas'!AF37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF37*12*AF110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Economias Agregadas'!AF37*AF111*12","v":3173.2980611858111},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG112*(AG37-(Degraus!AF35*'Economias Agregadas'!AG37*12)-(Degraus!AF36*'Economias Agregadas'!AG37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG37*12*AG110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Economias Agregadas'!AG37*AG111*12","v":3224.0484514819436},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH112*(AH37-(Degraus!AG35*'Economias Agregadas'!AH37*12)-(Degraus!AG36*'Economias Agregadas'!AH37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH37*12*AH110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Economias Agregadas'!AH37*AH111*12","v":3274.1559246756588},{"$f":"VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI112*(AI37-(Degraus!AH35*'Economias Agregadas'!AI37*12)-(Degraus!AH36*'Economias Agregadas'!AI37*12))+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI37*12*AI110+VLOOKUP('Volumes Agregados'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Economias Agregadas'!AI37*AI111*12","v":3315.3954742944079},null,6442352.0278455121]
[null,"PODER PUBLICO",4,{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D113*(D38-(Degraus!C35*'Economias Agregadas'!D38*12)-(Degraus!C36*'Economias Agregadas'!D38*12)-(Degraus!C37*'Economias Agregadas'!D38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D38*12*D110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Economias Agregadas'!D38*12*D111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Economias Agregadas'!D38*12*D112","v":1588827.1890019891},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E113*(E38-(Degraus!D35*'Economias Agregadas'!E38*12)-(Degraus!D36*'Economias Agregadas'!E38*12)-(Degraus!D37*'Economias Agregadas'!E38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E38*12*E110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Economias Agregadas'!E38*12*E111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Economias Agregadas'!E38*12*E112","v":1620454.0961051178},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F113*(F38-(Degraus!E35*'Economias Agregadas'!F38*12)-(Degraus!E36*'Economias Agregadas'!F38*12)-(Degraus!E37*'Economias Agregadas'!F38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F38*12*F110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Economias Agregadas'!F38*12*F111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Economias Agregadas'!F38*12*F112","v":1653080.0013971338},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G113*(G38-(Degraus!F35*'Economias Agregadas'!G38*12)-(Degraus!F36*'Economias Agregadas'!G38*12)-(Degraus!F37*'Economias Agregadas'!G38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G38*12*G110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Economias Agregadas'!G38*12*G111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Economias Agregadas'!G38*12*G112","v":1683004.3784724921},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H113*(H38-(Degraus!G35*'Economias Agregadas'!H38*12)-(Degraus!G36*'Economias Agregadas'!H38*12)-(Degraus!G37*'Economias Agregadas'!H38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H38*12*H110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Economias Agregadas'!H38*12*H111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Economias Agregadas'!H38*12*H112","v":633447.69078486413},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I113*(I38-(Degraus!H35*'Economias Agregadas'!I38*12)-(Degraus!H36*'Economias Agregadas'!I38*12)-(Degraus!H37*'Economias Agregadas'!I38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I38*12*I110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Economias Agregadas'!I38*12*I111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Economias Agregadas'!I38*12*I112","v":646056.92528388184},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J113*(J38-(Degraus!I35*'Economias Agregadas'!J38*12)-(Degraus!I36*'Economias Agregadas'!J38*12)-(Degraus!I37*'Economias Agregadas'!J38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J38*12*J110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Economias Agregadas'!J38*12*J111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Economias Agregadas'!J38*12*J112","v":659064.43629874918},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K113*(K38-(Degraus!J35*'Economias Agregadas'!K38*12)-(Degraus!J36*'Economias Agregadas'!K38*12)-(Degraus!J37*'Economias Agregadas'!K38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K38*12*K110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Economias Agregadas'!K38*12*K111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Economias Agregadas'!K38*12*K112","v":670994.86111151637},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L113*(L38-(Degraus!K35*'Economias Agregadas'!L38*12)-(Degraus!K36*'Economias Agregadas'!L38*12)-(Degraus!K37*'Economias Agregadas'!L38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L38*12*L110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Economias Agregadas'!L38*12*L111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Economias Agregadas'!L38*12*L112","v":128871.59335650237},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M113*(M38-(Degraus!L35*'Economias Agregadas'!M38*12)-(Degraus!L36*'Economias Agregadas'!M38*12)-(Degraus!L37*'Economias Agregadas'!M38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M38*12*M110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Economias Agregadas'!M38*12*M111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Economias Agregadas'!M38*12*M112","v":131437.36706334868},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N113*(N38-(Degraus!M35*'Economias Agregadas'!N38*12)-(Degraus!M36*'Economias Agregadas'!N38*12)-(Degraus!M37*'Economias Agregadas'!N38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N38*12*N110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Economias Agregadas'!N38*12*N111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Economias Agregadas'!N38*12*N112","v":134084.27243959886},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O113*(O38-(Degraus!N35*'Economias Agregadas'!O38*12)-(Degraus!N36*'Economias Agregadas'!O38*12)-(Degraus!N37*'Economias Agregadas'!O38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O38*12*O110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Economias Agregadas'!O38*12*O111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Economias Agregadas'!O38*12*O112","v":136512.18772935649},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P113*(P38-(Degraus!O35*'Economias Agregadas'!P38*12)-(Degraus!O36*'Economias Agregadas'!P38*12)-(Degraus!O37*'Economias Agregadas'!P38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P38*12*P110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Economias Agregadas'!P38*12*P111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Economias Agregadas'!P38*12*P112","v":98430.652371980919},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q113*(Q38-(Degraus!P35*'Economias Agregadas'!Q38*12)-(Degraus!P36*'Economias Agregadas'!Q38*12)-(Degraus!P37*'Economias Agregadas'!Q38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q38*12*Q110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Economias Agregadas'!Q38*12*Q111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Economias Agregadas'!Q38*12*Q112","v":100390.53370202178},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R113*(R38-(Degraus!Q35*'Economias Agregadas'!R38*12)-(Degraus!Q36*'Economias Agregadas'!R38*12)-(Degraus!Q37*'Economias Agregadas'!R38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R38*12*R110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Economias Agregadas'!R38*12*R111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Economias Agregadas'!R38*12*R112","v":102412.41915871319},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S113*(S38-(Degraus!R35*'Economias Agregadas'!S38*12)-(Degraus!R36*'Economias Agregadas'!S38*12)-(Degraus!R37*'Economias Agregadas'!S38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S38*12*S110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Economias Agregadas'!S38*12*S111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Economias Agregadas'!S38*12*S112","v":104267.09076780631},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T113*(T38-(Degraus!S35*'Economias Agregadas'!T38*12)-(Degraus!S36*'Economias Agregadas'!T38*12)-(Degraus!S37*'Economias Agregadas'!T38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T38*12*T110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Economias Agregadas'!T38*12*T111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Economias Agregadas'!T38*12*T112","v":19464.898428715525},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U113*(U38-(Degraus!T35*'Economias Agregadas'!U38*12)-(Degraus!T36*'Economias Agregadas'!U38*12)-(Degraus!T37*'Economias Agregadas'!U38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U38*12*U110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Economias Agregadas'!U38*12*U111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Economias Agregadas'!U38*12*U112","v":19853.35910704625},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V113*(V38-(Degraus!U35*'Economias Agregadas'!V38*12)-(Degraus!U36*'Economias Agregadas'!V38*12)-(Degraus!U37*'Economias Agregadas'!V38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V38*12*V110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Economias Agregadas'!V38*12*V111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Economias Agregadas'!V38*12*V112","v":20254.270227156136},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W113*(W38-(Degraus!V35*'Economias Agregadas'!W38*12)-(Degraus!V36*'Economias Agregadas'!W38*12)-(Degraus!V37*'Economias Agregadas'!W38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W38*12*W110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Economias Agregadas'!W38*12*W111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Economias Agregadas'!W38*12*W112","v":20622.363130772203},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X113*(X38-(Degraus!W35*'Economias Agregadas'!X38*12)-(Degraus!W36*'Economias Agregadas'!X38*12)-(Degraus!W37*'Economias Agregadas'!X38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X38*12*X110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Economias Agregadas'!X38*12*X111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Economias Agregadas'!X38*12*X112","v":9895.6315169692534},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y113*(Y38-(Degraus!X35*'Economias Agregadas'!Y38*12)-(Degraus!X36*'Economias Agregadas'!Y38*12)-(Degraus!X37*'Economias Agregadas'!Y38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y38*12*Y110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Economias Agregadas'!Y38*12*Y111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Economias Agregadas'!Y38*12*Y112","v":10093.25792506216},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z113*(Z38-(Degraus!Y35*'Economias Agregadas'!Z38*12)-(Degraus!Y36*'Economias Agregadas'!Z38*12)-(Degraus!Y37*'Economias Agregadas'!Z38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z38*12*Z110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Economias Agregadas'!Z38*12*Z111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Economias Agregadas'!Z38*12*Z112","v":10297.243558503067},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA113*(AA38-(Degraus!Z35*'Economias Agregadas'!AA38*12)-(Degraus!Z36*'Economias Agregadas'!AA38*12)-(Degraus!Z37*'Economias Agregadas'!AA38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA38*12*AA110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Economias Agregadas'!AA38*12*AA111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Economias Agregadas'!AA38*12*AA112","v":10484.58394936713},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB113*(AB38-(Degraus!AA35*'Economias Agregadas'!AB38*12)-(Degraus!AA36*'Economias Agregadas'!AB38*12)-(Degraus!AA37*'Economias Agregadas'!AB38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB38*12*AB110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Economias Agregadas'!AB38*12*AB111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Economias Agregadas'!AB38*12*AB112","v":13120.017821690744},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC113*(AC38-(Degraus!AB35*'Economias Agregadas'!AC38*12)-(Degraus!AB36*'Economias Agregadas'!AC38*12)-(Degraus!AB37*'Economias Agregadas'!AC38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC38*12*AC110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Economias Agregadas'!AC38*12*AC111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Economias Agregadas'!AC38*12*AC112","v":13380.619706095618},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD113*(AD38-(Degraus!AC35*'Economias Agregadas'!AD38*12)-(Degraus!AC36*'Economias Agregadas'!AD38*12)-(Degraus!AC37*'Economias Agregadas'!AD38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD38*12*AD110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Economias Agregadas'!AD38*12*AD111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Economias Agregadas'!AD38*12*AD112","v":13649.351409978259},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE113*(AE38-(Degraus!AD35*'Economias Agregadas'!AE38*12)-(Degraus!AD36*'Economias Agregadas'!AE38*12)-(Degraus!AD37*'Economias Agregadas'!AE38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE38*12*AE110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Economias Agregadas'!AE38*12*AE111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Economias Agregadas'!AE38*12*AE112","v":13895.617382819823},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF113*(AF38-(Degraus!AE35*'Economias Agregadas'!AF38*12)-(Degraus!AE36*'Economias Agregadas'!AF38*12)-(Degraus!AE37*'Economias Agregadas'!AF38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF38*12*AF110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Economias Agregadas'!AF38*12*AF111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Economias Agregadas'!AF38*12*AF112","v":7209.9672854911787},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG113*(AG38-(Degraus!AF35*'Economias Agregadas'!AG38*12)-(Degraus!AF36*'Economias Agregadas'!AG38*12)-(Degraus!AF37*'Economias Agregadas'!AG38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG38*12*AG110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Economias Agregadas'!AG38*12*AG111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Economias Agregadas'!AG38*12*AG112","v":7353.0935037428744},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH113*(AH38-(Degraus!AG35*'Economias Agregadas'!AH38*12)-(Degraus!AG36*'Economias Agregadas'!AH38*12)-(Degraus!AG37*'Economias Agregadas'!AH38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH38*12*AH110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Economias Agregadas'!AH38*12*AH111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Economias Agregadas'!AH38*12*AH112","v":7500.6693618498512},{"$f":"VLOOKUP('Volumes Agregados'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI113*(AI38-(Degraus!AH35*'Economias Agregadas'!AI38*12)-(Degraus!AH36*'Economias Agregadas'!AI38*12)-(Degraus!AH37*'Economias Agregadas'!AI38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI38*12*AI110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Economias Agregadas'!AI38*12*AI111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Economias Agregadas'!AI38*12*AI112","v":7635.8757017901016},null,10296046.515062127]
[null,"PODER PUBLICO",5,{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D114*(D39-(Degraus!C35*'Economias Agregadas'!D39*12)-(Degraus!C36*'Economias Agregadas'!D39*12)-(Degraus!C37*'Economias Agregadas'!D39*12)-(Degraus!C38*'Economias Agregadas'!D39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D39*12*D110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Economias Agregadas'!D39*12*D111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Economias Agregadas'!D39*12*D112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Economias Agregadas'!D39*12*D113","v":4056745.6224942487},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E114*(E39-(Degraus!D35*'Economias Agregadas'!E39*12)-(Degraus!D36*'Economias Agregadas'!E39*12)-(Degraus!D37*'Economias Agregadas'!E39*12)-(Degraus!D38*'Economias Agregadas'!E39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E39*12*E110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Economias Agregadas'!E39*12*E111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Economias Agregadas'!E39*12*E112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Economias Agregadas'!E39*12*E113","v":4142585.5288499789},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F114*(F39-(Degraus!E35*'Economias Agregadas'!F39*12)-(Degraus!E36*'Economias Agregadas'!F39*12)-(Degraus!E37*'Economias Agregadas'!F39*12)-(Degraus!E38*'Economias Agregadas'!F39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F39*12*F110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Economias Agregadas'!F39*12*F111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Economias Agregadas'!F39*12*F112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Economias Agregadas'!F39*12*F113","v":4232057.0192961656},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G114*(G39-(Degraus!F35*'Economias Agregadas'!G39*12)-(Degraus!F36*'Economias Agregadas'!G39*12)-(Degraus!F37*'Economias Agregadas'!G39*12)-(Degraus!F38*'Economias Agregadas'!G39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G39*12*G110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Economias Agregadas'!G39*12*G111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Economias Agregadas'!G39*12*G112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Economias Agregadas'!G39*12*G113","v":4316053.2820906267},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H114*(H39-(Degraus!G35*'Economias Agregadas'!H39*12)-(Degraus!G36*'Economias Agregadas'!H39*12)-(Degraus!G37*'Economias Agregadas'!H39*12)-(Degraus!G38*'Economias Agregadas'!H39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H39*12*H110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Economias Agregadas'!H39*12*H111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Economias Agregadas'!H39*12*H112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Economias Agregadas'!H39*12*H113","v":1617671.3428614864},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I114*(I39-(Degraus!H35*'Economias Agregadas'!I39*12)-(Degraus!H36*'Economias Agregadas'!I39*12)-(Degraus!H37*'Economias Agregadas'!I39*12)-(Degraus!H38*'Economias Agregadas'!I39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I39*12*I110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Economias Agregadas'!I39*12*I111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Economias Agregadas'!I39*12*I112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Economias Agregadas'!I39*12*I113","v":1651893.1397429747},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J114*(J39-(Degraus!I35*'Economias Agregadas'!J39*12)-(Degraus!I36*'Economias Agregadas'!J39*12)-(Degraus!I37*'Economias Agregadas'!J39*12)-(Degraus!I38*'Economias Agregadas'!J39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J39*12*J110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Economias Agregadas'!J39*12*J111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Economias Agregadas'!J39*12*J112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Economias Agregadas'!J39*12*J113","v":1687561.4134901892},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K114*(K39-(Degraus!J35*'Economias Agregadas'!K39*12)-(Degraus!J36*'Economias Agregadas'!K39*12)-(Degraus!J37*'Economias Agregadas'!K39*12)-(Degraus!J38*'Economias Agregadas'!K39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K39*12*K110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Economias Agregadas'!K39*12*K111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Economias Agregadas'!K39*12*K112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Economias Agregadas'!K39*12*K113","v":1721044.2002969328},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L114*(L39-(Degraus!K35*'Economias Agregadas'!L39*12)-(Degraus!K36*'Economias Agregadas'!L39*12)-(Degraus!K37*'Economias Agregadas'!L39*12)-(Degraus!K38*'Economias Agregadas'!L39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L39*12*L110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Economias Agregadas'!L39*12*L111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Economias Agregadas'!L39*12*L112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Economias Agregadas'!L39*12*L113","v":349255.54012883082},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M114*(M39-(Degraus!L35*'Economias Agregadas'!M39*12)-(Degraus!L36*'Economias Agregadas'!M39*12)-(Degraus!L37*'Economias Agregadas'!M39*12)-(Degraus!L38*'Economias Agregadas'!M39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M39*12*M110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Economias Agregadas'!M39*12*M111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Economias Agregadas'!M39*12*M112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Economias Agregadas'!M39*12*M113","v":356650.97580657247},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N114*(N39-(Degraus!M35*'Economias Agregadas'!N39*12)-(Degraus!M36*'Economias Agregadas'!N39*12)-(Degraus!M37*'Economias Agregadas'!N39*12)-(Degraus!M38*'Economias Agregadas'!N39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N39*12*N110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Economias Agregadas'!N39*12*N111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Economias Agregadas'!N39*12*N112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Economias Agregadas'!N39*12*N113","v":364360.18137687561},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O114*(O39-(Degraus!N35*'Economias Agregadas'!O39*12)-(Degraus!N36*'Economias Agregadas'!O39*12)-(Degraus!N37*'Economias Agregadas'!O39*12)-(Degraus!N38*'Economias Agregadas'!O39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O39*12*O110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Economias Agregadas'!O39*12*O111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Economias Agregadas'!O39*12*O112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Economias Agregadas'!O39*12*O113","v":371599.48161676887},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P114*(P39-(Degraus!O35*'Economias Agregadas'!P39*12)-(Degraus!O36*'Economias Agregadas'!P39*12)-(Degraus!O37*'Economias Agregadas'!P39*12)-(Degraus!O38*'Economias Agregadas'!P39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P39*12*P110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Economias Agregadas'!P39*12*P111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Economias Agregadas'!P39*12*P112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Economias Agregadas'!P39*12*P113","v":273387.24345047394},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q114*(Q39-(Degraus!P35*'Economias Agregadas'!Q39*12)-(Degraus!P36*'Economias Agregadas'!Q39*12)-(Degraus!P37*'Economias Agregadas'!Q39*12)-(Degraus!P38*'Economias Agregadas'!Q39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q39*12*Q110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Economias Agregadas'!Q39*12*Q111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Economias Agregadas'!Q39*12*Q112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Economias Agregadas'!Q39*12*Q113","v":279175.71706536156},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R114*(R39-(Degraus!Q35*'Economias Agregadas'!R39*12)-(Degraus!Q36*'Economias Agregadas'!R39*12)-(Degraus!Q37*'Economias Agregadas'!R39*12)-(Degraus!Q38*'Economias Agregadas'!R39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R39*12*R110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Economias Agregadas'!R39*12*R111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Economias Agregadas'!R39*12*R112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Economias Agregadas'!R39*12*R113","v":285209.70265018381},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S114*(S39-(Degraus!R35*'Economias Agregadas'!S39*12)-(Degraus!R36*'Economias Agregadas'!S39*12)-(Degraus!R37*'Economias Agregadas'!S39*12)-(Degraus!R38*'Economias Agregadas'!S39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S39*12*S110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Economias Agregadas'!S39*12*S111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Economias Agregadas'!S39*12*S112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Economias Agregadas'!S39*12*S113","v":290875.73064053326},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T114*(T39-(Degraus!S35*'Economias Agregadas'!T39*12)-(Degraus!S36*'Economias Agregadas'!T39*12)-(Degraus!S37*'Economias Agregadas'!T39*12)-(Degraus!S38*'Economias Agregadas'!T39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T39*12*T110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Economias Agregadas'!T39*12*T111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Economias Agregadas'!T39*12*T112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Economias Agregadas'!T39*12*T113","v":36258.446381113972},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U114*(U39-(Degraus!T35*'Economias Agregadas'!U39*12)-(Degraus!T36*'Economias Agregadas'!U39*12)-(Degraus!T37*'Economias Agregadas'!U39*12)-(Degraus!T38*'Economias Agregadas'!U39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U39*12*U110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Economias Agregadas'!U39*12*U111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Economias Agregadas'!U39*12*U112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Economias Agregadas'!U39*12*U113","v":37023.775895900544},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V114*(V39-(Degraus!U35*'Economias Agregadas'!V39*12)-(Degraus!U36*'Economias Agregadas'!V39*12)-(Degraus!U37*'Economias Agregadas'!V39*12)-(Degraus!U38*'Economias Agregadas'!V39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V39*12*V110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Economias Agregadas'!V39*12*V111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Economias Agregadas'!V39*12*V112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Economias Agregadas'!V39*12*V113","v":37821.161894846591},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W114*(W39-(Degraus!V35*'Economias Agregadas'!W39*12)-(Degraus!V36*'Economias Agregadas'!W39*12)-(Degraus!V37*'Economias Agregadas'!W39*12)-(Degraus!V38*'Economias Agregadas'!W39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W39*12*W110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Economias Agregadas'!W39*12*W111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Economias Agregadas'!W39*12*W112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Economias Agregadas'!W39*12*W113","v":38569.082287558223},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X114*(X39-(Degraus!W35*'Economias Agregadas'!X39*12)-(Degraus!W36*'Economias Agregadas'!X39*12)-(Degraus!W37*'Economias Agregadas'!X39*12)-(Degraus!W38*'Economias Agregadas'!X39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X39*12*X110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Economias Agregadas'!X39*12*X111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Economias Agregadas'!X39*12*X112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Economias Agregadas'!X39*12*X113","v":20207.294760850898},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y114*(Y39-(Degraus!X35*'Economias Agregadas'!Y39*12)-(Degraus!X36*'Economias Agregadas'!Y39*12)-(Degraus!X37*'Economias Agregadas'!Y39*12)-(Degraus!X38*'Economias Agregadas'!Y39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y39*12*Y110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Economias Agregadas'!Y39*12*Y111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Economias Agregadas'!Y39*12*Y112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Economias Agregadas'!Y39*12*Y113","v":20634.055129905377},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z114*(Z39-(Degraus!Y35*'Economias Agregadas'!Z39*12)-(Degraus!Y36*'Economias Agregadas'!Z39*12)-(Degraus!Y37*'Economias Agregadas'!Z39*12)-(Degraus!Y38*'Economias Agregadas'!Z39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z39*12*Z110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Economias Agregadas'!Z39*12*Z111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Economias Agregadas'!Z39*12*Z112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Economias Agregadas'!Z39*12*Z113","v":21078.730378599626},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA114*(AA39-(Degraus!Z35*'Economias Agregadas'!AA39*12)-(Degraus!Z36*'Economias Agregadas'!AA39*12)-(Degraus!Z37*'Economias Agregadas'!AA39*12)-(Degraus!Z38*'Economias Agregadas'!AA39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA39*12*AA110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Economias Agregadas'!AA39*12*AA111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Economias Agregadas'!AA39*12*AA112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Economias Agregadas'!AA39*12*AA113","v":21495.902821942829},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB114*(AB39-(Degraus!AA35*'Economias Agregadas'!AB39*12)-(Degraus!AA36*'Economias Agregadas'!AB39*12)-(Degraus!AA37*'Economias Agregadas'!AB39*12)-(Degraus!AA38*'Economias Agregadas'!AB39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB39*12*AB110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Economias Agregadas'!AB39*12*AB111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Economias Agregadas'!AB39*12*AB112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Economias Agregadas'!AB39*12*AB113","v":23043.624755090335},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC114*(AC39-(Degraus!AB35*'Economias Agregadas'!AC39*12)-(Degraus!AB36*'Economias Agregadas'!AC39*12)-(Degraus!AB37*'Economias Agregadas'!AC39*12)-(Degraus!AB38*'Economias Agregadas'!AC39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC39*12*AC110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Economias Agregadas'!AC39*12*AC111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Economias Agregadas'!AC39*12*AC112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Economias Agregadas'!AC39*12*AC113","v":23530.806193328448},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD114*(AD39-(Degraus!AC35*'Economias Agregadas'!AD39*12)-(Degraus!AC36*'Economias Agregadas'!AD39*12)-(Degraus!AC37*'Economias Agregadas'!AD39*12)-(Degraus!AC38*'Economias Agregadas'!AD39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD39*12*AD110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Economias Agregadas'!AD39*12*AD111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Economias Agregadas'!AD39*12*AD112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Economias Agregadas'!AD39*12*AD113","v":24038.527614201732},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE114*(AE39-(Degraus!AD35*'Economias Agregadas'!AE39*12)-(Degraus!AD36*'Economias Agregadas'!AE39*12)-(Degraus!AD37*'Economias Agregadas'!AE39*12)-(Degraus!AD38*'Economias Agregadas'!AE39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE39*12*AE110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Economias Agregadas'!AE39*12*AE111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Economias Agregadas'!AE39*12*AE112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Economias Agregadas'!AE39*12*AE113","v":24515.031378831711},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF114*(AF39-(Degraus!AE35*'Economias Agregadas'!AF39*12)-(Degraus!AE36*'Economias Agregadas'!AF39*12)-(Degraus!AE37*'Economias Agregadas'!AF39*12)-(Degraus!AE38*'Economias Agregadas'!AF39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF39*12*AF110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Economias Agregadas'!AF39*12*AF111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Economias Agregadas'!AF39*12*AF112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Economias Agregadas'!AF39*12*AF113","v":12095.310762672661},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG114*(AG39-(Degraus!AF35*'Economias Agregadas'!AG39*12)-(Degraus!AF36*'Economias Agregadas'!AG39*12)-(Degraus!AF37*'Economias Agregadas'!AG39*12)-(Degraus!AF38*'Economias Agregadas'!AG39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG39*12*AG110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Economias Agregadas'!AG39*12*AG111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Economias Agregadas'!AG39*12*AG112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Economias Agregadas'!AG39*12*AG113","v":12351.242537983269},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH114*(AH39-(Degraus!AG35*'Economias Agregadas'!AH39*12)-(Degraus!AG36*'Economias Agregadas'!AH39*12)-(Degraus!AG37*'Economias Agregadas'!AH39*12)-(Degraus!AG38*'Economias Agregadas'!AH39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH39*12*AH110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Economias Agregadas'!AH39*12*AH111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Economias Agregadas'!AH39*12*AH112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Economias Agregadas'!AH39*12*AH113","v":12618.001455982554},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI114*(AI39-(Degraus!AH35*'Economias Agregadas'!AI39*12)-(Degraus!AH36*'Economias Agregadas'!AI39*12)-(Degraus!AH37*'Economias Agregadas'!AI39*12)-(Degraus!AH38*'Economias Agregadas'!AI39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI39*12*AI110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Economias Agregadas'!AI39*12*AI111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Economias Agregadas'!AI39*12*AI112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Economias Agregadas'!AI39*12*AI113","v":12868.435110330956},null,26374275.551217336]
[null,"PODER PUBLICO",6,{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D115*(D40-(Degraus!C35*'Economias Agregadas'!D40*12)-(Degraus!C36*'Economias Agregadas'!D40*12)-(Degraus!C37*'Economias Agregadas'!D40*12)-(Degraus!C38*'Economias Agregadas'!D40*12)-(Degraus!C39*'Economias Agregadas'!D40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D40*12*D110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Economias Agregadas'!D40*12*D111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Economias Agregadas'!D40*12*D112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Economias Agregadas'!D40*12*D113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C39*'Economias Agregadas'!D40*12*D114","v":58760774.397848636},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E115*(E40-(Degraus!D35*'Economias Agregadas'!E40*12)-(Degraus!D36*'Economias Agregadas'!E40*12)-(Degraus!D37*'Economias Agregadas'!E40*12)-(Degraus!D38*'Economias Agregadas'!E40*12)-(Degraus!D39*'Economias Agregadas'!E40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E40*12*E110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Economias Agregadas'!E40*12*E111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Economias Agregadas'!E40*12*E112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Economias Agregadas'!E40*12*E113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D39*'Economias Agregadas'!E40*12*E114","v":60077022.994049594},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F115*(F40-(Degraus!E35*'Economias Agregadas'!F40*12)-(Degraus!E36*'Economias Agregadas'!F40*12)-(Degraus!E37*'Economias Agregadas'!F40*12)-(Degraus!E38*'Economias Agregadas'!F40*12)-(Degraus!E39*'Economias Agregadas'!F40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F40*12*F110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Economias Agregadas'!F40*12*F111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Economias Agregadas'!F40*12*F112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Economias Agregadas'!F40*12*F113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E39*'Economias Agregadas'!F40*12*F114","v":61461359.379399478},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G115*(G40-(Degraus!F35*'Economias Agregadas'!G40*12)-(Degraus!F36*'Economias Agregadas'!G40*12)-(Degraus!F37*'Economias Agregadas'!G40*12)-(Degraus!F38*'Economias Agregadas'!G40*12)-(Degraus!F39*'Economias Agregadas'!G40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G40*12*G110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Economias Agregadas'!G40*12*G111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Economias Agregadas'!G40*12*G112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Economias Agregadas'!G40*12*G113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F39*'Economias Agregadas'!G40*12*G114","v":62786769.984382004},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H115*(H40-(Degraus!G35*'Economias Agregadas'!H40*12)-(Degraus!G36*'Economias Agregadas'!H40*12)-(Degraus!G37*'Economias Agregadas'!H40*12)-(Degraus!G38*'Economias Agregadas'!H40*12)-(Degraus!G39*'Economias Agregadas'!H40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H40*12*H110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Economias Agregadas'!H40*12*H111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Economias Agregadas'!H40*12*H112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Economias Agregadas'!H40*12*H113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G39*'Economias Agregadas'!H40*12*H114","v":27648668.409672122},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I115*(I40-(Degraus!H35*'Economias Agregadas'!I40*12)-(Degraus!H36*'Economias Agregadas'!I40*12)-(Degraus!H37*'Economias Agregadas'!I40*12)-(Degraus!H38*'Economias Agregadas'!I40*12)-(Degraus!H39*'Economias Agregadas'!I40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I40*12*I110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Economias Agregadas'!I40*12*I111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Economias Agregadas'!I40*12*I112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Economias Agregadas'!I40*12*I113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H39*'Economias Agregadas'!I40*12*I114","v":28268550.921315566},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J115*(J40-(Degraus!I35*'Economias Agregadas'!J40*12)-(Degraus!I36*'Economias Agregadas'!J40*12)-(Degraus!I37*'Economias Agregadas'!J40*12)-(Degraus!I38*'Economias Agregadas'!J40*12)-(Degraus!I39*'Economias Agregadas'!J40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J40*12*J110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Economias Agregadas'!J40*12*J111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Economias Agregadas'!J40*12*J112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Economias Agregadas'!J40*12*J113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I39*'Economias Agregadas'!J40*12*J114","v":28920587.366057809},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K115*(K40-(Degraus!J35*'Economias Agregadas'!K40*12)-(Degraus!J36*'Economias Agregadas'!K40*12)-(Degraus!J37*'Economias Agregadas'!K40*12)-(Degraus!J38*'Economias Agregadas'!K40*12)-(Degraus!J39*'Economias Agregadas'!K40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K40*12*K110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Economias Agregadas'!K40*12*K111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Economias Agregadas'!K40*12*K112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Economias Agregadas'!K40*12*K113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J39*'Economias Agregadas'!K40*12*K114","v":29545051.007410806},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L115*(L40-(Degraus!K35*'Economias Agregadas'!L40*12)-(Degraus!K36*'Economias Agregadas'!L40*12)-(Degraus!K37*'Economias Agregadas'!L40*12)-(Degraus!K38*'Economias Agregadas'!L40*12)-(Degraus!K39*'Economias Agregadas'!L40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L40*12*L110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Economias Agregadas'!L40*12*L111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Economias Agregadas'!L40*12*L112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Economias Agregadas'!L40*12*L113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K39*'Economias Agregadas'!L40*12*L114","v":8355177.6291954275},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M115*(M40-(Degraus!L35*'Economias Agregadas'!M40*12)-(Degraus!L36*'Economias Agregadas'!M40*12)-(Degraus!L37*'Economias Agregadas'!M40*12)-(Degraus!L38*'Economias Agregadas'!M40*12)-(Degraus!L39*'Economias Agregadas'!M40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M40*12*M110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Economias Agregadas'!M40*12*M111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Economias Agregadas'!M40*12*M112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Economias Agregadas'!M40*12*M113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L39*'Economias Agregadas'!M40*12*M114","v":8542728.879792165},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N115*(N40-(Degraus!M35*'Economias Agregadas'!N40*12)-(Degraus!M36*'Economias Agregadas'!N40*12)-(Degraus!M37*'Economias Agregadas'!N40*12)-(Degraus!M38*'Economias Agregadas'!N40*12)-(Degraus!M39*'Economias Agregadas'!N40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N40*12*N110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Economias Agregadas'!N40*12*N111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Economias Agregadas'!N40*12*N112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Economias Agregadas'!N40*12*N113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M39*'Economias Agregadas'!N40*12*N114","v":8740045.2778115589},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O115*(O40-(Degraus!N35*'Economias Agregadas'!O40*12)-(Degraus!N36*'Economias Agregadas'!O40*12)-(Degraus!N37*'Economias Agregadas'!O40*12)-(Degraus!N38*'Economias Agregadas'!O40*12)-(Degraus!N39*'Economias Agregadas'!O40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O40*12*O110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Economias Agregadas'!O40*12*O111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Economias Agregadas'!O40*12*O112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Economias Agregadas'!O40*12*O113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N39*'Economias Agregadas'!O40*12*O114","v":8929093.2836672831},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P115*(P40-(Degraus!O35*'Economias Agregadas'!P40*12)-(Degraus!O36*'Economias Agregadas'!P40*12)-(Degraus!O37*'Economias Agregadas'!P40*12)-(Degraus!O38*'Economias Agregadas'!P40*12)-(Degraus!O39*'Economias Agregadas'!P40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P40*12*P110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Economias Agregadas'!P40*12*P111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Economias Agregadas'!P40*12*P112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Economias Agregadas'!P40*12*P113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O39*'Economias Agregadas'!P40*12*P114","v":6697956.0752763534},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q115*(Q40-(Degraus!P35*'Economias Agregadas'!Q40*12)-(Degraus!P36*'Economias Agregadas'!Q40*12)-(Degraus!P37*'Economias Agregadas'!Q40*12)-(Degraus!P38*'Economias Agregadas'!Q40*12)-(Degraus!P39*'Economias Agregadas'!Q40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q40*12*Q110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Economias Agregadas'!Q40*12*Q111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Economias Agregadas'!Q40*12*Q112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Economias Agregadas'!Q40*12*Q113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P39*'Economias Agregadas'!Q40*12*Q114","v":6848336.2011223175},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R115*(R40-(Degraus!Q35*'Economias Agregadas'!R40*12)-(Degraus!Q36*'Economias Agregadas'!R40*12)-(Degraus!Q37*'Economias Agregadas'!R40*12)-(Degraus!Q38*'Economias Agregadas'!R40*12)-(Degraus!Q39*'Economias Agregadas'!R40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R40*12*R110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Economias Agregadas'!R40*12*R111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Economias Agregadas'!R40*12*R112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Economias Agregadas'!R40*12*R113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q39*'Economias Agregadas'!R40*12*R114","v":7006550.7599237282},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S115*(S40-(Degraus!R35*'Economias Agregadas'!S40*12)-(Degraus!R36*'Economias Agregadas'!S40*12)-(Degraus!R37*'Economias Agregadas'!S40*12)-(Degraus!R38*'Economias Agregadas'!S40*12)-(Degraus!R39*'Economias Agregadas'!S40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S40*12*S110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Economias Agregadas'!S40*12*S111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Economias Agregadas'!S40*12*S112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Economias Agregadas'!S40*12*S113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R39*'Economias Agregadas'!S40*12*S114","v":7158145.0550948894},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T115*(T40-(Degraus!S35*'Economias Agregadas'!T40*12)-(Degraus!S36*'Economias Agregadas'!T40*12)-(Degraus!S37*'Economias Agregadas'!T40*12)-(Degraus!S38*'Economias Agregadas'!T40*12)-(Degraus!S39*'Economias Agregadas'!T40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T40*12*T110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Economias Agregadas'!T40*12*T111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Economias Agregadas'!T40*12*T112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Economias Agregadas'!T40*12*T113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S39*'Economias Agregadas'!T40*12*T114","v":594131.13181481976},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U115*(U40-(Degraus!T35*'Economias Agregadas'!U40*12)-(Degraus!T36*'Economias Agregadas'!U40*12)-(Degraus!T37*'Economias Agregadas'!U40*12)-(Degraus!T38*'Economias Agregadas'!U40*12)-(Degraus!T39*'Economias Agregadas'!U40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U40*12*U110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Economias Agregadas'!U40*12*U111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Economias Agregadas'!U40*12*U112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Economias Agregadas'!U40*12*U113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T39*'Economias Agregadas'!U40*12*U114","v":607425.53611102211},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V115*(V40-(Degraus!U35*'Economias Agregadas'!V40*12)-(Degraus!U36*'Economias Agregadas'!V40*12)-(Degraus!U37*'Economias Agregadas'!V40*12)-(Degraus!U38*'Economias Agregadas'!V40*12)-(Degraus!U39*'Economias Agregadas'!V40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V40*12*V110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Economias Agregadas'!V40*12*V111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Economias Agregadas'!V40*12*V112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Economias Agregadas'!V40*12*V113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U39*'Economias Agregadas'!V40*12*V114","v":621405.35871381487},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W115*(W40-(Degraus!V35*'Economias Agregadas'!W40*12)-(Degraus!V36*'Economias Agregadas'!W40*12)-(Degraus!V37*'Economias Agregadas'!W40*12)-(Degraus!V38*'Economias Agregadas'!W40*12)-(Degraus!V39*'Economias Agregadas'!W40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W40*12*W110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Economias Agregadas'!W40*12*W111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Economias Agregadas'!W40*12*W112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Economias Agregadas'!W40*12*W113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V39*'Economias Agregadas'!W40*12*W114","v":634785.40906513238},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X115*(X40-(Degraus!W35*'Economias Agregadas'!X40*12)-(Degraus!W36*'Economias Agregadas'!X40*12)-(Degraus!W37*'Economias Agregadas'!X40*12)-(Degraus!W38*'Economias Agregadas'!X40*12)-(Degraus!W39*'Economias Agregadas'!X40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X40*12*X110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Economias Agregadas'!X40*12*X111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Economias Agregadas'!X40*12*X112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Economias Agregadas'!X40*12*X113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W39*'Economias Agregadas'!X40*12*X114","v":348181.77089768765},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y115*(Y40-(Degraus!X35*'Economias Agregadas'!Y40*12)-(Degraus!X36*'Economias Agregadas'!Y40*12)-(Degraus!X37*'Economias Agregadas'!Y40*12)-(Degraus!X38*'Economias Agregadas'!Y40*12)-(Degraus!X39*'Economias Agregadas'!Y40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y40*12*Y110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Economias Agregadas'!Y40*12*Y111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Economias Agregadas'!Y40*12*Y112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Economias Agregadas'!Y40*12*Y113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X39*'Economias Agregadas'!Y40*12*Y114","v":355975.12128595507},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z115*(Z40-(Degraus!Y35*'Economias Agregadas'!Z40*12)-(Degraus!Y36*'Economias Agregadas'!Z40*12)-(Degraus!Y37*'Economias Agregadas'!Z40*12)-(Degraus!Y38*'Economias Agregadas'!Z40*12)-(Degraus!Y39*'Economias Agregadas'!Z40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z40*12*Z110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Economias Agregadas'!Z40*12*Z111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Economias Agregadas'!Z40*12*Z112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Economias Agregadas'!Z40*12*Z113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y39*'Economias Agregadas'!Z40*12*Z114","v":364170.65262620233},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA115*(AA40-(Degraus!Z35*'Economias Agregadas'!AA40*12)-(Degraus!Z36*'Economias Agregadas'!AA40*12)-(Degraus!Z37*'Economias Agregadas'!AA40*12)-(Degraus!Z38*'Economias Agregadas'!AA40*12)-(Degraus!Z39*'Economias Agregadas'!AA40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA40*12*AA110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Economias Agregadas'!AA40*12*AA111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Economias Agregadas'!AA40*12*AA112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Economias Agregadas'!AA40*12*AA113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z39*'Economias Agregadas'!AA40*12*AA114","v":372015.35659621272},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB115*(AB40-(Degraus!AA35*'Economias Agregadas'!AB40*12)-(Degraus!AA36*'Economias Agregadas'!AB40*12)-(Degraus!AA37*'Economias Agregadas'!AB40*12)-(Degraus!AA38*'Economias Agregadas'!AB40*12)-(Degraus!AA39*'Economias Agregadas'!AB40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB40*12*AB110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Economias Agregadas'!AB40*12*AB111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Economias Agregadas'!AB40*12*AB112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Economias Agregadas'!AB40*12*AB113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA39*'Economias Agregadas'!AB40*12*AB114","v":418866.88016539934},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC115*(AC40-(Degraus!AB35*'Economias Agregadas'!AC40*12)-(Degraus!AB36*'Economias Agregadas'!AC40*12)-(Degraus!AB37*'Economias Agregadas'!AC40*12)-(Degraus!AB38*'Economias Agregadas'!AC40*12)-(Degraus!AB39*'Economias Agregadas'!AC40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC40*12*AC110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Economias Agregadas'!AC40*12*AC111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Economias Agregadas'!AC40*12*AC112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Economias Agregadas'!AC40*12*AC113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB39*'Economias Agregadas'!AC40*12*AC114","v":428244.3157872695},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD115*(AD40-(Degraus!AC35*'Economias Agregadas'!AD40*12)-(Degraus!AC36*'Economias Agregadas'!AD40*12)-(Degraus!AC37*'Economias Agregadas'!AD40*12)-(Degraus!AC38*'Economias Agregadas'!AD40*12)-(Degraus!AC39*'Economias Agregadas'!AD40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD40*12*AD110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Economias Agregadas'!AD40*12*AD111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Economias Agregadas'!AD40*12*AD112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Economias Agregadas'!AD40*12*AD113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC39*'Economias Agregadas'!AD40*12*AD114","v":438105.99233470624},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE115*(AE40-(Degraus!AD35*'Economias Agregadas'!AE40*12)-(Degraus!AD36*'Economias Agregadas'!AE40*12)-(Degraus!AD37*'Economias Agregadas'!AE40*12)-(Degraus!AD38*'Economias Agregadas'!AE40*12)-(Degraus!AD39*'Economias Agregadas'!AE40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE40*12*AE110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Economias Agregadas'!AE40*12*AE111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Economias Agregadas'!AE40*12*AE112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Economias Agregadas'!AE40*12*AE113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD39*'Economias Agregadas'!AE40*12*AE114","v":447546.16207127925},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF115*(AF40-(Degraus!AE35*'Economias Agregadas'!AF40*12)-(Degraus!AE36*'Economias Agregadas'!AF40*12)-(Degraus!AE37*'Economias Agregadas'!AF40*12)-(Degraus!AE38*'Economias Agregadas'!AF40*12)-(Degraus!AE39*'Economias Agregadas'!AF40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF40*12*AF110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Economias Agregadas'!AF40*12*AF111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Economias Agregadas'!AF40*12*AF112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Economias Agregadas'!AF40*12*AF113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE39*'Economias Agregadas'!AF40*12*AF114","v":244570.63921402203},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG115*(AG40-(Degraus!AF35*'Economias Agregadas'!AG40*12)-(Degraus!AF36*'Economias Agregadas'!AG40*12)-(Degraus!AF37*'Economias Agregadas'!AG40*12)-(Degraus!AF38*'Economias Agregadas'!AG40*12)-(Degraus!AF39*'Economias Agregadas'!AG40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG40*12*AG110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Economias Agregadas'!AG40*12*AG111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Economias Agregadas'!AG40*12*AG112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Economias Agregadas'!AG40*12*AG113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF39*'Economias Agregadas'!AG40*12*AG114","v":250046.98091737748},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH115*(AH40-(Degraus!AG35*'Economias Agregadas'!AH40*12)-(Degraus!AG36*'Economias Agregadas'!AH40*12)-(Degraus!AG37*'Economias Agregadas'!AH40*12)-(Degraus!AG38*'Economias Agregadas'!AH40*12)-(Degraus!AG39*'Economias Agregadas'!AH40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH40*12*AH110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Economias Agregadas'!AH40*12*AH111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Economias Agregadas'!AH40*12*AH112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Economias Agregadas'!AH40*12*AH113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG39*'Economias Agregadas'!AH40*12*AH114","v":255806.27363217407},{"$f":"VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI115*(AI40-(Degraus!AH35*'Economias Agregadas'!AI40*12)-(Degraus!AH36*'Economias Agregadas'!AI40*12)-(Degraus!AH37*'Economias Agregadas'!AI40*12)-(Degraus!AH38*'Economias Agregadas'!AI40*12)-(Degraus!AH39*'Economias Agregadas'!AI40*12))+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI40*12*AI110+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Economias Agregadas'!AI40*12*AI111+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Economias Agregadas'!AI40*12*AI112+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Economias Agregadas'!AI40*12*AI113+VLOOKUP('Volumes Agregados'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH39*'Economias Agregadas'!AI40*12*AI114","v":261319.72984307603},null,426389414.93309605]
[null,"PODER PUBLICO",7,{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D116*(D41-(Degraus!C35*'Economias Agregadas'!D41*12)-(Degraus!C36*'Economias Agregadas'!D41*12)-(Degraus!C37*'Economias Agregadas'!D41*12)-(Degraus!C38*'Economias Agregadas'!D41*12)-(Degraus!C39*'Economias Agregadas'!D41*12)-(Degraus!C40*'Economias Agregadas'!D41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D41*12*D110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Economias Agregadas'!D41*12*D111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Economias Agregadas'!D41*12*D112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Economias Agregadas'!D41*12*D113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C39*'Economias Agregadas'!D41*12*D114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C40*'Economias Agregadas'!D41*12*D115","v":37132019.924819276},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E116*(E41-(Degraus!D35*'Economias Agregadas'!E41*12)-(Degraus!D36*'Economias Agregadas'!E41*12)-(Degraus!D37*'Economias Agregadas'!E41*12)-(Degraus!D38*'Economias Agregadas'!E41*12)-(Degraus!D39*'Economias Agregadas'!E41*12)-(Degraus!D40*'Economias Agregadas'!E41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E41*12*E110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Economias Agregadas'!E41*12*E111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Economias Agregadas'!E41*12*E112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Economias Agregadas'!E41*12*E113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D39*'Economias Agregadas'!E41*12*E114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D40*'Economias Agregadas'!E41*12*E115","v":37975928.717386886},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F116*(F41-(Degraus!E35*'Economias Agregadas'!F41*12)-(Degraus!E36*'Economias Agregadas'!F41*12)-(Degraus!E37*'Economias Agregadas'!F41*12)-(Degraus!E38*'Economias Agregadas'!F41*12)-(Degraus!E39*'Economias Agregadas'!F41*12)-(Degraus!E40*'Economias Agregadas'!F41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F41*12*F110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Economias Agregadas'!F41*12*F111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Economias Agregadas'!F41*12*F112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Economias Agregadas'!F41*12*F113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E39*'Economias Agregadas'!F41*12*F114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E40*'Economias Agregadas'!F41*12*F115","v":38865444.305175707},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G116*(G41-(Degraus!F35*'Economias Agregadas'!G41*12)-(Degraus!F36*'Economias Agregadas'!G41*12)-(Degraus!F37*'Economias Agregadas'!G41*12)-(Degraus!F38*'Economias Agregadas'!G41*12)-(Degraus!F39*'Economias Agregadas'!G41*12)-(Degraus!F40*'Economias Agregadas'!G41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G41*12*G110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Economias Agregadas'!G41*12*G111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Economias Agregadas'!G41*12*G112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Economias Agregadas'!G41*12*G113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F39*'Economias Agregadas'!G41*12*G114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F40*'Economias Agregadas'!G41*12*G115","v":39721120.444710299},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H116*(H41-(Degraus!G35*'Economias Agregadas'!H41*12)-(Degraus!G36*'Economias Agregadas'!H41*12)-(Degraus!G37*'Economias Agregadas'!H41*12)-(Degraus!G38*'Economias Agregadas'!H41*12)-(Degraus!G39*'Economias Agregadas'!H41*12)-(Degraus!G40*'Economias Agregadas'!H41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H41*12*H110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Economias Agregadas'!H41*12*H111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Economias Agregadas'!H41*12*H112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Economias Agregadas'!H41*12*H113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G39*'Economias Agregadas'!H41*12*H114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G40*'Economias Agregadas'!H41*12*H115","v":21568715.83184275},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I116*(I41-(Degraus!H35*'Economias Agregadas'!I41*12)-(Degraus!H36*'Economias Agregadas'!I41*12)-(Degraus!H37*'Economias Agregadas'!I41*12)-(Degraus!H38*'Economias Agregadas'!I41*12)-(Degraus!H39*'Economias Agregadas'!I41*12)-(Degraus!H40*'Economias Agregadas'!I41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I41*12*I110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Economias Agregadas'!I41*12*I111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Economias Agregadas'!I41*12*I112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Economias Agregadas'!I41*12*I113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H39*'Economias Agregadas'!I41*12*I114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H40*'Economias Agregadas'!I41*12*I115","v":22058963.116729166},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J116*(J41-(Degraus!I35*'Economias Agregadas'!J41*12)-(Degraus!I36*'Economias Agregadas'!J41*12)-(Degraus!I37*'Economias Agregadas'!J41*12)-(Degraus!I38*'Economias Agregadas'!J41*12)-(Degraus!I39*'Economias Agregadas'!J41*12)-(Degraus!I40*'Economias Agregadas'!J41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J41*12*J110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Economias Agregadas'!J41*12*J111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Economias Agregadas'!J41*12*J112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Economias Agregadas'!J41*12*J113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I39*'Economias Agregadas'!J41*12*J114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I40*'Economias Agregadas'!J41*12*J115","v":22575712.369273875},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K116*(K41-(Degraus!J35*'Economias Agregadas'!K41*12)-(Degraus!J36*'Economias Agregadas'!K41*12)-(Degraus!J37*'Economias Agregadas'!K41*12)-(Degraus!J38*'Economias Agregadas'!K41*12)-(Degraus!J39*'Economias Agregadas'!K41*12)-(Degraus!J40*'Economias Agregadas'!K41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K41*12*K110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Economias Agregadas'!K41*12*K111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Economias Agregadas'!K41*12*K112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Economias Agregadas'!K41*12*K113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J39*'Economias Agregadas'!K41*12*K114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J40*'Economias Agregadas'!K41*12*K115","v":23072819.327807114},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L116*(L41-(Degraus!K35*'Economias Agregadas'!L41*12)-(Degraus!K36*'Economias Agregadas'!L41*12)-(Degraus!K37*'Economias Agregadas'!L41*12)-(Degraus!K38*'Economias Agregadas'!L41*12)-(Degraus!K39*'Economias Agregadas'!L41*12)-(Degraus!K40*'Economias Agregadas'!L41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L41*12*L110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Economias Agregadas'!L41*12*L111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Economias Agregadas'!L41*12*L112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Economias Agregadas'!L41*12*L113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K39*'Economias Agregadas'!L41*12*L114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K40*'Economias Agregadas'!L41*12*L115","v":9763028.9078088552},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M116*(M41-(Degraus!L35*'Economias Agregadas'!M41*12)-(Degraus!L36*'Economias Agregadas'!M41*12)-(Degraus!L37*'Economias Agregadas'!M41*12)-(Degraus!L38*'Economias Agregadas'!M41*12)-(Degraus!L39*'Economias Agregadas'!M41*12)-(Degraus!L40*'Economias Agregadas'!M41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M41*12*M110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Economias Agregadas'!M41*12*M111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Economias Agregadas'!M41*12*M112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Economias Agregadas'!M41*12*M113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L39*'Economias Agregadas'!M41*12*M114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L40*'Economias Agregadas'!M41*12*M115","v":9984941.111366855},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N116*(N41-(Degraus!M35*'Economias Agregadas'!N41*12)-(Degraus!M36*'Economias Agregadas'!N41*12)-(Degraus!M37*'Economias Agregadas'!N41*12)-(Degraus!M38*'Economias Agregadas'!N41*12)-(Degraus!M39*'Economias Agregadas'!N41*12)-(Degraus!M40*'Economias Agregadas'!N41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N41*12*N110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Economias Agregadas'!N41*12*N111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Economias Agregadas'!N41*12*N112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Economias Agregadas'!N41*12*N113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M39*'Economias Agregadas'!N41*12*N114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M40*'Economias Agregadas'!N41*12*N115","v":10218849.987827918},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O116*(O41-(Degraus!N35*'Economias Agregadas'!O41*12)-(Degraus!N36*'Economias Agregadas'!O41*12)-(Degraus!N37*'Economias Agregadas'!O41*12)-(Degraus!N38*'Economias Agregadas'!O41*12)-(Degraus!N39*'Economias Agregadas'!O41*12)-(Degraus!N40*'Economias Agregadas'!O41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O41*12*O110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Economias Agregadas'!O41*12*O111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Economias Agregadas'!O41*12*O112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Economias Agregadas'!O41*12*O113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N39*'Economias Agregadas'!O41*12*O114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N40*'Economias Agregadas'!O41*12*O115","v":10443868.640514959},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P116*(P41-(Degraus!O35*'Economias Agregadas'!P41*12)-(Degraus!O36*'Economias Agregadas'!P41*12)-(Degraus!O37*'Economias Agregadas'!P41*12)-(Degraus!O38*'Economias Agregadas'!P41*12)-(Degraus!O39*'Economias Agregadas'!P41*12)-(Degraus!O40*'Economias Agregadas'!P41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P41*12*P110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Economias Agregadas'!P41*12*P111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Economias Agregadas'!P41*12*P112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Economias Agregadas'!P41*12*P113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O39*'Economias Agregadas'!P41*12*P114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O40*'Economias Agregadas'!P41*12*P115","v":8299522.6429832336},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q116*(Q41-(Degraus!P35*'Economias Agregadas'!Q41*12)-(Degraus!P36*'Economias Agregadas'!Q41*12)-(Degraus!P37*'Economias Agregadas'!Q41*12)-(Degraus!P38*'Economias Agregadas'!Q41*12)-(Degraus!P39*'Economias Agregadas'!Q41*12)-(Degraus!P40*'Economias Agregadas'!Q41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q41*12*Q110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Economias Agregadas'!Q41*12*Q111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Economias Agregadas'!Q41*12*Q112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Economias Agregadas'!Q41*12*Q113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P39*'Economias Agregadas'!Q41*12*Q114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P40*'Economias Agregadas'!Q41*12*Q115","v":8488177.7846249118},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R116*(R41-(Degraus!Q35*'Economias Agregadas'!R41*12)-(Degraus!Q36*'Economias Agregadas'!R41*12)-(Degraus!Q37*'Economias Agregadas'!R41*12)-(Degraus!Q38*'Economias Agregadas'!R41*12)-(Degraus!Q39*'Economias Agregadas'!R41*12)-(Degraus!Q40*'Economias Agregadas'!R41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R41*12*R110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Economias Agregadas'!R41*12*R111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Economias Agregadas'!R41*12*R112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Economias Agregadas'!R41*12*R113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q39*'Economias Agregadas'!R41*12*R114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q40*'Economias Agregadas'!R41*12*R115","v":8687033.0095199198},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S116*(S41-(Degraus!R35*'Economias Agregadas'!S41*12)-(Degraus!R36*'Economias Agregadas'!S41*12)-(Degraus!R37*'Economias Agregadas'!S41*12)-(Degraus!R38*'Economias Agregadas'!S41*12)-(Degraus!R39*'Economias Agregadas'!S41*12)-(Degraus!R40*'Economias Agregadas'!S41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S41*12*S110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Economias Agregadas'!S41*12*S111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Economias Agregadas'!S41*12*S112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Economias Agregadas'!S41*12*S113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R39*'Economias Agregadas'!S41*12*S114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R40*'Economias Agregadas'!S41*12*S115","v":8878332.9793240465},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T116*(T41-(Degraus!S35*'Economias Agregadas'!T41*12)-(Degraus!S36*'Economias Agregadas'!T41*12)-(Degraus!S37*'Economias Agregadas'!T41*12)-(Degraus!S38*'Economias Agregadas'!T41*12)-(Degraus!S39*'Economias Agregadas'!T41*12)-(Degraus!S40*'Economias Agregadas'!T41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T41*12*T110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Economias Agregadas'!T41*12*T111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Economias Agregadas'!T41*12*T112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Economias Agregadas'!T41*12*T113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S39*'Economias Agregadas'!T41*12*T114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S40*'Economias Agregadas'!T41*12*T115","v":399638.14229144074},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U116*(U41-(Degraus!T35*'Economias Agregadas'!U41*12)-(Degraus!T36*'Economias Agregadas'!U41*12)-(Degraus!T37*'Economias Agregadas'!U41*12)-(Degraus!T38*'Economias Agregadas'!U41*12)-(Degraus!T39*'Economias Agregadas'!U41*12)-(Degraus!T40*'Economias Agregadas'!U41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U41*12*U110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Economias Agregadas'!U41*12*U111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Economias Agregadas'!U41*12*U112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Economias Agregadas'!U41*12*U113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T39*'Economias Agregadas'!U41*12*U114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T40*'Economias Agregadas'!U41*12*U115","v":408720.48055880948},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V116*(V41-(Degraus!U35*'Economias Agregadas'!V41*12)-(Degraus!U36*'Economias Agregadas'!V41*12)-(Degraus!U37*'Economias Agregadas'!V41*12)-(Degraus!U38*'Economias Agregadas'!V41*12)-(Degraus!U39*'Economias Agregadas'!V41*12)-(Degraus!U40*'Economias Agregadas'!V41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V41*12*V110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Economias Agregadas'!V41*12*V111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Economias Agregadas'!V41*12*V112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Economias Agregadas'!V41*12*V113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U39*'Economias Agregadas'!V41*12*V114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U40*'Economias Agregadas'!V41*12*V115","v":418293.59586456011},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W116*(W41-(Degraus!V35*'Economias Agregadas'!W41*12)-(Degraus!V36*'Economias Agregadas'!W41*12)-(Degraus!V37*'Economias Agregadas'!W41*12)-(Degraus!V38*'Economias Agregadas'!W41*12)-(Degraus!V39*'Economias Agregadas'!W41*12)-(Degraus!V40*'Economias Agregadas'!W41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W41*12*W110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Economias Agregadas'!W41*12*W111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Economias Agregadas'!W41*12*W112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Economias Agregadas'!W41*12*W113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V39*'Economias Agregadas'!W41*12*W114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V40*'Economias Agregadas'!W41*12*W115","v":427502.41503839905},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X116*(X41-(Degraus!W35*'Economias Agregadas'!X41*12)-(Degraus!W36*'Economias Agregadas'!X41*12)-(Degraus!W37*'Economias Agregadas'!X41*12)-(Degraus!W38*'Economias Agregadas'!X41*12)-(Degraus!W39*'Economias Agregadas'!X41*12)-(Degraus!W40*'Economias Agregadas'!X41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X41*12*X110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Economias Agregadas'!X41*12*X111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Economias Agregadas'!X41*12*X112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Economias Agregadas'!X41*12*X113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W39*'Economias Agregadas'!X41*12*X114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W40*'Economias Agregadas'!X41*12*X115","v":261469.228783431},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y116*(Y41-(Degraus!X35*'Economias Agregadas'!Y41*12)-(Degraus!X36*'Economias Agregadas'!Y41*12)-(Degraus!X37*'Economias Agregadas'!Y41*12)-(Degraus!X38*'Economias Agregadas'!Y41*12)-(Degraus!X39*'Economias Agregadas'!Y41*12)-(Degraus!X40*'Economias Agregadas'!Y41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y41*12*Y110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Economias Agregadas'!Y41*12*Y111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Economias Agregadas'!Y41*12*Y112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Economias Agregadas'!Y41*12*Y113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X39*'Economias Agregadas'!Y41*12*Y114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X40*'Economias Agregadas'!Y41*12*Y115","v":267409.92746072187},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z116*(Z41-(Degraus!Y35*'Economias Agregadas'!Z41*12)-(Degraus!Y36*'Economias Agregadas'!Z41*12)-(Degraus!Y37*'Economias Agregadas'!Z41*12)-(Degraus!Y38*'Economias Agregadas'!Z41*12)-(Degraus!Y39*'Economias Agregadas'!Z41*12)-(Degraus!Y40*'Economias Agregadas'!Z41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z41*12*Z110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Economias Agregadas'!Z41*12*Z111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Economias Agregadas'!Z41*12*Z112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Economias Agregadas'!Z41*12*Z113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y39*'Economias Agregadas'!Z41*12*Z114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y40*'Economias Agregadas'!Z41*12*Z115","v":273671.39355662791},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA116*(AA41-(Degraus!Z35*'Economias Agregadas'!AA41*12)-(Degraus!Z36*'Economias Agregadas'!AA41*12)-(Degraus!Z37*'Economias Agregadas'!AA41*12)-(Degraus!Z38*'Economias Agregadas'!AA41*12)-(Degraus!Z39*'Economias Agregadas'!AA41*12)-(Degraus!Z40*'Economias Agregadas'!AA41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA41*12*AA110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Economias Agregadas'!AA41*12*AA111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Economias Agregadas'!AA41*12*AA112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Economias Agregadas'!AA41*12*AA113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z39*'Economias Agregadas'!AA41*12*AA114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z40*'Economias Agregadas'!AA41*12*AA115","v":279694.0780808893},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB116*(AB41-(Degraus!AA35*'Economias Agregadas'!AB41*12)-(Degraus!AA36*'Economias Agregadas'!AB41*12)-(Degraus!AA37*'Economias Agregadas'!AB41*12)-(Degraus!AA38*'Economias Agregadas'!AB41*12)-(Degraus!AA39*'Economias Agregadas'!AB41*12)-(Degraus!AA40*'Economias Agregadas'!AB41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB41*12*AB110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Economias Agregadas'!AB41*12*AB111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Economias Agregadas'!AB41*12*AB112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Economias Agregadas'!AB41*12*AB113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA39*'Economias Agregadas'!AB41*12*AB114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA40*'Economias Agregadas'!AB41*12*AB115","v":359578.56514709245},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC116*(AC41-(Degraus!AB35*'Economias Agregadas'!AC41*12)-(Degraus!AB36*'Economias Agregadas'!AC41*12)-(Degraus!AB37*'Economias Agregadas'!AC41*12)-(Degraus!AB38*'Economias Agregadas'!AC41*12)-(Degraus!AB39*'Economias Agregadas'!AC41*12)-(Degraus!AB40*'Economias Agregadas'!AC41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC41*12*AC110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Economias Agregadas'!AC41*12*AC111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Economias Agregadas'!AC41*12*AC112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Economias Agregadas'!AC41*12*AC113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB39*'Economias Agregadas'!AC41*12*AC114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB40*'Economias Agregadas'!AC41*12*AC115","v":367747.89986550075},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD116*(AD41-(Degraus!AC35*'Economias Agregadas'!AD41*12)-(Degraus!AC36*'Economias Agregadas'!AD41*12)-(Degraus!AC37*'Economias Agregadas'!AD41*12)-(Degraus!AC38*'Economias Agregadas'!AD41*12)-(Degraus!AC39*'Economias Agregadas'!AD41*12)-(Degraus!AC40*'Economias Agregadas'!AD41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD41*12*AD110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Economias Agregadas'!AD41*12*AD111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Economias Agregadas'!AD41*12*AD112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Economias Agregadas'!AD41*12*AD113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC39*'Economias Agregadas'!AD41*12*AD114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC40*'Economias Agregadas'!AD41*12*AD115","v":376358.26530272525},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE116*(AE41-(Degraus!AD35*'Economias Agregadas'!AE41*12)-(Degraus!AD36*'Economias Agregadas'!AE41*12)-(Degraus!AD37*'Economias Agregadas'!AE41*12)-(Degraus!AD38*'Economias Agregadas'!AE41*12)-(Degraus!AD39*'Economias Agregadas'!AE41*12)-(Degraus!AD40*'Economias Agregadas'!AE41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE41*12*AE110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Economias Agregadas'!AE41*12*AE111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Economias Agregadas'!AE41*12*AE112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Economias Agregadas'!AE41*12*AE113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD39*'Economias Agregadas'!AE41*12*AE114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD40*'Economias Agregadas'!AE41*12*AE115","v":384640.12629003171},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF116*(AF41-(Degraus!AE35*'Economias Agregadas'!AF41*12)-(Degraus!AE36*'Economias Agregadas'!AF41*12)-(Degraus!AE37*'Economias Agregadas'!AF41*12)-(Degraus!AE38*'Economias Agregadas'!AF41*12)-(Degraus!AE39*'Economias Agregadas'!AF41*12)-(Degraus!AE40*'Economias Agregadas'!AF41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF41*12*AF110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Economias Agregadas'!AF41*12*AF111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Economias Agregadas'!AF41*12*AF112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Economias Agregadas'!AF41*12*AF113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE39*'Economias Agregadas'!AF41*12*AF114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE40*'Economias Agregadas'!AF41*12*AF115","v":221679.0046289083},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG116*(AG41-(Degraus!AF35*'Economias Agregadas'!AG41*12)-(Degraus!AF36*'Economias Agregadas'!AG41*12)-(Degraus!AF37*'Economias Agregadas'!AG41*12)-(Degraus!AF38*'Economias Agregadas'!AG41*12)-(Degraus!AF39*'Economias Agregadas'!AG41*12)-(Degraus!AF40*'Economias Agregadas'!AG41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG41*12*AG110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Economias Agregadas'!AG41*12*AG111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Economias Agregadas'!AG41*12*AG112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Economias Agregadas'!AG41*12*AG113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF39*'Economias Agregadas'!AG41*12*AG114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF40*'Economias Agregadas'!AG41*12*AG115","v":226715.54636155168},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH116*(AH41-(Degraus!AG35*'Economias Agregadas'!AH41*12)-(Degraus!AG36*'Economias Agregadas'!AH41*12)-(Degraus!AG37*'Economias Agregadas'!AH41*12)-(Degraus!AG38*'Economias Agregadas'!AH41*12)-(Degraus!AG39*'Economias Agregadas'!AH41*12)-(Degraus!AG40*'Economias Agregadas'!AH41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH41*12*AH110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Economias Agregadas'!AH41*12*AH111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Economias Agregadas'!AH41*12*AH112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Economias Agregadas'!AH41*12*AH113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG39*'Economias Agregadas'!AH41*12*AH114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG40*'Economias Agregadas'!AH41*12*AH115","v":232024.01899118489},{"$f":"VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI116*(AI41-(Degraus!AH35*'Economias Agregadas'!AI41*12)-(Degraus!AH36*'Economias Agregadas'!AI41*12)-(Degraus!AH37*'Economias Agregadas'!AI41*12)-(Degraus!AH38*'Economias Agregadas'!AI41*12)-(Degraus!AH39*'Economias Agregadas'!AI41*12)-(Degraus!AH40*'Economias Agregadas'!AI41*12))+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI41*12*AI110+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Economias Agregadas'!AI41*12*AI111+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Economias Agregadas'!AI41*12*AI112+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Economias Agregadas'!AI41*12*AI113+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH39*'Economias Agregadas'!AI41*12*AI114+VLOOKUP('Volumes Agregados'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH40*'Economias Agregadas'!AI41*12*AI115","v":237130.01828203679},null,322876751.80821973]
[null,"PODER PUBLICO",8,{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D117*(D42-(Degraus!C35*'Economias Agregadas'!D42*12)-(Degraus!C36*'Economias Agregadas'!D42*12)-(Degraus!C37*'Economias Agregadas'!D42*12)-(Degraus!C38*'Economias Agregadas'!D42*12)-(Degraus!C39*'Economias Agregadas'!D42*12)-(Degraus!C40*'Economias Agregadas'!D42*12)-(Degraus!C41*'Economias Agregadas'!D42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Economias Agregadas'!D42*12*D110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Economias Agregadas'!D42*12*D111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Economias Agregadas'!D42*12*D112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Economias Agregadas'!D42*12*D113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C39*'Economias Agregadas'!D42*12*D114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C40*'Economias Agregadas'!D42*12*D115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C41*'Economias Agregadas'!D42*12*D116","v":47406638.327762209},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E117*(E42-(Degraus!D35*'Economias Agregadas'!E42*12)-(Degraus!D36*'Economias Agregadas'!E42*12)-(Degraus!D37*'Economias Agregadas'!E42*12)-(Degraus!D38*'Economias Agregadas'!E42*12)-(Degraus!D39*'Economias Agregadas'!E42*12)-(Degraus!D40*'Economias Agregadas'!E42*12)-(Degraus!D41*'Economias Agregadas'!E42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Economias Agregadas'!E42*12*E110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Economias Agregadas'!E42*12*E111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Economias Agregadas'!E42*12*E112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Economias Agregadas'!E42*12*E113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D39*'Economias Agregadas'!E42*12*E114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D40*'Economias Agregadas'!E42*12*E115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D41*'Economias Agregadas'!E42*12*E116","v":48487569.033094473},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F117*(F42-(Degraus!E35*'Economias Agregadas'!F42*12)-(Degraus!E36*'Economias Agregadas'!F42*12)-(Degraus!E37*'Economias Agregadas'!F42*12)-(Degraus!E38*'Economias Agregadas'!F42*12)-(Degraus!E39*'Economias Agregadas'!F42*12)-(Degraus!E40*'Economias Agregadas'!F42*12)-(Degraus!E41*'Economias Agregadas'!F42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Economias Agregadas'!F42*12*F110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Economias Agregadas'!F42*12*F111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Economias Agregadas'!F42*12*F112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Economias Agregadas'!F42*12*F113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E39*'Economias Agregadas'!F42*12*F114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E40*'Economias Agregadas'!F42*12*F115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E41*'Economias Agregadas'!F42*12*F116","v":49627471.523181036},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G117*(G42-(Degraus!F35*'Economias Agregadas'!G42*12)-(Degraus!F36*'Economias Agregadas'!G42*12)-(Degraus!F37*'Economias Agregadas'!G42*12)-(Degraus!F38*'Economias Agregadas'!G42*12)-(Degraus!F39*'Economias Agregadas'!G42*12)-(Degraus!F40*'Economias Agregadas'!G42*12)-(Degraus!F41*'Economias Agregadas'!G42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Economias Agregadas'!G42*12*G110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Economias Agregadas'!G42*12*G111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Economias Agregadas'!G42*12*G112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Economias Agregadas'!G42*12*G113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F39*'Economias Agregadas'!G42*12*G114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F40*'Economias Agregadas'!G42*12*G115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F41*'Economias Agregadas'!G42*12*G116","v":50725152.032166615},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H117*(H42-(Degraus!G35*'Economias Agregadas'!H42*12)-(Degraus!G36*'Economias Agregadas'!H42*12)-(Degraus!G37*'Economias Agregadas'!H42*12)-(Degraus!G38*'Economias Agregadas'!H42*12)-(Degraus!G39*'Economias Agregadas'!H42*12)-(Degraus!G40*'Economias Agregadas'!H42*12)-(Degraus!G41*'Economias Agregadas'!H42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Economias Agregadas'!H42*12*H110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Economias Agregadas'!H42*12*H111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Economias Agregadas'!H42*12*H112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Economias Agregadas'!H42*12*H113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G39*'Economias Agregadas'!H42*12*H114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G40*'Economias Agregadas'!H42*12*H115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G41*'Economias Agregadas'!H42*12*H116","v":38299576.85906674},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I117*(I42-(Degraus!H35*'Economias Agregadas'!I42*12)-(Degraus!H36*'Economias Agregadas'!I42*12)-(Degraus!H37*'Economias Agregadas'!I42*12)-(Degraus!H38*'Economias Agregadas'!I42*12)-(Degraus!H39*'Economias Agregadas'!I42*12)-(Degraus!H40*'Economias Agregadas'!I42*12)-(Degraus!H41*'Economias Agregadas'!I42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Economias Agregadas'!I42*12*I110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Economias Agregadas'!I42*12*I111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Economias Agregadas'!I42*12*I112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Economias Agregadas'!I42*12*I113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H39*'Economias Agregadas'!I42*12*I114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H40*'Economias Agregadas'!I42*12*I115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H41*'Economias Agregadas'!I42*12*I116","v":39172855.358855277},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J117*(J42-(Degraus!I35*'Economias Agregadas'!J42*12)-(Degraus!I36*'Economias Agregadas'!J42*12)-(Degraus!I37*'Economias Agregadas'!J42*12)-(Degraus!I38*'Economias Agregadas'!J42*12)-(Degraus!I39*'Economias Agregadas'!J42*12)-(Degraus!I40*'Economias Agregadas'!J42*12)-(Degraus!I41*'Economias Agregadas'!J42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Economias Agregadas'!J42*12*J110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Economias Agregadas'!J42*12*J111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Economias Agregadas'!J42*12*J112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Economias Agregadas'!J42*12*J113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I39*'Economias Agregadas'!J42*12*J114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I40*'Economias Agregadas'!J42*12*J115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I41*'Economias Agregadas'!J42*12*J116","v":40093776.899225704},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K117*(K42-(Degraus!J35*'Economias Agregadas'!K42*12)-(Degraus!J36*'Economias Agregadas'!K42*12)-(Degraus!J37*'Economias Agregadas'!K42*12)-(Degraus!J38*'Economias Agregadas'!K42*12)-(Degraus!J39*'Economias Agregadas'!K42*12)-(Degraus!J40*'Economias Agregadas'!K42*12)-(Degraus!J41*'Economias Agregadas'!K42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Economias Agregadas'!K42*12*K110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Economias Agregadas'!K42*12*K111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Economias Agregadas'!K42*12*K112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Economias Agregadas'!K42*12*K113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J39*'Economias Agregadas'!K42*12*K114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J40*'Economias Agregadas'!K42*12*K115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J41*'Economias Agregadas'!K42*12*K116","v":40980587.575656116},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L117*(L42-(Degraus!K35*'Economias Agregadas'!L42*12)-(Degraus!K36*'Economias Agregadas'!L42*12)-(Degraus!K37*'Economias Agregadas'!L42*12)-(Degraus!K38*'Economias Agregadas'!L42*12)-(Degraus!K39*'Economias Agregadas'!L42*12)-(Degraus!K40*'Economias Agregadas'!L42*12)-(Degraus!K41*'Economias Agregadas'!L42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Economias Agregadas'!L42*12*L110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Economias Agregadas'!L42*12*L111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Economias Agregadas'!L42*12*L112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Economias Agregadas'!L42*12*L113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K39*'Economias Agregadas'!L42*12*L114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K40*'Economias Agregadas'!L42*12*L115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K41*'Economias Agregadas'!L42*12*L116","v":10028724.999801727},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M117*(M42-(Degraus!L35*'Economias Agregadas'!M42*12)-(Degraus!L36*'Economias Agregadas'!M42*12)-(Degraus!L37*'Economias Agregadas'!M42*12)-(Degraus!L38*'Economias Agregadas'!M42*12)-(Degraus!L39*'Economias Agregadas'!M42*12)-(Degraus!L40*'Economias Agregadas'!M42*12)-(Degraus!L41*'Economias Agregadas'!M42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Economias Agregadas'!M42*12*M110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Economias Agregadas'!M42*12*M111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Economias Agregadas'!M42*12*M112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Economias Agregadas'!M42*12*M113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L39*'Economias Agregadas'!M42*12*M114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L40*'Economias Agregadas'!M42*12*M115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L41*'Economias Agregadas'!M42*12*M116","v":10257304.921852887},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N117*(N42-(Degraus!M35*'Economias Agregadas'!N42*12)-(Degraus!M36*'Economias Agregadas'!N42*12)-(Degraus!M37*'Economias Agregadas'!N42*12)-(Degraus!M38*'Economias Agregadas'!N42*12)-(Degraus!M39*'Economias Agregadas'!N42*12)-(Degraus!M40*'Economias Agregadas'!N42*12)-(Degraus!M41*'Economias Agregadas'!N42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Economias Agregadas'!N42*12*N110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Economias Agregadas'!N42*12*N111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Economias Agregadas'!N42*12*N112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Economias Agregadas'!N42*12*N113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M39*'Economias Agregadas'!N42*12*N114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M40*'Economias Agregadas'!N42*12*N115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M41*'Economias Agregadas'!N42*12*N116","v":10498341.53459397},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O117*(O42-(Degraus!N35*'Economias Agregadas'!O42*12)-(Degraus!N36*'Economias Agregadas'!O42*12)-(Degraus!N37*'Economias Agregadas'!O42*12)-(Degraus!N38*'Economias Agregadas'!O42*12)-(Degraus!N39*'Economias Agregadas'!O42*12)-(Degraus!N40*'Economias Agregadas'!O42*12)-(Degraus!N41*'Economias Agregadas'!O42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Economias Agregadas'!O42*12*O110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Economias Agregadas'!O42*12*O111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Economias Agregadas'!O42*12*O112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Economias Agregadas'!O42*12*O113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N39*'Economias Agregadas'!O42*12*O114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N40*'Economias Agregadas'!O42*12*O115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N41*'Economias Agregadas'!O42*12*O116","v":10730421.73349922},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P117*(P42-(Degraus!O35*'Economias Agregadas'!P42*12)-(Degraus!O36*'Economias Agregadas'!P42*12)-(Degraus!O37*'Economias Agregadas'!P42*12)-(Degraus!O38*'Economias Agregadas'!P42*12)-(Degraus!O39*'Economias Agregadas'!P42*12)-(Degraus!O40*'Economias Agregadas'!P42*12)-(Degraus!O41*'Economias Agregadas'!P42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Economias Agregadas'!P42*12*P110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Economias Agregadas'!P42*12*P111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Economias Agregadas'!P42*12*P112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Economias Agregadas'!P42*12*P113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O39*'Economias Agregadas'!P42*12*P114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O40*'Economias Agregadas'!P42*12*P115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O41*'Economias Agregadas'!P42*12*P116","v":7160611.3299673134},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q117*(Q42-(Degraus!P35*'Economias Agregadas'!Q42*12)-(Degraus!P36*'Economias Agregadas'!Q42*12)-(Degraus!P37*'Economias Agregadas'!Q42*12)-(Degraus!P38*'Economias Agregadas'!Q42*12)-(Degraus!P39*'Economias Agregadas'!Q42*12)-(Degraus!P40*'Economias Agregadas'!Q42*12)-(Degraus!P41*'Economias Agregadas'!Q42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Economias Agregadas'!Q42*12*Q110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Economias Agregadas'!Q42*12*Q111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Economias Agregadas'!Q42*12*Q112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Economias Agregadas'!Q42*12*Q113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P39*'Economias Agregadas'!Q42*12*Q114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P40*'Economias Agregadas'!Q42*12*Q115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P41*'Economias Agregadas'!Q42*12*Q116","v":7323799.5770835225},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R117*(R42-(Degraus!Q35*'Economias Agregadas'!R42*12)-(Degraus!Q36*'Economias Agregadas'!R42*12)-(Degraus!Q37*'Economias Agregadas'!R42*12)-(Degraus!Q38*'Economias Agregadas'!R42*12)-(Degraus!Q39*'Economias Agregadas'!R42*12)-(Degraus!Q40*'Economias Agregadas'!R42*12)-(Degraus!Q41*'Economias Agregadas'!R42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Economias Agregadas'!R42*12*R110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Economias Agregadas'!R42*12*R111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Economias Agregadas'!R42*12*R112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Economias Agregadas'!R42*12*R113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q39*'Economias Agregadas'!R42*12*R114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q40*'Economias Agregadas'!R42*12*R115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q41*'Economias Agregadas'!R42*12*R116","v":7495877.7496195473},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S117*(S42-(Degraus!R35*'Economias Agregadas'!S42*12)-(Degraus!R36*'Economias Agregadas'!S42*12)-(Degraus!R37*'Economias Agregadas'!S42*12)-(Degraus!R38*'Economias Agregadas'!S42*12)-(Degraus!R39*'Economias Agregadas'!S42*12)-(Degraus!R40*'Economias Agregadas'!S42*12)-(Degraus!R41*'Economias Agregadas'!S42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Economias Agregadas'!S42*12*S110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Economias Agregadas'!S42*12*S111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Economias Agregadas'!S42*12*S112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Economias Agregadas'!S42*12*S113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R39*'Economias Agregadas'!S42*12*S114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R40*'Economias Agregadas'!S42*12*S115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R41*'Economias Agregadas'!S42*12*S116","v":7661555.3212732021},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T117*(T42-(Degraus!S35*'Economias Agregadas'!T42*12)-(Degraus!S36*'Economias Agregadas'!T42*12)-(Degraus!S37*'Economias Agregadas'!T42*12)-(Degraus!S38*'Economias Agregadas'!T42*12)-(Degraus!S39*'Economias Agregadas'!T42*12)-(Degraus!S40*'Economias Agregadas'!T42*12)-(Degraus!S41*'Economias Agregadas'!T42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Economias Agregadas'!T42*12*T110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Economias Agregadas'!T42*12*T111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Economias Agregadas'!T42*12*T112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Economias Agregadas'!T42*12*T113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S39*'Economias Agregadas'!T42*12*T114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S40*'Economias Agregadas'!T42*12*T115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S41*'Economias Agregadas'!T42*12*T116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U117*(U42-(Degraus!T35*'Economias Agregadas'!U42*12)-(Degraus!T36*'Economias Agregadas'!U42*12)-(Degraus!T37*'Economias Agregadas'!U42*12)-(Degraus!T38*'Economias Agregadas'!U42*12)-(Degraus!T39*'Economias Agregadas'!U42*12)-(Degraus!T40*'Economias Agregadas'!U42*12)-(Degraus!T41*'Economias Agregadas'!U42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Economias Agregadas'!U42*12*U110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Economias Agregadas'!U42*12*U111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Economias Agregadas'!U42*12*U112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Economias Agregadas'!U42*12*U113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T39*'Economias Agregadas'!U42*12*U114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T40*'Economias Agregadas'!U42*12*U115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T41*'Economias Agregadas'!U42*12*U116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V117*(V42-(Degraus!U35*'Economias Agregadas'!V42*12)-(Degraus!U36*'Economias Agregadas'!V42*12)-(Degraus!U37*'Economias Agregadas'!V42*12)-(Degraus!U38*'Economias Agregadas'!V42*12)-(Degraus!U39*'Economias Agregadas'!V42*12)-(Degraus!U40*'Economias Agregadas'!V42*12)-(Degraus!U41*'Economias Agregadas'!V42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Economias Agregadas'!V42*12*V110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Economias Agregadas'!V42*12*V111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Economias Agregadas'!V42*12*V112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Economias Agregadas'!V42*12*V113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U39*'Economias Agregadas'!V42*12*V114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U40*'Economias Agregadas'!V42*12*V115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U41*'Economias Agregadas'!V42*12*V116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W117*(W42-(Degraus!V35*'Economias Agregadas'!W42*12)-(Degraus!V36*'Economias Agregadas'!W42*12)-(Degraus!V37*'Economias Agregadas'!W42*12)-(Degraus!V38*'Economias Agregadas'!W42*12)-(Degraus!V39*'Economias Agregadas'!W42*12)-(Degraus!V40*'Economias Agregadas'!W42*12)-(Degraus!V41*'Economias Agregadas'!W42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Economias Agregadas'!W42*12*W110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Economias Agregadas'!W42*12*W111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Economias Agregadas'!W42*12*W112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Economias Agregadas'!W42*12*W113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V39*'Economias Agregadas'!W42*12*W114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V40*'Economias Agregadas'!W42*12*W115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V41*'Economias Agregadas'!W42*12*W116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X117*(X42-(Degraus!W35*'Economias Agregadas'!X42*12)-(Degraus!W36*'Economias Agregadas'!X42*12)-(Degraus!W37*'Economias Agregadas'!X42*12)-(Degraus!W38*'Economias Agregadas'!X42*12)-(Degraus!W39*'Economias Agregadas'!X42*12)-(Degraus!W40*'Economias Agregadas'!X42*12)-(Degraus!W41*'Economias Agregadas'!X42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Economias Agregadas'!X42*12*X110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Economias Agregadas'!X42*12*X111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Economias Agregadas'!X42*12*X112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Economias Agregadas'!X42*12*X113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W39*'Economias Agregadas'!X42*12*X114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W40*'Economias Agregadas'!X42*12*X115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W41*'Economias Agregadas'!X42*12*X116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y117*(Y42-(Degraus!X35*'Economias Agregadas'!Y42*12)-(Degraus!X36*'Economias Agregadas'!Y42*12)-(Degraus!X37*'Economias Agregadas'!Y42*12)-(Degraus!X38*'Economias Agregadas'!Y42*12)-(Degraus!X39*'Economias Agregadas'!Y42*12)-(Degraus!X40*'Economias Agregadas'!Y42*12)-(Degraus!X41*'Economias Agregadas'!Y42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Economias Agregadas'!Y42*12*Y110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Economias Agregadas'!Y42*12*Y111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Economias Agregadas'!Y42*12*Y112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Economias Agregadas'!Y42*12*Y113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X39*'Economias Agregadas'!Y42*12*Y114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X40*'Economias Agregadas'!Y42*12*Y115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X41*'Economias Agregadas'!Y42*12*Y116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z117*(Z42-(Degraus!Y35*'Economias Agregadas'!Z42*12)-(Degraus!Y36*'Economias Agregadas'!Z42*12)-(Degraus!Y37*'Economias Agregadas'!Z42*12)-(Degraus!Y38*'Economias Agregadas'!Z42*12)-(Degraus!Y39*'Economias Agregadas'!Z42*12)-(Degraus!Y40*'Economias Agregadas'!Z42*12)-(Degraus!Y41*'Economias Agregadas'!Z42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Economias Agregadas'!Z42*12*Z110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Economias Agregadas'!Z42*12*Z111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Economias Agregadas'!Z42*12*Z112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Economias Agregadas'!Z42*12*Z113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y39*'Economias Agregadas'!Z42*12*Z114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y40*'Economias Agregadas'!Z42*12*Z115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y41*'Economias Agregadas'!Z42*12*Z116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA117*(AA42-(Degraus!Z35*'Economias Agregadas'!AA42*12)-(Degraus!Z36*'Economias Agregadas'!AA42*12)-(Degraus!Z37*'Economias Agregadas'!AA42*12)-(Degraus!Z38*'Economias Agregadas'!AA42*12)-(Degraus!Z39*'Economias Agregadas'!AA42*12)-(Degraus!Z40*'Economias Agregadas'!AA42*12)-(Degraus!Z41*'Economias Agregadas'!AA42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Economias Agregadas'!AA42*12*AA110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Economias Agregadas'!AA42*12*AA111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Economias Agregadas'!AA42*12*AA112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Economias Agregadas'!AA42*12*AA113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z39*'Economias Agregadas'!AA42*12*AA114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z40*'Economias Agregadas'!AA42*12*AA115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z41*'Economias Agregadas'!AA42*12*AA116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB117*(AB42-(Degraus!AA35*'Economias Agregadas'!AB42*12)-(Degraus!AA36*'Economias Agregadas'!AB42*12)-(Degraus!AA37*'Economias Agregadas'!AB42*12)-(Degraus!AA38*'Economias Agregadas'!AB42*12)-(Degraus!AA39*'Economias Agregadas'!AB42*12)-(Degraus!AA40*'Economias Agregadas'!AB42*12)-(Degraus!AA41*'Economias Agregadas'!AB42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Economias Agregadas'!AB42*12*AB110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Economias Agregadas'!AB42*12*AB111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Economias Agregadas'!AB42*12*AB112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Economias Agregadas'!AB42*12*AB113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA39*'Economias Agregadas'!AB42*12*AB114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA40*'Economias Agregadas'!AB42*12*AB115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA41*'Economias Agregadas'!AB42*12*AB116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC117*(AC42-(Degraus!AB35*'Economias Agregadas'!AC42*12)-(Degraus!AB36*'Economias Agregadas'!AC42*12)-(Degraus!AB37*'Economias Agregadas'!AC42*12)-(Degraus!AB38*'Economias Agregadas'!AC42*12)-(Degraus!AB39*'Economias Agregadas'!AC42*12)-(Degraus!AB40*'Economias Agregadas'!AC42*12)-(Degraus!AB41*'Economias Agregadas'!AC42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Economias Agregadas'!AC42*12*AC110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Economias Agregadas'!AC42*12*AC111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Economias Agregadas'!AC42*12*AC112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Economias Agregadas'!AC42*12*AC113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB39*'Economias Agregadas'!AC42*12*AC114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB40*'Economias Agregadas'!AC42*12*AC115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB41*'Economias Agregadas'!AC42*12*AC116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD117*(AD42-(Degraus!AC35*'Economias Agregadas'!AD42*12)-(Degraus!AC36*'Economias Agregadas'!AD42*12)-(Degraus!AC37*'Economias Agregadas'!AD42*12)-(Degraus!AC38*'Economias Agregadas'!AD42*12)-(Degraus!AC39*'Economias Agregadas'!AD42*12)-(Degraus!AC40*'Economias Agregadas'!AD42*12)-(Degraus!AC41*'Economias Agregadas'!AD42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Economias Agregadas'!AD42*12*AD110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Economias Agregadas'!AD42*12*AD111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Economias Agregadas'!AD42*12*AD112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Economias Agregadas'!AD42*12*AD113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC39*'Economias Agregadas'!AD42*12*AD114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC40*'Economias Agregadas'!AD42*12*AD115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC41*'Economias Agregadas'!AD42*12*AD116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE117*(AE42-(Degraus!AD35*'Economias Agregadas'!AE42*12)-(Degraus!AD36*'Economias Agregadas'!AE42*12)-(Degraus!AD37*'Economias Agregadas'!AE42*12)-(Degraus!AD38*'Economias Agregadas'!AE42*12)-(Degraus!AD39*'Economias Agregadas'!AE42*12)-(Degraus!AD40*'Economias Agregadas'!AE42*12)-(Degraus!AD41*'Economias Agregadas'!AE42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Economias Agregadas'!AE42*12*AE110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Economias Agregadas'!AE42*12*AE111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Economias Agregadas'!AE42*12*AE112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Economias Agregadas'!AE42*12*AE113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD39*'Economias Agregadas'!AE42*12*AE114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD40*'Economias Agregadas'!AE42*12*AE115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD41*'Economias Agregadas'!AE42*12*AE116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF117*(AF42-(Degraus!AE35*'Economias Agregadas'!AF42*12)-(Degraus!AE36*'Economias Agregadas'!AF42*12)-(Degraus!AE37*'Economias Agregadas'!AF42*12)-(Degraus!AE38*'Economias Agregadas'!AF42*12)-(Degraus!AE39*'Economias Agregadas'!AF42*12)-(Degraus!AE40*'Economias Agregadas'!AF42*12)-(Degraus!AE41*'Economias Agregadas'!AF42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Economias Agregadas'!AF42*12*AF110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Economias Agregadas'!AF42*12*AF111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Economias Agregadas'!AF42*12*AF112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Economias Agregadas'!AF42*12*AF113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE39*'Economias Agregadas'!AF42*12*AF114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE40*'Economias Agregadas'!AF42*12*AF115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE41*'Economias Agregadas'!AF42*12*AF116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG117*(AG42-(Degraus!AF35*'Economias Agregadas'!AG42*12)-(Degraus!AF36*'Economias Agregadas'!AG42*12)-(Degraus!AF37*'Economias Agregadas'!AG42*12)-(Degraus!AF38*'Economias Agregadas'!AG42*12)-(Degraus!AF39*'Economias Agregadas'!AG42*12)-(Degraus!AF40*'Economias Agregadas'!AG42*12)-(Degraus!AF41*'Economias Agregadas'!AG42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Economias Agregadas'!AG42*12*AG110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Economias Agregadas'!AG42*12*AG111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Economias Agregadas'!AG42*12*AG112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Economias Agregadas'!AG42*12*AG113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF39*'Economias Agregadas'!AG42*12*AG114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF40*'Economias Agregadas'!AG42*12*AG115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF41*'Economias Agregadas'!AG42*12*AG116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH117*(AH42-(Degraus!AG35*'Economias Agregadas'!AH42*12)-(Degraus!AG36*'Economias Agregadas'!AH42*12)-(Degraus!AG37*'Economias Agregadas'!AH42*12)-(Degraus!AG38*'Economias Agregadas'!AH42*12)-(Degraus!AG39*'Economias Agregadas'!AH42*12)-(Degraus!AG40*'Economias Agregadas'!AH42*12)-(Degraus!AG41*'Economias Agregadas'!AH42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Economias Agregadas'!AH42*12*AH110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Economias Agregadas'!AH42*12*AH111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Economias Agregadas'!AH42*12*AH112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Economias Agregadas'!AH42*12*AH113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG39*'Economias Agregadas'!AH42*12*AH114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG40*'Economias Agregadas'!AH42*12*AH115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG41*'Economias Agregadas'!AH42*12*AH116","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI117*(AI42-(Degraus!AH35*'Economias Agregadas'!AI42*12)-(Degraus!AH36*'Economias Agregadas'!AI42*12)-(Degraus!AH37*'Economias Agregadas'!AI42*12)-(Degraus!AH38*'Economias Agregadas'!AI42*12)-(Degraus!AH39*'Economias Agregadas'!AI42*12)-(Degraus!AH40*'Economias Agregadas'!AI42*12)-(Degraus!AH41*'Economias Agregadas'!AI42*12))+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Economias Agregadas'!AI42*12*AI110+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Economias Agregadas'!AI42*12*AI111+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Economias Agregadas'!AI42*12*AI112+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Economias Agregadas'!AI42*12*AI113+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH39*'Economias Agregadas'!AI42*12*AI114+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH40*'Economias Agregadas'!AI42*12*AI115+VLOOKUP('Volumes Agregados'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH41*'Economias Agregadas'!AI42*12*AI116","v":0},null,425950264.77669954]
[null,"RESIDENCIAL",1,{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D118*D43","v":27597482.662732087},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E118*E43","v":28227292.553036496},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F118*F43","v":28891549.944143143},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G118*G43","v":29531382.638495687},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H118*H43","v":14469655.808570979},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I118*I43","v":14799871.881134912},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J118*J43","v":15148149.147401374},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K118*K43","v":15483620.283500835},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L118*L43","v":6379227.7642857777},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M118*M43","v":6524809.9098586859},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N118*N43","v":6678354.6821759744},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O118*O43","v":6826253.6241988083},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P118*P43","v":5072638.3917361349},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q118*Q43","v":5188402.494864556},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R118*R43","v":5310498.3245929778},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S118*S43","v":5428104.6993962722},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T118*T43","v":913191.25943391724},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U118*U43","v":934031.4532283931},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V118*V43","v":956011.50303895457},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W118*W43","v":977183.34799029969},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X118*X43","v":568036.41569952166},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y118*Y43","v":580999.73402216495},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z118*Z43","v":594672.08204598213},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA118*AA43","v":607841.69881099928},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB118*AB43","v":401339.84656298225},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC118*AC43","v":410498.93573889328},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD118*AD43","v":420158.98200771742},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE118*AE43","v":429463.82906625746},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF118*AF43","v":265032.21694196871},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG118*AG43","v":271080.59148102649},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH118*AH43","v":277459.78233464807},{"$f":"VLOOKUP('Volumes Agregados'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI118*AI43","v":283604.41079691018},null,230447900.89932522]
[null,"RESIDENCIAL",2,{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D119*(D44-Degraus!C43*'Economias Agregadas'!D44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D44*D118*12","v":120338926.6899001},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E119*(E44-Degraus!D43*'Economias Agregadas'!E44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E44*E118*12","v":123079414.96491322},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F119*(F44-Degraus!E43*'Economias Agregadas'!F44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F44*F118*12","v":125968879.34772536},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G119*(G44-Degraus!F43*'Economias Agregadas'!G44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G44*G118*12","v":128750217.7737827},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H119*(H44-Degraus!G43*'Economias Agregadas'!H44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H44*H118*12","v":66618572.055554435},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I119*(I44-Degraus!H43*'Economias Agregadas'!I44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I44*I118*12","v":68135686.469134882},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J119*(J44-Degraus!I43*'Economias Agregadas'!J44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J44*J118*12","v":69735273.637399614},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K119*(K44-Degraus!J43*'Economias Agregadas'!K44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K44*K118*12","v":71275004.398964316},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L119*(L44-Degraus!K43*'Economias Agregadas'!L44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L44*L118*12","v":36198051.717158601},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M119*(M44-Degraus!L43*'Economias Agregadas'!M44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M44*M118*12","v":37022406.007620044},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N119*(N44-Degraus!M43*'Economias Agregadas'!N44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N44*N118*12","v":37891575.217713408},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O119*(O44-Degraus!N43*'Economias Agregadas'!O44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O44*O118*12","v":38728223.706044026},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P119*(P44-Degraus!O43*'Economias Agregadas'!P44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P44*P118*12","v":29574593.375421554},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q119*(Q44-Degraus!P43*'Economias Agregadas'!Q44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q44*Q118*12","v":30248110.879774109},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R119*(R44-Degraus!Q43*'Economias Agregadas'!R44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R44*R118*12","v":30958243.606353723},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S119*(S44-Degraus!R43*'Economias Agregadas'!S44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S44*S118*12","v":31641806.804470003},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T119*(T44-Degraus!S43*'Economias Agregadas'!T44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T44*T118*12","v":1319904.6886834637},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U119*(U44-Degraus!T43*'Economias Agregadas'!U44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U44*U118*12","v":1349960.9728356956},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V119*(V44-Degraus!U43*'Economias Agregadas'!V44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V44*V118*12","v":1381650.8328965514},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W119*(W44-Degraus!V43*'Economias Agregadas'!W44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W44*W118*12","v":1412154.17972526},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X119*(X44-Degraus!W43*'Economias Agregadas'!X44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X44*X118*12","v":785512.11543517676},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y119*(Y44-Degraus!X43*'Economias Agregadas'!Y44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y44*Y118*12","v":803399.39072017802},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z119*(Z44-Degraus!Y43*'Economias Agregadas'!Z44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z44*Z118*12","v":822258.84024975938},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA119*(AA44-Degraus!Z43*'Economias Agregadas'!AA44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA44*AA118*12","v":840412.14636448375},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB119*(AB44-Degraus!AA43*'Economias Agregadas'!AB44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB44*AB118*12","v":886655.13567998935},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC119*(AC44-Degraus!AB43*'Economias Agregadas'!AC44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC44*AC118*12","v":906485.04028705764},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD119*(AD44-Degraus!AC43*'Economias Agregadas'!AD44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD44*AD118*12","v":927335.69153216179},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE119*(AE44-Degraus!AD43*'Economias Agregadas'!AE44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE44*AE118*12","v":947288.4505710412},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF119*(AF44-Degraus!AE43*'Economias Agregadas'!AF44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF44*AF118*12","v":591618.24511930277},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG119*(AG44-Degraus!AF43*'Economias Agregadas'!AG44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG44*AG118*12","v":604849.60312247789},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH119*(AH44-Degraus!AG43*'Economias Agregadas'!AH44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH44*AH118*12","v":618762.03195251781},{"$f":"VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI119*(AI44-Degraus!AH43*'Economias Agregadas'!AI44*12)+VLOOKUP('Volumes Agregados'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI44*AI118*12","v":632075.318820972},null,1060995309.3359261]
[null,"RESIDENCIAL",3,{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D120*(D45-(Degraus!C43*'Economias Agregadas'!D45*12)-(Degraus!C44*'Economias Agregadas'!D45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D45*12*D118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Economias Agregadas'!D45*D119*12","v":211266381.059273},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E120*(E45-(Degraus!D43*'Economias Agregadas'!E45*12)-(Degraus!D44*'Economias Agregadas'!E45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E45*12*E118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Economias Agregadas'!E45*E119*12","v":214577904.56555009},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F120*(F45-(Degraus!E43*'Economias Agregadas'!F45*12)-(Degraus!E44*'Economias Agregadas'!F45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F45*12*F118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Economias Agregadas'!F45*F119*12","v":217832336.73023468},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G120*(G45-(Degraus!F43*'Economias Agregadas'!G45*12)-(Degraus!F44*'Economias Agregadas'!G45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G45*12*G118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Economias Agregadas'!G45*G119*12","v":220477569.74474832},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H120*(H45-(Degraus!G43*'Economias Agregadas'!H45*12)-(Degraus!G44*'Economias Agregadas'!H45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H45*12*H118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Economias Agregadas'!H45*H119*12","v":115037930.62412064},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I120*(I45-(Degraus!H43*'Economias Agregadas'!I45*12)-(Degraus!H44*'Economias Agregadas'!I45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I45*12*I118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Economias Agregadas'!I45*I119*12","v":116838656.63197973},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J120*(J45-(Degraus!I43*'Economias Agregadas'!J45*12)-(Degraus!I44*'Economias Agregadas'!J45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J45*12*J118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Economias Agregadas'!J45*J119*12","v":118607774.59476152},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K120*(K45-(Degraus!J43*'Economias Agregadas'!K45*12)-(Degraus!J44*'Economias Agregadas'!K45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K45*12*K118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Economias Agregadas'!K45*K119*12","v":120044488.27269521},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L120*(L45-(Degraus!K43*'Economias Agregadas'!L45*12)-(Degraus!K44*'Economias Agregadas'!L45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L45*12*L118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Economias Agregadas'!L45*L119*12","v":59893256.581471965},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M120*(M45-(Degraus!L43*'Economias Agregadas'!M45*12)-(Degraus!L44*'Economias Agregadas'!M45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M45*12*M118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Economias Agregadas'!M45*M119*12","v":60827029.467279002},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N120*(N45-(Degraus!M43*'Economias Agregadas'!N45*12)-(Degraus!M44*'Economias Agregadas'!N45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N45*12*N118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Economias Agregadas'!N45*N119*12","v":61743547.999792151},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O120*(O45-(Degraus!N43*'Economias Agregadas'!O45*12)-(Degraus!N44*'Economias Agregadas'!O45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O45*12*O118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Economias Agregadas'!O45*O119*12","v":62485953.574954689},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P120*(P45-(Degraus!O43*'Economias Agregadas'!P45*12)-(Degraus!O44*'Economias Agregadas'!P45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P45*12*P118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Economias Agregadas'!P45*P119*12","v":48848117.43921563},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q120*(Q45-(Degraus!P43*'Economias Agregadas'!Q45*12)-(Degraus!P44*'Economias Agregadas'!Q45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q45*12*Q118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Economias Agregadas'!Q45*Q119*12","v":49609511.291092709},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R120*(R45-(Degraus!Q43*'Economias Agregadas'!R45*12)-(Degraus!Q44*'Economias Agregadas'!R45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R45*12*R118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Economias Agregadas'!R45*R119*12","v":50356794.806009889},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S120*(S45-(Degraus!R43*'Economias Agregadas'!S45*12)-(Degraus!R44*'Economias Agregadas'!S45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S45*12*S118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Economias Agregadas'!S45*S119*12","v":50962024.27086392},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T120*(T45-(Degraus!S43*'Economias Agregadas'!T45*12)-(Degraus!S44*'Economias Agregadas'!T45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T45*12*T118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Economias Agregadas'!T45*T119*12","v":1792990.0464187833},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U120*(U45-(Degraus!T43*'Economias Agregadas'!U45*12)-(Degraus!T44*'Economias Agregadas'!U45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U45*12*U118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Economias Agregadas'!U45*U119*12","v":1821017.3062547925},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V120*(V45-(Degraus!U43*'Economias Agregadas'!V45*12)-(Degraus!U44*'Economias Agregadas'!V45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V45*12*V118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Economias Agregadas'!V45*V119*12","v":1848543.6355354856},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W120*(W45-(Degraus!V43*'Economias Agregadas'!W45*12)-(Degraus!V44*'Economias Agregadas'!W45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W45*12*W118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Economias Agregadas'!W45*W119*12","v":1870878.1814287533},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X120*(X45-(Degraus!W43*'Economias Agregadas'!X45*12)-(Degraus!W44*'Economias Agregadas'!X45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X45*12*X118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Economias Agregadas'!X45*X119*12","v":1046260.7687901678},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y120*(Y45-(Degraus!X43*'Economias Agregadas'!Y45*12)-(Degraus!X44*'Economias Agregadas'!Y45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y45*12*Y118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Economias Agregadas'!Y45*Y119*12","v":1062595.6886266351},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z120*(Z45-(Degraus!Y43*'Economias Agregadas'!Z45*12)-(Degraus!Y44*'Economias Agregadas'!Z45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z45*12*Z118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Economias Agregadas'!Z45*Z119*12","v":1078634.0975672598},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA120*(AA45-(Degraus!Z43*'Economias Agregadas'!AA45*12)-(Degraus!Z44*'Economias Agregadas'!AA45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA45*12*AA118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Economias Agregadas'!AA45*AA119*12","v":1091637.4203082726},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB120*(AB45-(Degraus!AA43*'Economias Agregadas'!AB45*12)-(Degraus!AA44*'Economias Agregadas'!AB45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB45*12*AB118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Economias Agregadas'!AB45*AB119*12","v":1758833.7512119005},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC120*(AC45-(Degraus!AB43*'Economias Agregadas'!AC45*12)-(Degraus!AB44*'Economias Agregadas'!AC45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC45*12*AC118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Economias Agregadas'!AC45*AC119*12","v":1786021.2995454478},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD120*(AD45-(Degraus!AC43*'Economias Agregadas'!AD45*12)-(Degraus!AC44*'Economias Agregadas'!AD45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD45*12*AD118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Economias Agregadas'!AD45*AD119*12","v":1812652.4878737971},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE120*(AE45-(Degraus!AD43*'Economias Agregadas'!AE45*12)-(Degraus!AD44*'Economias Agregadas'!AE45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE45*12*AE118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Economias Agregadas'!AE45*AE119*12","v":1834105.2817278502},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF120*(AF45-(Degraus!AE43*'Economias Agregadas'!AF45*12)-(Degraus!AE44*'Economias Agregadas'!AF45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF45*12*AF118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Economias Agregadas'!AF45*AF119*12","v":1173870.5330969954},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG120*(AG45-(Degraus!AF43*'Economias Agregadas'!AG45*12)-(Degraus!AF44*'Economias Agregadas'!AG45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG45*12*AG118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Economias Agregadas'!AG45*AG119*12","v":1192031.2315331441},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH120*(AH45-(Degraus!AG43*'Economias Agregadas'!AH45*12)-(Degraus!AG44*'Economias Agregadas'!AH45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH45*12*AH118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Economias Agregadas'!AH45*AH119*12","v":1209823.8675590805},{"$f":"VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI120*(AI45-(Degraus!AH43*'Economias Agregadas'!AI45*12)-(Degraus!AH44*'Economias Agregadas'!AI45*12))+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI45*12*AI118+VLOOKUP('Volumes Agregados'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Economias Agregadas'!AI45*AI119*12","v":1224164.66070905},null,1803013337.9122307]
[null,"RESIDENCIAL",4,{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D121*(D46-(Degraus!C43*'Economias Agregadas'!D46*12)-(Degraus!C44*'Economias Agregadas'!D46*12)-(Degraus!C45*'Economias Agregadas'!D46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D46*12*D118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Economias Agregadas'!D46*12*D119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Economias Agregadas'!D46*12*D120","v":189708406.71818295},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E121*(E46-(Degraus!D43*'Economias Agregadas'!E46*12)-(Degraus!D44*'Economias Agregadas'!E46*12)-(Degraus!D45*'Economias Agregadas'!E46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E46*12*E118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Economias Agregadas'!E46*12*E119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Economias Agregadas'!E46*12*E120","v":193437086.87739581},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F121*(F46-(Degraus!E43*'Economias Agregadas'!F46*12)-(Degraus!E44*'Economias Agregadas'!F46*12)-(Degraus!E45*'Economias Agregadas'!F46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F46*12*F118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Economias Agregadas'!F46*12*F119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Economias Agregadas'!F46*12*F120","v":197274930.9076649},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G121*(G46-(Degraus!F43*'Economias Agregadas'!G46*12)-(Degraus!F44*'Economias Agregadas'!G46*12)-(Degraus!F45*'Economias Agregadas'!G46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G46*12*G118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Economias Agregadas'!G46*12*G119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Economias Agregadas'!G46*12*G120","v":200776891.29415148},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H121*(H46-(Degraus!G43*'Economias Agregadas'!H46*12)-(Degraus!G44*'Economias Agregadas'!H46*12)-(Degraus!G45*'Economias Agregadas'!H46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H46*12*H118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Economias Agregadas'!H46*12*H119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Economias Agregadas'!H46*12*H120","v":102501372.11814022},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I121*(I46-(Degraus!H43*'Economias Agregadas'!I46*12)-(Degraus!H44*'Economias Agregadas'!I46*12)-(Degraus!H45*'Economias Agregadas'!I46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I46*12*I118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Economias Agregadas'!I46*12*I119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Economias Agregadas'!I46*12*I120","v":104516113.04786932},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J121*(J46-(Degraus!I43*'Economias Agregadas'!J46*12)-(Degraus!I44*'Economias Agregadas'!J46*12)-(Degraus!I45*'Economias Agregadas'!J46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J46*12*J118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Economias Agregadas'!J46*12*J119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Economias Agregadas'!J46*12*J120","v":106589856.99590331},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K121*(K46-(Degraus!J43*'Economias Agregadas'!K46*12)-(Degraus!J44*'Economias Agregadas'!K46*12)-(Degraus!J45*'Economias Agregadas'!K46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K46*12*K118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Economias Agregadas'!K46*12*K119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Economias Agregadas'!K46*12*K120","v":108482146.82221061},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L121*(L46-(Degraus!K43*'Economias Agregadas'!L46*12)-(Degraus!K44*'Economias Agregadas'!L46*12)-(Degraus!K45*'Economias Agregadas'!L46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L46*12*L118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Economias Agregadas'!L46*12*L119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Economias Agregadas'!L46*12*L120","v":53370617.949104756},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M121*(M46-(Degraus!L43*'Economias Agregadas'!M46*12)-(Degraus!L44*'Economias Agregadas'!M46*12)-(Degraus!L45*'Economias Agregadas'!M46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M46*12*M118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Economias Agregadas'!M46*12*M119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Economias Agregadas'!M46*12*M120","v":54419537.927087784},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N121*(N46-(Degraus!M43*'Economias Agregadas'!N46*12)-(Degraus!M44*'Economias Agregadas'!N46*12)-(Degraus!M45*'Economias Agregadas'!N46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N46*12*N118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Economias Agregadas'!N46*12*N119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Economias Agregadas'!N46*12*N120","v":55499154.359877862},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O121*(O46-(Degraus!N43*'Economias Agregadas'!O46*12)-(Degraus!N44*'Economias Agregadas'!O46*12)-(Degraus!N45*'Economias Agregadas'!O46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O46*12*O118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Economias Agregadas'!O46*12*O119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Economias Agregadas'!O46*12*O120","v":56484257.530345194},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P121*(P46-(Degraus!O43*'Economias Agregadas'!P46*12)-(Degraus!O44*'Economias Agregadas'!P46*12)-(Degraus!O45*'Economias Agregadas'!P46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P46*12*P118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Economias Agregadas'!P46*12*P119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Economias Agregadas'!P46*12*P120","v":43571094.606756836},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q121*(Q46-(Degraus!P43*'Economias Agregadas'!Q46*12)-(Degraus!P44*'Economias Agregadas'!Q46*12)-(Degraus!P45*'Economias Agregadas'!Q46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q46*12*Q118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Economias Agregadas'!Q46*12*Q119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Economias Agregadas'!Q46*12*Q120","v":44427373.913548484},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R121*(R46-(Degraus!Q43*'Economias Agregadas'!R46*12)-(Degraus!Q44*'Economias Agregadas'!R46*12)-(Degraus!Q45*'Economias Agregadas'!R46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R46*12*R118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Economias Agregadas'!R46*12*R119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Economias Agregadas'!R46*12*R120","v":45308703.718955725},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S121*(S46-(Degraus!R43*'Economias Agregadas'!S46*12)-(Degraus!R44*'Economias Agregadas'!S46*12)-(Degraus!R45*'Economias Agregadas'!S46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S46*12*S118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Economias Agregadas'!S46*12*S119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Economias Agregadas'!S46*12*S120","v":46112861.334344864},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T121*(T46-(Degraus!S43*'Economias Agregadas'!T46*12)-(Degraus!S44*'Economias Agregadas'!T46*12)-(Degraus!S45*'Economias Agregadas'!T46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T46*12*T118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Economias Agregadas'!T46*12*T119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Economias Agregadas'!T46*12*T120","v":1588362.3581396767},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U121*(U46-(Degraus!T43*'Economias Agregadas'!U46*12)-(Degraus!T44*'Economias Agregadas'!U46*12)-(Degraus!T45*'Economias Agregadas'!U46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U46*12*U118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Economias Agregadas'!U46*12*U119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Economias Agregadas'!U46*12*U120","v":1619585.1584252254},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V121*(V46-(Degraus!U43*'Economias Agregadas'!V46*12)-(Degraus!U44*'Economias Agregadas'!V46*12)-(Degraus!U45*'Economias Agregadas'!V46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V46*12*V118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Economias Agregadas'!V46*12*V119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Economias Agregadas'!V46*12*V120","v":1651722.7701181325},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W121*(W46-(Degraus!V43*'Economias Agregadas'!W46*12)-(Degraus!V44*'Economias Agregadas'!W46*12)-(Degraus!V45*'Economias Agregadas'!W46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W46*12*W118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Economias Agregadas'!W46*12*W119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Economias Agregadas'!W46*12*W120","v":1681049.224890193},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X121*(X46-(Degraus!W43*'Economias Agregadas'!X46*12)-(Degraus!W44*'Economias Agregadas'!X46*12)-(Degraus!W45*'Economias Agregadas'!X46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X46*12*X118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Economias Agregadas'!X46*12*X119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Economias Agregadas'!X46*12*X120","v":923202.92758000607},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y121*(Y46-(Degraus!X43*'Economias Agregadas'!Y46*12)-(Degraus!X44*'Economias Agregadas'!Y46*12)-(Degraus!X45*'Economias Agregadas'!Y46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y46*12*Y118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Economias Agregadas'!Y46*12*Y119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Economias Agregadas'!Y46*12*Y120","v":941350.16339126928},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z121*(Z46-(Degraus!Y43*'Economias Agregadas'!Z46*12)-(Degraus!Y44*'Economias Agregadas'!Z46*12)-(Degraus!Y45*'Economias Agregadas'!Z46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z46*12*Z118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Economias Agregadas'!Z46*12*Z119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Economias Agregadas'!Z46*12*Z120","v":960029.03499759431},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA121*(AA46-(Degraus!Z43*'Economias Agregadas'!AA46*12)-(Degraus!Z44*'Economias Agregadas'!AA46*12)-(Degraus!Z45*'Economias Agregadas'!AA46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA46*12*AA118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Economias Agregadas'!AA46*12*AA119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Economias Agregadas'!AA46*12*AA120","v":977073.87486234726},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB121*(AB46-(Degraus!AA43*'Economias Agregadas'!AB46*12)-(Degraus!AA44*'Economias Agregadas'!AB46*12)-(Degraus!AA45*'Economias Agregadas'!AB46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB46*12*AB118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Economias Agregadas'!AB46*12*AB119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Economias Agregadas'!AB46*12*AB120","v":2118737.2701645438},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC121*(AC46-(Degraus!AB43*'Economias Agregadas'!AC46*12)-(Degraus!AB44*'Economias Agregadas'!AC46*12)-(Degraus!AB45*'Economias Agregadas'!AC46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC46*12*AC118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Economias Agregadas'!AC46*12*AC119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Economias Agregadas'!AC46*12*AC120","v":2160233.9779545525},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD121*(AD46-(Degraus!AC43*'Economias Agregadas'!AD46*12)-(Degraus!AC44*'Economias Agregadas'!AD46*12)-(Degraus!AC45*'Economias Agregadas'!AD46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD46*12*AD118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Economias Agregadas'!AD46*12*AD119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Economias Agregadas'!AD46*12*AD120","v":2202918.7132372949},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE121*(AE46-(Degraus!AD43*'Economias Agregadas'!AE46*12)-(Degraus!AD44*'Economias Agregadas'!AE46*12)-(Degraus!AD45*'Economias Agregadas'!AE46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE46*12*AE118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Economias Agregadas'!AE46*12*AE119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Economias Agregadas'!AE46*12*AE120","v":2241811.1614780417},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF121*(AF46-(Degraus!AE43*'Economias Agregadas'!AF46*12)-(Degraus!AE44*'Economias Agregadas'!AF46*12)-(Degraus!AE45*'Economias Agregadas'!AF46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF46*12*AF118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Economias Agregadas'!AF46*12*AF119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Economias Agregadas'!AF46*12*AF120","v":1413885.403216132},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG121*(AG46-(Degraus!AF43*'Economias Agregadas'!AG46*12)-(Degraus!AF44*'Economias Agregadas'!AG46*12)-(Degraus!AF45*'Economias Agregadas'!AG46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG46*12*AG118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Economias Agregadas'!AG46*12*AG119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Economias Agregadas'!AG46*12*AG120","v":1441577.4399484121},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH121*(AH46-(Degraus!AG43*'Economias Agregadas'!AH46*12)-(Degraus!AG44*'Economias Agregadas'!AH46*12)-(Degraus!AG45*'Economias Agregadas'!AH46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH46*12*AH118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Economias Agregadas'!AH46*12*AH119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Economias Agregadas'!AH46*12*AH120","v":1470062.332843401},{"$f":"VLOOKUP('Volumes Agregados'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI121*(AI46-(Degraus!AH43*'Economias Agregadas'!AI46*12)-(Degraus!AH44*'Economias Agregadas'!AI46*12)-(Degraus!AH45*'Economias Agregadas'!AI46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI46*12*AI118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Economias Agregadas'!AI46*12*AI119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Economias Agregadas'!AI46*12*AI120","v":1496016.6135100876},null,1627368024.5462978]
[null,"RESIDENCIAL",5,{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D122*(D47-(Degraus!C43*'Economias Agregadas'!D47*12)-(Degraus!C44*'Economias Agregadas'!D47*12)-(Degraus!C45*'Economias Agregadas'!D47*12)-(Degraus!C46*'Economias Agregadas'!D47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D47*12*D118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Economias Agregadas'!D47*12*D119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Economias Agregadas'!D47*12*D120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Economias Agregadas'!D47*12*D121","v":169289490.04911238},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E122*(E47-(Degraus!D43*'Economias Agregadas'!E47*12)-(Degraus!D44*'Economias Agregadas'!E47*12)-(Degraus!D45*'Economias Agregadas'!E47*12)-(Degraus!D46*'Economias Agregadas'!E47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E47*12*E118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Economias Agregadas'!E47*12*E119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Economias Agregadas'!E47*12*E120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Economias Agregadas'!E47*12*E121","v":172837535.02746612},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F122*(F47-(Degraus!E43*'Economias Agregadas'!F47*12)-(Degraus!E44*'Economias Agregadas'!F47*12)-(Degraus!E45*'Economias Agregadas'!F47*12)-(Degraus!E46*'Economias Agregadas'!F47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F47*12*F118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Economias Agregadas'!F47*12*F119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Economias Agregadas'!F47*12*F120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Economias Agregadas'!F47*12*F121","v":176529885.11581519},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G122*(G47-(Degraus!F43*'Economias Agregadas'!G47*12)-(Degraus!F44*'Economias Agregadas'!G47*12)-(Degraus!F45*'Economias Agregadas'!G47*12)-(Degraus!F46*'Economias Agregadas'!G47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G47*12*G118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Economias Agregadas'!G47*12*G119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Economias Agregadas'!G47*12*G120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Economias Agregadas'!G47*12*G121","v":179984219.95893681},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H122*(H47-(Degraus!G43*'Economias Agregadas'!H47*12)-(Degraus!G44*'Economias Agregadas'!H47*12)-(Degraus!G45*'Economias Agregadas'!H47*12)-(Degraus!G46*'Economias Agregadas'!H47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H47*12*H118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Economias Agregadas'!H47*12*H119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Economias Agregadas'!H47*12*H120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Economias Agregadas'!H47*12*H121","v":91965352.939965755},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I122*(I47-(Degraus!H43*'Economias Agregadas'!I47*12)-(Degraus!H44*'Economias Agregadas'!I47*12)-(Degraus!H45*'Economias Agregadas'!I47*12)-(Degraus!H46*'Economias Agregadas'!I47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I47*12*I118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Economias Agregadas'!I47*12*I119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Economias Agregadas'!I47*12*I120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Economias Agregadas'!I47*12*I121","v":93892774.796731234},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J122*(J47-(Degraus!I43*'Economias Agregadas'!J47*12)-(Degraus!I44*'Economias Agregadas'!J47*12)-(Degraus!I45*'Economias Agregadas'!J47*12)-(Degraus!I46*'Economias Agregadas'!J47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J47*12*J118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Economias Agregadas'!J47*12*J119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Economias Agregadas'!J47*12*J120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Economias Agregadas'!J47*12*J121","v":95898583.206682652},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K122*(K47-(Degraus!J43*'Economias Agregadas'!K47*12)-(Degraus!J44*'Economias Agregadas'!K47*12)-(Degraus!J45*'Economias Agregadas'!K47*12)-(Degraus!J46*'Economias Agregadas'!K47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K47*12*K118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Economias Agregadas'!K47*12*K119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Economias Agregadas'!K47*12*K120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Economias Agregadas'!K47*12*K121","v":97775083.29988493},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L122*(L47-(Degraus!K43*'Economias Agregadas'!L47*12)-(Degraus!K44*'Economias Agregadas'!L47*12)-(Degraus!K45*'Economias Agregadas'!L47*12)-(Degraus!K46*'Economias Agregadas'!L47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L47*12*L118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Economias Agregadas'!L47*12*L119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Economias Agregadas'!L47*12*L120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Economias Agregadas'!L47*12*L121","v":45881065.390247792},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M122*(M47-(Degraus!L43*'Economias Agregadas'!M47*12)-(Degraus!L44*'Economias Agregadas'!M47*12)-(Degraus!L45*'Economias Agregadas'!M47*12)-(Degraus!L46*'Economias Agregadas'!M47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M47*12*M118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Economias Agregadas'!M47*12*M119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Economias Agregadas'!M47*12*M120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Economias Agregadas'!M47*12*M121","v":46842302.853484958},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N122*(N47-(Degraus!M43*'Economias Agregadas'!N47*12)-(Degraus!M44*'Economias Agregadas'!N47*12)-(Degraus!M45*'Economias Agregadas'!N47*12)-(Degraus!M46*'Economias Agregadas'!N47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N47*12*N118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Economias Agregadas'!N47*12*N119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Economias Agregadas'!N47*12*N120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Economias Agregadas'!N47*12*N121","v":47842573.919689387},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O122*(O47-(Degraus!N43*'Economias Agregadas'!O47*12)-(Degraus!N44*'Economias Agregadas'!O47*12)-(Degraus!N45*'Economias Agregadas'!O47*12)-(Degraus!N46*'Economias Agregadas'!O47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O47*12*O118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Economias Agregadas'!O47*12*O119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Economias Agregadas'!O47*12*O120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Economias Agregadas'!O47*12*O121","v":48778237.531894416},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P122*(P47-(Degraus!O43*'Economias Agregadas'!P47*12)-(Degraus!O44*'Economias Agregadas'!P47*12)-(Degraus!O45*'Economias Agregadas'!P47*12)-(Degraus!O46*'Economias Agregadas'!P47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P47*12*P118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Economias Agregadas'!P47*12*P119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Economias Agregadas'!P47*12*P120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Economias Agregadas'!P47*12*P121","v":36990341.897126347},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q122*(Q47-(Degraus!P43*'Economias Agregadas'!Q47*12)-(Degraus!P44*'Economias Agregadas'!Q47*12)-(Degraus!P45*'Economias Agregadas'!Q47*12)-(Degraus!P46*'Economias Agregadas'!Q47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q47*12*Q118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Economias Agregadas'!Q47*12*Q119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Economias Agregadas'!Q47*12*Q120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Economias Agregadas'!Q47*12*Q121","v":37765274.606282786},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R122*(R47-(Degraus!Q43*'Economias Agregadas'!R47*12)-(Degraus!Q44*'Economias Agregadas'!R47*12)-(Degraus!Q45*'Economias Agregadas'!R47*12)-(Degraus!Q46*'Economias Agregadas'!R47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R47*12*R118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Economias Agregadas'!R47*12*R119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Economias Agregadas'!R47*12*R120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Economias Agregadas'!R47*12*R121","v":38571668.910489656},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S122*(S47-(Degraus!R43*'Economias Agregadas'!S47*12)-(Degraus!R44*'Economias Agregadas'!S47*12)-(Degraus!R45*'Economias Agregadas'!S47*12)-(Degraus!R46*'Economias Agregadas'!S47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S47*12*S118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Economias Agregadas'!S47*12*S119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Economias Agregadas'!S47*12*S120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Economias Agregadas'!S47*12*S121","v":39325964.486895457},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T122*(T47-(Degraus!S43*'Economias Agregadas'!T47*12)-(Degraus!S44*'Economias Agregadas'!T47*12)-(Degraus!S45*'Economias Agregadas'!T47*12)-(Degraus!S46*'Economias Agregadas'!T47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T47*12*T118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Economias Agregadas'!T47*12*T119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Economias Agregadas'!T47*12*T120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Economias Agregadas'!T47*12*T121","v":1531779.0233878647},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U122*(U47-(Degraus!T43*'Economias Agregadas'!U47*12)-(Degraus!T44*'Economias Agregadas'!U47*12)-(Degraus!T45*'Economias Agregadas'!U47*12)-(Degraus!T46*'Economias Agregadas'!U47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U47*12*U118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Economias Agregadas'!U47*12*U119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Economias Agregadas'!U47*12*U120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Economias Agregadas'!U47*12*U121","v":1563894.5340934927},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V122*(V47-(Degraus!U43*'Economias Agregadas'!V47*12)-(Degraus!U44*'Economias Agregadas'!V47*12)-(Degraus!U45*'Economias Agregadas'!V47*12)-(Degraus!U46*'Economias Agregadas'!V47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V47*12*V118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Economias Agregadas'!V47*12*V119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Economias Agregadas'!V47*12*V120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Economias Agregadas'!V47*12*V121","v":1597318.2651795121},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W122*(W47-(Degraus!V43*'Economias Agregadas'!W47*12)-(Degraus!V44*'Economias Agregadas'!W47*12)-(Degraus!V45*'Economias Agregadas'!W47*12)-(Degraus!V46*'Economias Agregadas'!W47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W47*12*W118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Economias Agregadas'!W47*12*W119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Economias Agregadas'!W47*12*W120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Economias Agregadas'!W47*12*W121","v":1628591.6669569444},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X122*(X47-(Degraus!W43*'Economias Agregadas'!X47*12)-(Degraus!W44*'Economias Agregadas'!X47*12)-(Degraus!W45*'Economias Agregadas'!X47*12)-(Degraus!W46*'Economias Agregadas'!X47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X47*12*X118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Economias Agregadas'!X47*12*X119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Economias Agregadas'!X47*12*X120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Economias Agregadas'!X47*12*X121","v":889070.71561145899},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y122*(Y47-(Degraus!X43*'Economias Agregadas'!Y47*12)-(Degraus!X44*'Economias Agregadas'!Y47*12)-(Degraus!X45*'Economias Agregadas'!Y47*12)-(Degraus!X46*'Economias Agregadas'!Y47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y47*12*Y118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Economias Agregadas'!Y47*12*Y119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Economias Agregadas'!Y47*12*Y120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Economias Agregadas'!Y47*12*Y121","v":907711.58446284279},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z122*(Z47-(Degraus!Y43*'Economias Agregadas'!Z47*12)-(Degraus!Y44*'Economias Agregadas'!Z47*12)-(Degraus!Y45*'Economias Agregadas'!Z47*12)-(Degraus!Y46*'Economias Agregadas'!Z47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z47*12*Z118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Economias Agregadas'!Z47*12*Z119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Economias Agregadas'!Z47*12*Z120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Economias Agregadas'!Z47*12*Z121","v":927111.86828018213},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA122*(AA47-(Degraus!Z43*'Economias Agregadas'!AA47*12)-(Degraus!Z44*'Economias Agregadas'!AA47*12)-(Degraus!Z45*'Economias Agregadas'!AA47*12)-(Degraus!Z46*'Economias Agregadas'!AA47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA47*12*AA118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Economias Agregadas'!AA47*12*AA119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Economias Agregadas'!AA47*12*AA120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Economias Agregadas'!AA47*12*AA121","v":945264.19782746583},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB122*(AB47-(Degraus!AA43*'Economias Agregadas'!AB47*12)-(Degraus!AA44*'Economias Agregadas'!AB47*12)-(Degraus!AA45*'Economias Agregadas'!AB47*12)-(Degraus!AA46*'Economias Agregadas'!AB47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB47*12*AB118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Economias Agregadas'!AB47*12*AB119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Economias Agregadas'!AB47*12*AB120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Economias Agregadas'!AB47*12*AB121","v":2737161.5457987073},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC122*(AC47-(Degraus!AB43*'Economias Agregadas'!AC47*12)-(Degraus!AB44*'Economias Agregadas'!AC47*12)-(Degraus!AB45*'Economias Agregadas'!AC47*12)-(Degraus!AB46*'Economias Agregadas'!AC47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC47*12*AC118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Economias Agregadas'!AC47*12*AC119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Economias Agregadas'!AC47*12*AC120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Economias Agregadas'!AC47*12*AC121","v":2794538.8356035193},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD122*(AD47-(Degraus!AC43*'Economias Agregadas'!AD47*12)-(Degraus!AC44*'Economias Agregadas'!AD47*12)-(Degraus!AC45*'Economias Agregadas'!AD47*12)-(Degraus!AC46*'Economias Agregadas'!AD47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD47*12*AD118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Economias Agregadas'!AD47*12*AD119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Economias Agregadas'!AD47*12*AD120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Economias Agregadas'!AD47*12*AD121","v":2854251.5852899915},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE122*(AE47-(Degraus!AD43*'Economias Agregadas'!AE47*12)-(Degraus!AD44*'Economias Agregadas'!AE47*12)-(Degraus!AD45*'Economias Agregadas'!AE47*12)-(Degraus!AD46*'Economias Agregadas'!AE47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE47*12*AE118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Economias Agregadas'!AE47*12*AE119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Economias Agregadas'!AE47*12*AE120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Economias Agregadas'!AE47*12*AE121","v":2910118.952397665},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF122*(AF47-(Degraus!AE43*'Economias Agregadas'!AF47*12)-(Degraus!AE44*'Economias Agregadas'!AF47*12)-(Degraus!AE45*'Economias Agregadas'!AF47*12)-(Degraus!AE46*'Economias Agregadas'!AF47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF47*12*AF118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Economias Agregadas'!AF47*12*AF119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Economias Agregadas'!AF47*12*AF120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Economias Agregadas'!AF47*12*AF121","v":1813861.7073056172},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG122*(AG47-(Degraus!AF43*'Economias Agregadas'!AG47*12)-(Degraus!AF44*'Economias Agregadas'!AG47*12)-(Degraus!AF45*'Economias Agregadas'!AG47*12)-(Degraus!AF46*'Economias Agregadas'!AG47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG47*12*AG118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Economias Agregadas'!AG47*12*AG119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Economias Agregadas'!AG47*12*AG120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Economias Agregadas'!AG47*12*AG121","v":1851882.6855923561},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH122*(AH47-(Degraus!AG43*'Economias Agregadas'!AH47*12)-(Degraus!AG44*'Economias Agregadas'!AH47*12)-(Degraus!AG45*'Economias Agregadas'!AH47*12)-(Degraus!AG46*'Economias Agregadas'!AH47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH47*12*AH118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Economias Agregadas'!AH47*12*AH119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Economias Agregadas'!AH47*12*AH120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Economias Agregadas'!AH47*12*AH121","v":1891450.9449337986},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI122*(AI47-(Degraus!AH43*'Economias Agregadas'!AI47*12)-(Degraus!AH44*'Economias Agregadas'!AI47*12)-(Degraus!AH45*'Economias Agregadas'!AI47*12)-(Degraus!AH46*'Economias Agregadas'!AI47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI47*12*AI118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Economias Agregadas'!AI47*12*AI119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Economias Agregadas'!AI47*12*AI120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Economias Agregadas'!AI47*12*AI121","v":1928470.4453099496},null,1448942832.5487373]
[null,"RESIDENCIAL",6,{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D123*(D48-(Degraus!C43*'Economias Agregadas'!D48*12)-(Degraus!C44*'Economias Agregadas'!D48*12)-(Degraus!C45*'Economias Agregadas'!D48*12)-(Degraus!C46*'Economias Agregadas'!D48*12)-(Degraus!C47*'Economias Agregadas'!D48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D48*12*D118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Economias Agregadas'!D48*12*D119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Economias Agregadas'!D48*12*D120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Economias Agregadas'!D48*12*D121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C47*'Economias Agregadas'!D48*12*D122","v":73674986.30344072},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E123*(E48-(Degraus!D43*'Economias Agregadas'!E48*12)-(Degraus!D44*'Economias Agregadas'!E48*12)-(Degraus!D45*'Economias Agregadas'!E48*12)-(Degraus!D46*'Economias Agregadas'!E48*12)-(Degraus!D47*'Economias Agregadas'!E48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E48*12*E118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Economias Agregadas'!E48*12*E119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Economias Agregadas'!E48*12*E120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Economias Agregadas'!E48*12*E121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D47*'Economias Agregadas'!E48*12*E122","v":75119755.355914414},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F123*(F48-(Degraus!E43*'Economias Agregadas'!F48*12)-(Degraus!E44*'Economias Agregadas'!F48*12)-(Degraus!E45*'Economias Agregadas'!F48*12)-(Degraus!E46*'Economias Agregadas'!F48*12)-(Degraus!E47*'Economias Agregadas'!F48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F48*12*F118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Economias Agregadas'!F48*12*F119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Economias Agregadas'!F48*12*F120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Economias Agregadas'!F48*12*F121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E47*'Economias Agregadas'!F48*12*F122","v":76606218.503830299},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G123*(G48-(Degraus!F43*'Economias Agregadas'!G48*12)-(Degraus!F44*'Economias Agregadas'!G48*12)-(Degraus!F45*'Economias Agregadas'!G48*12)-(Degraus!F46*'Economias Agregadas'!G48*12)-(Degraus!F47*'Economias Agregadas'!G48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G48*12*G118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Economias Agregadas'!G48*12*G119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Economias Agregadas'!G48*12*G120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Economias Agregadas'!G48*12*G121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F47*'Economias Agregadas'!G48*12*G122","v":77961315.961145699},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H123*(H48-(Degraus!G43*'Economias Agregadas'!H48*12)-(Degraus!G44*'Economias Agregadas'!H48*12)-(Degraus!G45*'Economias Agregadas'!H48*12)-(Degraus!G46*'Economias Agregadas'!H48*12)-(Degraus!G47*'Economias Agregadas'!H48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H48*12*H118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Economias Agregadas'!H48*12*H119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Economias Agregadas'!H48*12*H120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Economias Agregadas'!H48*12*H121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G47*'Economias Agregadas'!H48*12*H122","v":39132427.790323228},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I123*(I48-(Degraus!H43*'Economias Agregadas'!I48*12)-(Degraus!H44*'Economias Agregadas'!I48*12)-(Degraus!H45*'Economias Agregadas'!I48*12)-(Degraus!H46*'Economias Agregadas'!I48*12)-(Degraus!H47*'Economias Agregadas'!I48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I48*12*I118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Economias Agregadas'!I48*12*I119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Economias Agregadas'!I48*12*I120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Economias Agregadas'!I48*12*I121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H47*'Economias Agregadas'!I48*12*I122","v":39899138.695681371},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J123*(J48-(Degraus!I43*'Economias Agregadas'!J48*12)-(Degraus!I44*'Economias Agregadas'!J48*12)-(Degraus!I45*'Economias Agregadas'!J48*12)-(Degraus!I46*'Economias Agregadas'!J48*12)-(Degraus!I47*'Economias Agregadas'!J48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J48*12*J118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Economias Agregadas'!J48*12*J119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Economias Agregadas'!J48*12*J120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Economias Agregadas'!J48*12*J121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I47*'Economias Agregadas'!J48*12*J122","v":40687851.476079226},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K123*(K48-(Degraus!J43*'Economias Agregadas'!K48*12)-(Degraus!J44*'Economias Agregadas'!K48*12)-(Degraus!J45*'Economias Agregadas'!K48*12)-(Degraus!J46*'Economias Agregadas'!K48*12)-(Degraus!J47*'Economias Agregadas'!K48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K48*12*K118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Economias Agregadas'!K48*12*K119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Economias Agregadas'!K48*12*K120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Economias Agregadas'!K48*12*K121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J47*'Economias Agregadas'!K48*12*K122","v":41406600.020210244},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L123*(L48-(Degraus!K43*'Economias Agregadas'!L48*12)-(Degraus!K44*'Economias Agregadas'!L48*12)-(Degraus!K45*'Economias Agregadas'!L48*12)-(Degraus!K46*'Economias Agregadas'!L48*12)-(Degraus!K47*'Economias Agregadas'!L48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L48*12*L118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Economias Agregadas'!L48*12*L119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Economias Agregadas'!L48*12*L120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Economias Agregadas'!L48*12*L121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K47*'Economias Agregadas'!L48*12*L122","v":19945326.1083984},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M123*(M48-(Degraus!L43*'Economias Agregadas'!M48*12)-(Degraus!L44*'Economias Agregadas'!M48*12)-(Degraus!L45*'Economias Agregadas'!M48*12)-(Degraus!L46*'Economias Agregadas'!M48*12)-(Degraus!L47*'Economias Agregadas'!M48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M48*12*M118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Economias Agregadas'!M48*12*M119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Economias Agregadas'!M48*12*M120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Economias Agregadas'!M48*12*M121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L47*'Economias Agregadas'!M48*12*M122","v":20336720.363117374},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N123*(N48-(Degraus!M43*'Economias Agregadas'!N48*12)-(Degraus!M44*'Economias Agregadas'!N48*12)-(Degraus!M45*'Economias Agregadas'!N48*12)-(Degraus!M46*'Economias Agregadas'!N48*12)-(Degraus!M47*'Economias Agregadas'!N48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N48*12*N118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Economias Agregadas'!N48*12*N119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Economias Agregadas'!N48*12*N120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Economias Agregadas'!N48*12*N121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M47*'Economias Agregadas'!N48*12*N122","v":20739458.518604651},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O123*(O48-(Degraus!N43*'Economias Agregadas'!O48*12)-(Degraus!N44*'Economias Agregadas'!O48*12)-(Degraus!N45*'Economias Agregadas'!O48*12)-(Degraus!N46*'Economias Agregadas'!O48*12)-(Degraus!N47*'Economias Agregadas'!O48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O48*12*O118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Economias Agregadas'!O48*12*O119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Economias Agregadas'!O48*12*O120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Economias Agregadas'!O48*12*O121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N47*'Economias Agregadas'!O48*12*O122","v":21106707.599629018},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P123*(P48-(Degraus!O43*'Economias Agregadas'!P48*12)-(Degraus!O44*'Economias Agregadas'!P48*12)-(Degraus!O45*'Economias Agregadas'!P48*12)-(Degraus!O46*'Economias Agregadas'!P48*12)-(Degraus!O47*'Economias Agregadas'!P48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P48*12*P118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Economias Agregadas'!P48*12*P119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Economias Agregadas'!P48*12*P120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Economias Agregadas'!P48*12*P121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O47*'Economias Agregadas'!P48*12*P122","v":15469550.594236666},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q123*(Q48-(Degraus!P43*'Economias Agregadas'!Q48*12)-(Degraus!P44*'Economias Agregadas'!Q48*12)-(Degraus!P45*'Economias Agregadas'!Q48*12)-(Degraus!P46*'Economias Agregadas'!Q48*12)-(Degraus!P47*'Economias Agregadas'!Q48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q48*12*Q118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Economias Agregadas'!Q48*12*Q119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Economias Agregadas'!Q48*12*Q120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Economias Agregadas'!Q48*12*Q121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P47*'Economias Agregadas'!Q48*12*Q122","v":15772828.076211754},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R123*(R48-(Degraus!Q43*'Economias Agregadas'!R48*12)-(Degraus!Q44*'Economias Agregadas'!R48*12)-(Degraus!Q45*'Economias Agregadas'!R48*12)-(Degraus!Q46*'Economias Agregadas'!R48*12)-(Degraus!Q47*'Economias Agregadas'!R48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R48*12*R118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Economias Agregadas'!R48*12*R119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Economias Agregadas'!R48*12*R120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Economias Agregadas'!R48*12*R121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q47*'Economias Agregadas'!R48*12*R122","v":16084842.876804989},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S123*(S48-(Degraus!R43*'Economias Agregadas'!S48*12)-(Degraus!R44*'Economias Agregadas'!S48*12)-(Degraus!R45*'Economias Agregadas'!S48*12)-(Degraus!R46*'Economias Agregadas'!S48*12)-(Degraus!R47*'Economias Agregadas'!S48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S48*12*S118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Economias Agregadas'!S48*12*S119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Economias Agregadas'!S48*12*S120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Economias Agregadas'!S48*12*S121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R47*'Economias Agregadas'!S48*12*S122","v":16369252.162981588},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T123*(T48-(Degraus!S43*'Economias Agregadas'!T48*12)-(Degraus!S44*'Economias Agregadas'!T48*12)-(Degraus!S45*'Economias Agregadas'!T48*12)-(Degraus!S46*'Economias Agregadas'!T48*12)-(Degraus!S47*'Economias Agregadas'!T48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T48*12*T118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Economias Agregadas'!T48*12*T119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Economias Agregadas'!T48*12*T120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Economias Agregadas'!T48*12*T121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S47*'Economias Agregadas'!T48*12*T122","v":1023423.3903619098},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U123*(U48-(Degraus!T43*'Economias Agregadas'!U48*12)-(Degraus!T44*'Economias Agregadas'!U48*12)-(Degraus!T45*'Economias Agregadas'!U48*12)-(Degraus!T46*'Economias Agregadas'!U48*12)-(Degraus!T47*'Economias Agregadas'!U48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U48*12*U118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Economias Agregadas'!U48*12*U119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Economias Agregadas'!U48*12*U120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Economias Agregadas'!U48*12*U121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T47*'Economias Agregadas'!U48*12*U122","v":1043642.4206962239},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V123*(V48-(Degraus!U43*'Economias Agregadas'!V48*12)-(Degraus!U44*'Economias Agregadas'!V48*12)-(Degraus!U45*'Economias Agregadas'!V48*12)-(Degraus!U46*'Economias Agregadas'!V48*12)-(Degraus!U47*'Economias Agregadas'!V48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V48*12*V118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Economias Agregadas'!V48*12*V119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Economias Agregadas'!V48*12*V120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Economias Agregadas'!V48*12*V121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U47*'Economias Agregadas'!V48*12*V122","v":1064472.4246906934},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W123*(W48-(Degraus!V43*'Economias Agregadas'!W48*12)-(Degraus!V44*'Economias Agregadas'!W48*12)-(Degraus!V45*'Economias Agregadas'!W48*12)-(Degraus!V46*'Economias Agregadas'!W48*12)-(Degraus!V47*'Economias Agregadas'!W48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W48*12*W118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Economias Agregadas'!W48*12*W119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Economias Agregadas'!W48*12*W120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Economias Agregadas'!W48*12*W121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V47*'Economias Agregadas'!W48*12*W122","v":1083519.4727278012},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X123*(X48-(Degraus!W43*'Economias Agregadas'!X48*12)-(Degraus!W44*'Economias Agregadas'!X48*12)-(Degraus!W45*'Economias Agregadas'!X48*12)-(Degraus!W46*'Economias Agregadas'!X48*12)-(Degraus!W47*'Economias Agregadas'!X48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X48*12*X118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Economias Agregadas'!X48*12*X119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Economias Agregadas'!X48*12*X120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Economias Agregadas'!X48*12*X121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W47*'Economias Agregadas'!X48*12*X122","v":613772.38607744081},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y123*(Y48-(Degraus!X43*'Economias Agregadas'!Y48*12)-(Degraus!X44*'Economias Agregadas'!Y48*12)-(Degraus!X45*'Economias Agregadas'!Y48*12)-(Degraus!X46*'Economias Agregadas'!Y48*12)-(Degraus!X47*'Economias Agregadas'!Y48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y48*12*Y118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Economias Agregadas'!Y48*12*Y119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Economias Agregadas'!Y48*12*Y120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Economias Agregadas'!Y48*12*Y121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X47*'Economias Agregadas'!Y48*12*Y122","v":625912.16096685058},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z123*(Z48-(Degraus!Y43*'Economias Agregadas'!Z48*12)-(Degraus!Y44*'Economias Agregadas'!Z48*12)-(Degraus!Y45*'Economias Agregadas'!Z48*12)-(Degraus!Y46*'Economias Agregadas'!Z48*12)-(Degraus!Y47*'Economias Agregadas'!Z48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z48*12*Z118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Economias Agregadas'!Z48*12*Z119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Economias Agregadas'!Z48*12*Z120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Economias Agregadas'!Z48*12*Z121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y47*'Economias Agregadas'!Z48*12*Z122","v":638421.30970336031},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA123*(AA48-(Degraus!Z43*'Economias Agregadas'!AA48*12)-(Degraus!Z44*'Economias Agregadas'!AA48*12)-(Degraus!Z45*'Economias Agregadas'!AA48*12)-(Degraus!Z46*'Economias Agregadas'!AA48*12)-(Degraus!Z47*'Economias Agregadas'!AA48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA48*12*AA118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Economias Agregadas'!AA48*12*AA119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Economias Agregadas'!AA48*12*AA120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Economias Agregadas'!AA48*12*AA121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z47*'Economias Agregadas'!AA48*12*AA122","v":649865.06848269328},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB123*(AB48-(Degraus!AA43*'Economias Agregadas'!AB48*12)-(Degraus!AA44*'Economias Agregadas'!AB48*12)-(Degraus!AA45*'Economias Agregadas'!AB48*12)-(Degraus!AA46*'Economias Agregadas'!AB48*12)-(Degraus!AA47*'Economias Agregadas'!AB48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB48*12*AB118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Economias Agregadas'!AB48*12*AB119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Economias Agregadas'!AB48*12*AB120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Economias Agregadas'!AB48*12*AB121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA47*'Economias Agregadas'!AB48*12*AB122","v":2332800.2357904199},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC123*(AC48-(Degraus!AB43*'Economias Agregadas'!AC48*12)-(Degraus!AB44*'Economias Agregadas'!AC48*12)-(Degraus!AB45*'Economias Agregadas'!AC48*12)-(Degraus!AB46*'Economias Agregadas'!AC48*12)-(Degraus!AB47*'Economias Agregadas'!AC48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC48*12*AC118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Economias Agregadas'!AC48*12*AC119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Economias Agregadas'!AC48*12*AC120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Economias Agregadas'!AC48*12*AC121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB47*'Economias Agregadas'!AC48*12*AC122","v":2378892.7095774333},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD123*(AD48-(Degraus!AC43*'Economias Agregadas'!AD48*12)-(Degraus!AC44*'Economias Agregadas'!AD48*12)-(Degraus!AC45*'Economias Agregadas'!AD48*12)-(Degraus!AC46*'Economias Agregadas'!AD48*12)-(Degraus!AC47*'Economias Agregadas'!AD48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD48*12*AD118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Economias Agregadas'!AD48*12*AD119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Economias Agregadas'!AD48*12*AD120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Economias Agregadas'!AD48*12*AD121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC47*'Economias Agregadas'!AD48*12*AD122","v":2426378.9127157428},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE123*(AE48-(Degraus!AD43*'Economias Agregadas'!AE48*12)-(Degraus!AD44*'Economias Agregadas'!AE48*12)-(Degraus!AD45*'Economias Agregadas'!AE48*12)-(Degraus!AD46*'Economias Agregadas'!AE48*12)-(Degraus!AD47*'Economias Agregadas'!AE48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE48*12*AE118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Economias Agregadas'!AE48*12*AE119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Economias Agregadas'!AE48*12*AE120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Economias Agregadas'!AE48*12*AE121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD47*'Economias Agregadas'!AE48*12*AE122","v":2469802.4395769252},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF123*(AF48-(Degraus!AE43*'Economias Agregadas'!AF48*12)-(Degraus!AE44*'Economias Agregadas'!AF48*12)-(Degraus!AE45*'Economias Agregadas'!AF48*12)-(Degraus!AE46*'Economias Agregadas'!AF48*12)-(Degraus!AE47*'Economias Agregadas'!AF48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF48*12*AF118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Economias Agregadas'!AF48*12*AF119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Economias Agregadas'!AF48*12*AF120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Economias Agregadas'!AF48*12*AF121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE47*'Economias Agregadas'!AF48*12*AF122","v":1550828.7683876334},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG123*(AG48-(Degraus!AF43*'Economias Agregadas'!AG48*12)-(Degraus!AF44*'Economias Agregadas'!AG48*12)-(Degraus!AF45*'Economias Agregadas'!AG48*12)-(Degraus!AF46*'Economias Agregadas'!AG48*12)-(Degraus!AF47*'Economias Agregadas'!AG48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG48*12*AG118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Economias Agregadas'!AG48*12*AG119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Economias Agregadas'!AG48*12*AG120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Economias Agregadas'!AG48*12*AG121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF47*'Economias Agregadas'!AG48*12*AG122","v":1581470.6501110676},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH123*(AH48-(Degraus!AG43*'Economias Agregadas'!AH48*12)-(Degraus!AG44*'Economias Agregadas'!AH48*12)-(Degraus!AG45*'Economias Agregadas'!AH48*12)-(Degraus!AG46*'Economias Agregadas'!AH48*12)-(Degraus!AG47*'Economias Agregadas'!AH48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH48*12*AH118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Economias Agregadas'!AH48*12*AH119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Economias Agregadas'!AH48*12*AH120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Economias Agregadas'!AH48*12*AH121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG47*'Economias Agregadas'!AH48*12*AH122","v":1613039.059806081},{"$f":"VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI123*(AI48-(Degraus!AH43*'Economias Agregadas'!AI48*12)-(Degraus!AH44*'Economias Agregadas'!AI48*12)-(Degraus!AH45*'Economias Agregadas'!AI48*12)-(Degraus!AH46*'Economias Agregadas'!AI48*12)-(Degraus!AH47*'Economias Agregadas'!AI48*12))+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI48*12*AI118+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Economias Agregadas'!AI48*12*AI119+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Economias Agregadas'!AI48*12*AI120+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Economias Agregadas'!AI48*12*AI121+VLOOKUP('Volumes Agregados'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH47*'Economias Agregadas'!AI48*12*AI122","v":1641906.6141840704},null,633051128.43046606]
[null,"RESIDENCIAL",7,{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D124*(D49-(Degraus!C43*'Economias Agregadas'!D49*12)-(Degraus!C44*'Economias Agregadas'!D49*12)-(Degraus!C45*'Economias Agregadas'!D49*12)-(Degraus!C46*'Economias Agregadas'!D49*12)-(Degraus!C47*'Economias Agregadas'!D49*12)-(Degraus!C48*'Economias Agregadas'!D49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D49*12*D118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Economias Agregadas'!D49*12*D119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Economias Agregadas'!D49*12*D120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Economias Agregadas'!D49*12*D121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C47*'Economias Agregadas'!D49*12*D122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C48*'Economias Agregadas'!D49*12*D123","v":58191644.095895648},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E124*(E49-(Degraus!D43*'Economias Agregadas'!E49*12)-(Degraus!D44*'Economias Agregadas'!E49*12)-(Degraus!D45*'Economias Agregadas'!E49*12)-(Degraus!D46*'Economias Agregadas'!E49*12)-(Degraus!D47*'Economias Agregadas'!E49*12)-(Degraus!D48*'Economias Agregadas'!E49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E49*12*E118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Economias Agregadas'!E49*12*E119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Economias Agregadas'!E49*12*E120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Economias Agregadas'!E49*12*E121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D47*'Economias Agregadas'!E49*12*E122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D48*'Economias Agregadas'!E49*12*E123","v":59466097.941848956},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F124*(F49-(Degraus!E43*'Economias Agregadas'!F49*12)-(Degraus!E44*'Economias Agregadas'!F49*12)-(Degraus!E45*'Economias Agregadas'!F49*12)-(Degraus!E46*'Economias Agregadas'!F49*12)-(Degraus!E47*'Economias Agregadas'!F49*12)-(Degraus!E48*'Economias Agregadas'!F49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F49*12*F118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Economias Agregadas'!F49*12*F119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Economias Agregadas'!F49*12*F120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Economias Agregadas'!F49*12*F121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E47*'Economias Agregadas'!F49*12*F122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E48*'Economias Agregadas'!F49*12*F123","v":60801808.679784879},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G124*(G49-(Degraus!F43*'Economias Agregadas'!G49*12)-(Degraus!F44*'Economias Agregadas'!G49*12)-(Degraus!F45*'Economias Agregadas'!G49*12)-(Degraus!F46*'Economias Agregadas'!G49*12)-(Degraus!F47*'Economias Agregadas'!G49*12)-(Degraus!F48*'Economias Agregadas'!G49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G49*12*G118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Economias Agregadas'!G49*12*G119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Economias Agregadas'!G49*12*G120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Economias Agregadas'!G49*12*G121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F47*'Economias Agregadas'!G49*12*G122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F48*'Economias Agregadas'!G49*12*G123","v":62071041.742601275},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H124*(H49-(Degraus!G43*'Economias Agregadas'!H49*12)-(Degraus!G44*'Economias Agregadas'!H49*12)-(Degraus!G45*'Economias Agregadas'!H49*12)-(Degraus!G46*'Economias Agregadas'!H49*12)-(Degraus!G47*'Economias Agregadas'!H49*12)-(Degraus!G48*'Economias Agregadas'!H49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H49*12*H118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Economias Agregadas'!H49*12*H119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Economias Agregadas'!H49*12*H120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Economias Agregadas'!H49*12*H121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G47*'Economias Agregadas'!H49*12*H122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G48*'Economias Agregadas'!H49*12*H123","v":38796221.467360705},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I124*(I49-(Degraus!H43*'Economias Agregadas'!I49*12)-(Degraus!H44*'Economias Agregadas'!I49*12)-(Degraus!H45*'Economias Agregadas'!I49*12)-(Degraus!H46*'Economias Agregadas'!I49*12)-(Degraus!H47*'Economias Agregadas'!I49*12)-(Degraus!H48*'Economias Agregadas'!I49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I49*12*I118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Economias Agregadas'!I49*12*I119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Economias Agregadas'!I49*12*I120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Economias Agregadas'!I49*12*I121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H47*'Economias Agregadas'!I49*12*I122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H48*'Economias Agregadas'!I49*12*I123","v":39654703.666115209},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J124*(J49-(Degraus!I43*'Economias Agregadas'!J49*12)-(Degraus!I44*'Economias Agregadas'!J49*12)-(Degraus!I45*'Economias Agregadas'!J49*12)-(Degraus!I46*'Economias Agregadas'!J49*12)-(Degraus!I47*'Economias Agregadas'!J49*12)-(Degraus!I48*'Economias Agregadas'!J49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J49*12*J118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Economias Agregadas'!J49*12*J119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Economias Agregadas'!J49*12*J120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Economias Agregadas'!J49*12*J121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I47*'Economias Agregadas'!J49*12*J122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I48*'Economias Agregadas'!J49*12*J123","v":40555896.911447808},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K124*(K49-(Degraus!J43*'Economias Agregadas'!K49*12)-(Degraus!J44*'Economias Agregadas'!K49*12)-(Degraus!J45*'Economias Agregadas'!K49*12)-(Degraus!J46*'Economias Agregadas'!K49*12)-(Degraus!J47*'Economias Agregadas'!K49*12)-(Degraus!J48*'Economias Agregadas'!K49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K49*12*K118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Economias Agregadas'!K49*12*K119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Economias Agregadas'!K49*12*K120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Economias Agregadas'!K49*12*K121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J47*'Economias Agregadas'!K49*12*K122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J48*'Economias Agregadas'!K49*12*K123","v":41415232.510760576},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L124*(L49-(Degraus!K43*'Economias Agregadas'!L49*12)-(Degraus!K44*'Economias Agregadas'!L49*12)-(Degraus!K45*'Economias Agregadas'!L49*12)-(Degraus!K46*'Economias Agregadas'!L49*12)-(Degraus!K47*'Economias Agregadas'!L49*12)-(Degraus!K48*'Economias Agregadas'!L49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L49*12*L118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Economias Agregadas'!L49*12*L119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Economias Agregadas'!L49*12*L120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Economias Agregadas'!L49*12*L121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K47*'Economias Agregadas'!L49*12*L122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K48*'Economias Agregadas'!L49*12*L123","v":15827452.929430379},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M124*(M49-(Degraus!L43*'Economias Agregadas'!M49*12)-(Degraus!L44*'Economias Agregadas'!M49*12)-(Degraus!L45*'Economias Agregadas'!M49*12)-(Degraus!L46*'Economias Agregadas'!M49*12)-(Degraus!L47*'Economias Agregadas'!M49*12)-(Degraus!L48*'Economias Agregadas'!M49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M49*12*M118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Economias Agregadas'!M49*12*M119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Economias Agregadas'!M49*12*M120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Economias Agregadas'!M49*12*M121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L47*'Economias Agregadas'!M49*12*M122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L48*'Economias Agregadas'!M49*12*M123","v":16173119.273128498},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N124*(N49-(Degraus!M43*'Economias Agregadas'!N49*12)-(Degraus!M44*'Economias Agregadas'!N49*12)-(Degraus!M45*'Economias Agregadas'!N49*12)-(Degraus!M46*'Economias Agregadas'!N49*12)-(Degraus!M47*'Economias Agregadas'!N49*12)-(Degraus!M48*'Economias Agregadas'!N49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N49*12*N118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Economias Agregadas'!N49*12*N119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Economias Agregadas'!N49*12*N120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Economias Agregadas'!N49*12*N121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M47*'Economias Agregadas'!N49*12*N122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M48*'Economias Agregadas'!N49*12*N123","v":16535240.614789352},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O124*(O49-(Degraus!N43*'Economias Agregadas'!O49*12)-(Degraus!N44*'Economias Agregadas'!O49*12)-(Degraus!N45*'Economias Agregadas'!O49*12)-(Degraus!N46*'Economias Agregadas'!O49*12)-(Degraus!N47*'Economias Agregadas'!O49*12)-(Degraus!N48*'Economias Agregadas'!O49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O49*12*O118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Economias Agregadas'!O49*12*O119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Economias Agregadas'!O49*12*O120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Economias Agregadas'!O49*12*O121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N47*'Economias Agregadas'!O49*12*O122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N48*'Economias Agregadas'!O49*12*O123","v":16879009.449348528},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P124*(P49-(Degraus!O43*'Economias Agregadas'!P49*12)-(Degraus!O44*'Economias Agregadas'!P49*12)-(Degraus!O45*'Economias Agregadas'!P49*12)-(Degraus!O46*'Economias Agregadas'!P49*12)-(Degraus!O47*'Economias Agregadas'!P49*12)-(Degraus!O48*'Economias Agregadas'!P49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P49*12*P118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Economias Agregadas'!P49*12*P119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Economias Agregadas'!P49*12*P120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Economias Agregadas'!P49*12*P121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O47*'Economias Agregadas'!P49*12*P122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O48*'Economias Agregadas'!P49*12*P123","v":12046959.483017039},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q124*(Q49-(Degraus!P43*'Economias Agregadas'!Q49*12)-(Degraus!P44*'Economias Agregadas'!Q49*12)-(Degraus!P45*'Economias Agregadas'!Q49*12)-(Degraus!P46*'Economias Agregadas'!Q49*12)-(Degraus!P47*'Economias Agregadas'!Q49*12)-(Degraus!P48*'Economias Agregadas'!Q49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q49*12*Q118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Economias Agregadas'!Q49*12*Q119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Economias Agregadas'!Q49*12*Q120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Economias Agregadas'!Q49*12*Q121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P47*'Economias Agregadas'!Q49*12*Q122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P48*'Economias Agregadas'!Q49*12*Q123","v":12310421.118657347},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R124*(R49-(Degraus!Q43*'Economias Agregadas'!R49*12)-(Degraus!Q44*'Economias Agregadas'!R49*12)-(Degraus!Q45*'Economias Agregadas'!R49*12)-(Degraus!Q46*'Economias Agregadas'!R49*12)-(Degraus!Q47*'Economias Agregadas'!R49*12)-(Degraus!Q48*'Economias Agregadas'!R49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R49*12*R118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Economias Agregadas'!R49*12*R119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Economias Agregadas'!R49*12*R120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Economias Agregadas'!R49*12*R121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q47*'Economias Agregadas'!R49*12*R122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q48*'Economias Agregadas'!R49*12*R123","v":12586483.858814843},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S124*(S49-(Degraus!R43*'Economias Agregadas'!S49*12)-(Degraus!R44*'Economias Agregadas'!S49*12)-(Degraus!R45*'Economias Agregadas'!S49*12)-(Degraus!R46*'Economias Agregadas'!S49*12)-(Degraus!R47*'Economias Agregadas'!S49*12)-(Degraus!R48*'Economias Agregadas'!S49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S49*12*S118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Economias Agregadas'!S49*12*S119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Economias Agregadas'!S49*12*S120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Economias Agregadas'!S49*12*S121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R47*'Economias Agregadas'!S49*12*S122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R48*'Economias Agregadas'!S49*12*S123","v":12848678.389377724},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T124*(T49-(Degraus!S43*'Economias Agregadas'!T49*12)-(Degraus!S44*'Economias Agregadas'!T49*12)-(Degraus!S45*'Economias Agregadas'!T49*12)-(Degraus!S46*'Economias Agregadas'!T49*12)-(Degraus!S47*'Economias Agregadas'!T49*12)-(Degraus!S48*'Economias Agregadas'!T49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T49*12*T118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Economias Agregadas'!T49*12*T119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Economias Agregadas'!T49*12*T120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Economias Agregadas'!T49*12*T121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S47*'Economias Agregadas'!T49*12*T122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S48*'Economias Agregadas'!T49*12*T123","v":2484021.5781409522},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U124*(U49-(Degraus!T43*'Economias Agregadas'!U49*12)-(Degraus!T44*'Economias Agregadas'!U49*12)-(Degraus!T45*'Economias Agregadas'!U49*12)-(Degraus!T46*'Economias Agregadas'!U49*12)-(Degraus!T47*'Economias Agregadas'!U49*12)-(Degraus!T48*'Economias Agregadas'!U49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U49*12*U118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Economias Agregadas'!U49*12*U119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Economias Agregadas'!U49*12*U120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Economias Agregadas'!U49*12*U121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T47*'Economias Agregadas'!U49*12*U122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T48*'Economias Agregadas'!U49*12*U123","v":2538621.0092381677},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V124*(V49-(Degraus!U43*'Economias Agregadas'!V49*12)-(Degraus!U44*'Economias Agregadas'!V49*12)-(Degraus!U45*'Economias Agregadas'!V49*12)-(Degraus!U46*'Economias Agregadas'!V49*12)-(Degraus!U47*'Economias Agregadas'!V49*12)-(Degraus!U48*'Economias Agregadas'!V49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V49*12*V118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Economias Agregadas'!V49*12*V119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Economias Agregadas'!V49*12*V120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Economias Agregadas'!V49*12*V121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U47*'Economias Agregadas'!V49*12*V122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U48*'Economias Agregadas'!V49*12*V123","v":2595877.1500083557},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W124*(W49-(Degraus!V43*'Economias Agregadas'!W49*12)-(Degraus!V44*'Economias Agregadas'!W49*12)-(Degraus!V45*'Economias Agregadas'!W49*12)-(Degraus!V46*'Economias Agregadas'!W49*12)-(Degraus!V47*'Economias Agregadas'!W49*12)-(Degraus!V48*'Economias Agregadas'!W49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W49*12*W118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Economias Agregadas'!W49*12*W119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Economias Agregadas'!W49*12*W120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Economias Agregadas'!W49*12*W121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V47*'Economias Agregadas'!W49*12*W122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V48*'Economias Agregadas'!W49*12*W123","v":2650350.6352945957},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X124*(X49-(Degraus!W43*'Economias Agregadas'!X49*12)-(Degraus!W44*'Economias Agregadas'!X49*12)-(Degraus!W45*'Economias Agregadas'!X49*12)-(Degraus!W46*'Economias Agregadas'!X49*12)-(Degraus!W47*'Economias Agregadas'!X49*12)-(Degraus!W48*'Economias Agregadas'!X49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X49*12*X118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Economias Agregadas'!X49*12*X119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Economias Agregadas'!X49*12*X120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Economias Agregadas'!X49*12*X121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W47*'Economias Agregadas'!X49*12*X122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W48*'Economias Agregadas'!X49*12*X123","v":1601028.3479267498},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y124*(Y49-(Degraus!X43*'Economias Agregadas'!Y49*12)-(Degraus!X44*'Economias Agregadas'!Y49*12)-(Degraus!X45*'Economias Agregadas'!Y49*12)-(Degraus!X46*'Economias Agregadas'!Y49*12)-(Degraus!X47*'Economias Agregadas'!Y49*12)-(Degraus!X48*'Economias Agregadas'!Y49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y49*12*Y118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Economias Agregadas'!Y49*12*Y119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Economias Agregadas'!Y49*12*Y120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Economias Agregadas'!Y49*12*Y121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X47*'Economias Agregadas'!Y49*12*Y122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X48*'Economias Agregadas'!Y49*12*Y123","v":1636209.8628100944},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z124*(Z49-(Degraus!Y43*'Economias Agregadas'!Z49*12)-(Degraus!Y44*'Economias Agregadas'!Z49*12)-(Degraus!Y45*'Economias Agregadas'!Z49*12)-(Degraus!Y46*'Economias Agregadas'!Z49*12)-(Degraus!Y47*'Economias Agregadas'!Z49*12)-(Degraus!Y48*'Economias Agregadas'!Z49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z49*12*Z118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Economias Agregadas'!Z49*12*Z119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Economias Agregadas'!Z49*12*Z120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Economias Agregadas'!Z49*12*Z121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y47*'Economias Agregadas'!Z49*12*Z122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y48*'Economias Agregadas'!Z49*12*Z123","v":1673101.6906576885},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA124*(AA49-(Degraus!Z43*'Economias Agregadas'!AA49*12)-(Degraus!Z44*'Economias Agregadas'!AA49*12)-(Degraus!Z45*'Economias Agregadas'!AA49*12)-(Degraus!Z46*'Economias Agregadas'!AA49*12)-(Degraus!Z47*'Economias Agregadas'!AA49*12)-(Degraus!Z48*'Economias Agregadas'!AA49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA49*12*AA118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Economias Agregadas'!AA49*12*AA119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Economias Agregadas'!AA49*12*AA120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Economias Agregadas'!AA49*12*AA121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z47*'Economias Agregadas'!AA49*12*AA122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z48*'Economias Agregadas'!AA49*12*AA123","v":1708197.3551628166},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB124*(AB49-(Degraus!AA43*'Economias Agregadas'!AB49*12)-(Degraus!AA44*'Economias Agregadas'!AB49*12)-(Degraus!AA45*'Economias Agregadas'!AB49*12)-(Degraus!AA46*'Economias Agregadas'!AB49*12)-(Degraus!AA47*'Economias Agregadas'!AB49*12)-(Degraus!AA48*'Economias Agregadas'!AB49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB49*12*AB118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Economias Agregadas'!AB49*12*AB119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Economias Agregadas'!AB49*12*AB120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Economias Agregadas'!AB49*12*AB121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA47*'Economias Agregadas'!AB49*12*AB122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA48*'Economias Agregadas'!AB49*12*AB123","v":4554571.5748809827},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC124*(AC49-(Degraus!AB43*'Economias Agregadas'!AC49*12)-(Degraus!AB44*'Economias Agregadas'!AC49*12)-(Degraus!AB45*'Economias Agregadas'!AC49*12)-(Degraus!AB46*'Economias Agregadas'!AC49*12)-(Degraus!AB47*'Economias Agregadas'!AC49*12)-(Degraus!AB48*'Economias Agregadas'!AC49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC49*12*AC118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Economias Agregadas'!AC49*12*AC119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Economias Agregadas'!AC49*12*AC120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Economias Agregadas'!AC49*12*AC121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB47*'Economias Agregadas'!AC49*12*AC122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB48*'Economias Agregadas'!AC49*12*AC123","v":4655110.5199746909},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD124*(AD49-(Degraus!AC43*'Economias Agregadas'!AD49*12)-(Degraus!AC44*'Economias Agregadas'!AD49*12)-(Degraus!AC45*'Economias Agregadas'!AD49*12)-(Degraus!AC46*'Economias Agregadas'!AD49*12)-(Degraus!AC47*'Economias Agregadas'!AD49*12)-(Degraus!AC48*'Economias Agregadas'!AD49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD49*12*AD118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Economias Agregadas'!AD49*12*AD119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Economias Agregadas'!AD49*12*AD120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Economias Agregadas'!AD49*12*AD121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC47*'Economias Agregadas'!AD49*12*AD122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC48*'Economias Agregadas'!AD49*12*AD123","v":4760611.6680281404},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE124*(AE49-(Degraus!AD43*'Economias Agregadas'!AE49*12)-(Degraus!AD44*'Economias Agregadas'!AE49*12)-(Degraus!AD45*'Economias Agregadas'!AE49*12)-(Degraus!AD46*'Economias Agregadas'!AE49*12)-(Degraus!AD47*'Economias Agregadas'!AE49*12)-(Degraus!AD48*'Economias Agregadas'!AE49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE49*12*AE118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Economias Agregadas'!AE49*12*AE119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Economias Agregadas'!AE49*12*AE120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Economias Agregadas'!AE49*12*AE121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD47*'Economias Agregadas'!AE49*12*AE122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD48*'Economias Agregadas'!AE49*12*AE123","v":4861130.45553983},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF124*(AF49-(Degraus!AE43*'Economias Agregadas'!AF49*12)-(Degraus!AE44*'Economias Agregadas'!AF49*12)-(Degraus!AE45*'Economias Agregadas'!AF49*12)-(Degraus!AE46*'Economias Agregadas'!AF49*12)-(Degraus!AE47*'Economias Agregadas'!AF49*12)-(Degraus!AE48*'Economias Agregadas'!AF49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF49*12*AF118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Economias Agregadas'!AF49*12*AF119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Economias Agregadas'!AF49*12*AF120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Economias Agregadas'!AF49*12*AF121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE47*'Economias Agregadas'!AF49*12*AF122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE48*'Economias Agregadas'!AF49*12*AF123","v":3162136.0688184663},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG124*(AG49-(Degraus!AF43*'Economias Agregadas'!AG49*12)-(Degraus!AF44*'Economias Agregadas'!AG49*12)-(Degraus!AF45*'Economias Agregadas'!AG49*12)-(Degraus!AF46*'Economias Agregadas'!AG49*12)-(Degraus!AF47*'Economias Agregadas'!AG49*12)-(Degraus!AF48*'Economias Agregadas'!AG49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG49*12*AG118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Economias Agregadas'!AG49*12*AG119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Economias Agregadas'!AG49*12*AG120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Economias Agregadas'!AG49*12*AG121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF47*'Economias Agregadas'!AG49*12*AG122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF48*'Economias Agregadas'!AG49*12*AG123","v":3231986.8849785719},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH124*(AH49-(Degraus!AG43*'Economias Agregadas'!AH49*12)-(Degraus!AG44*'Economias Agregadas'!AH49*12)-(Degraus!AG45*'Economias Agregadas'!AH49*12)-(Degraus!AG46*'Economias Agregadas'!AH49*12)-(Degraus!AG47*'Economias Agregadas'!AH49*12)-(Degraus!AG48*'Economias Agregadas'!AH49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH49*12*AH118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Economias Agregadas'!AH49*12*AH119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Economias Agregadas'!AH49*12*AH120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Economias Agregadas'!AH49*12*AH121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG47*'Economias Agregadas'!AH49*12*AH122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG48*'Economias Agregadas'!AH49*12*AH123","v":3305293.2361661191},{"$f":"VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI124*(AI49-(Degraus!AH43*'Economias Agregadas'!AI49*12)-(Degraus!AH44*'Economias Agregadas'!AI49*12)-(Degraus!AH45*'Economias Agregadas'!AI49*12)-(Degraus!AH46*'Economias Agregadas'!AI49*12)-(Degraus!AH47*'Economias Agregadas'!AI49*12)-(Degraus!AH48*'Economias Agregadas'!AI49*12))+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI49*12*AI118+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Economias Agregadas'!AI49*12*AI119+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Economias Agregadas'!AI49*12*AI120+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Economias Agregadas'!AI49*12*AI121+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH47*'Economias Agregadas'!AI49*12*AI122+VLOOKUP('Volumes Agregados'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH48*'Economias Agregadas'!AI49*12*AI123","v":3375154.1216484271},null,564953414.29165328]
[null,"RESIDENCIAL",8,{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D125*(D50-(Degraus!C43*'Economias Agregadas'!D50*12)-(Degraus!C44*'Economias Agregadas'!D50*12)-(Degraus!C45*'Economias Agregadas'!D50*12)-(Degraus!C46*'Economias Agregadas'!D50*12)-(Degraus!C47*'Economias Agregadas'!D50*12)-(Degraus!C48*'Economias Agregadas'!D50*12)-(Degraus!C49*'Economias Agregadas'!D50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Economias Agregadas'!D50*12*D118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Economias Agregadas'!D50*12*D119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Economias Agregadas'!D50*12*D120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Economias Agregadas'!D50*12*D121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C47*'Economias Agregadas'!D50*12*D122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C48*'Economias Agregadas'!D50*12*D123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C49*'Economias Agregadas'!D50*12*D124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E125*(E50-(Degraus!D43*'Economias Agregadas'!E50*12)-(Degraus!D44*'Economias Agregadas'!E50*12)-(Degraus!D45*'Economias Agregadas'!E50*12)-(Degraus!D46*'Economias Agregadas'!E50*12)-(Degraus!D47*'Economias Agregadas'!E50*12)-(Degraus!D48*'Economias Agregadas'!E50*12)-(Degraus!D49*'Economias Agregadas'!E50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Economias Agregadas'!E50*12*E118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Economias Agregadas'!E50*12*E119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Economias Agregadas'!E50*12*E120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Economias Agregadas'!E50*12*E121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D47*'Economias Agregadas'!E50*12*E122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D48*'Economias Agregadas'!E50*12*E123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D49*'Economias Agregadas'!E50*12*E124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F125*(F50-(Degraus!E43*'Economias Agregadas'!F50*12)-(Degraus!E44*'Economias Agregadas'!F50*12)-(Degraus!E45*'Economias Agregadas'!F50*12)-(Degraus!E46*'Economias Agregadas'!F50*12)-(Degraus!E47*'Economias Agregadas'!F50*12)-(Degraus!E48*'Economias Agregadas'!F50*12)-(Degraus!E49*'Economias Agregadas'!F50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Economias Agregadas'!F50*12*F118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Economias Agregadas'!F50*12*F119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Economias Agregadas'!F50*12*F120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Economias Agregadas'!F50*12*F121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E47*'Economias Agregadas'!F50*12*F122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E48*'Economias Agregadas'!F50*12*F123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E49*'Economias Agregadas'!F50*12*F124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G125*(G50-(Degraus!F43*'Economias Agregadas'!G50*12)-(Degraus!F44*'Economias Agregadas'!G50*12)-(Degraus!F45*'Economias Agregadas'!G50*12)-(Degraus!F46*'Economias Agregadas'!G50*12)-(Degraus!F47*'Economias Agregadas'!G50*12)-(Degraus!F48*'Economias Agregadas'!G50*12)-(Degraus!F49*'Economias Agregadas'!G50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Economias Agregadas'!G50*12*G118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Economias Agregadas'!G50*12*G119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Economias Agregadas'!G50*12*G120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Economias Agregadas'!G50*12*G121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F47*'Economias Agregadas'!G50*12*G122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F48*'Economias Agregadas'!G50*12*G123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F49*'Economias Agregadas'!G50*12*G124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H125*(H50-(Degraus!G43*'Economias Agregadas'!H50*12)-(Degraus!G44*'Economias Agregadas'!H50*12)-(Degraus!G45*'Economias Agregadas'!H50*12)-(Degraus!G46*'Economias Agregadas'!H50*12)-(Degraus!G47*'Economias Agregadas'!H50*12)-(Degraus!G48*'Economias Agregadas'!H50*12)-(Degraus!G49*'Economias Agregadas'!H50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Economias Agregadas'!H50*12*H118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Economias Agregadas'!H50*12*H119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Economias Agregadas'!H50*12*H120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Economias Agregadas'!H50*12*H121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G47*'Economias Agregadas'!H50*12*H122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G48*'Economias Agregadas'!H50*12*H123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G49*'Economias Agregadas'!H50*12*H124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I125*(I50-(Degraus!H43*'Economias Agregadas'!I50*12)-(Degraus!H44*'Economias Agregadas'!I50*12)-(Degraus!H45*'Economias Agregadas'!I50*12)-(Degraus!H46*'Economias Agregadas'!I50*12)-(Degraus!H47*'Economias Agregadas'!I50*12)-(Degraus!H48*'Economias Agregadas'!I50*12)-(Degraus!H49*'Economias Agregadas'!I50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Economias Agregadas'!I50*12*I118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Economias Agregadas'!I50*12*I119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Economias Agregadas'!I50*12*I120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Economias Agregadas'!I50*12*I121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H47*'Economias Agregadas'!I50*12*I122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H48*'Economias Agregadas'!I50*12*I123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H49*'Economias Agregadas'!I50*12*I124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J125*(J50-(Degraus!I43*'Economias Agregadas'!J50*12)-(Degraus!I44*'Economias Agregadas'!J50*12)-(Degraus!I45*'Economias Agregadas'!J50*12)-(Degraus!I46*'Economias Agregadas'!J50*12)-(Degraus!I47*'Economias Agregadas'!J50*12)-(Degraus!I48*'Economias Agregadas'!J50*12)-(Degraus!I49*'Economias Agregadas'!J50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Economias Agregadas'!J50*12*J118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Economias Agregadas'!J50*12*J119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Economias Agregadas'!J50*12*J120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Economias Agregadas'!J50*12*J121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I47*'Economias Agregadas'!J50*12*J122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I48*'Economias Agregadas'!J50*12*J123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I49*'Economias Agregadas'!J50*12*J124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K125*(K50-(Degraus!J43*'Economias Agregadas'!K50*12)-(Degraus!J44*'Economias Agregadas'!K50*12)-(Degraus!J45*'Economias Agregadas'!K50*12)-(Degraus!J46*'Economias Agregadas'!K50*12)-(Degraus!J47*'Economias Agregadas'!K50*12)-(Degraus!J48*'Economias Agregadas'!K50*12)-(Degraus!J49*'Economias Agregadas'!K50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Economias Agregadas'!K50*12*K118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Economias Agregadas'!K50*12*K119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Economias Agregadas'!K50*12*K120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Economias Agregadas'!K50*12*K121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J47*'Economias Agregadas'!K50*12*K122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J48*'Economias Agregadas'!K50*12*K123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J49*'Economias Agregadas'!K50*12*K124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L125*(L50-(Degraus!K43*'Economias Agregadas'!L50*12)-(Degraus!K44*'Economias Agregadas'!L50*12)-(Degraus!K45*'Economias Agregadas'!L50*12)-(Degraus!K46*'Economias Agregadas'!L50*12)-(Degraus!K47*'Economias Agregadas'!L50*12)-(Degraus!K48*'Economias Agregadas'!L50*12)-(Degraus!K49*'Economias Agregadas'!L50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Economias Agregadas'!L50*12*L118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Economias Agregadas'!L50*12*L119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Economias Agregadas'!L50*12*L120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Economias Agregadas'!L50*12*L121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K47*'Economias Agregadas'!L50*12*L122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K48*'Economias Agregadas'!L50*12*L123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K49*'Economias Agregadas'!L50*12*L124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M125*(M50-(Degraus!L43*'Economias Agregadas'!M50*12)-(Degraus!L44*'Economias Agregadas'!M50*12)-(Degraus!L45*'Economias Agregadas'!M50*12)-(Degraus!L46*'Economias Agregadas'!M50*12)-(Degraus!L47*'Economias Agregadas'!M50*12)-(Degraus!L48*'Economias Agregadas'!M50*12)-(Degraus!L49*'Economias Agregadas'!M50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Economias Agregadas'!M50*12*M118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Economias Agregadas'!M50*12*M119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Economias Agregadas'!M50*12*M120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Economias Agregadas'!M50*12*M121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L47*'Economias Agregadas'!M50*12*M122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L48*'Economias Agregadas'!M50*12*M123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L49*'Economias Agregadas'!M50*12*M124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N125*(N50-(Degraus!M43*'Economias Agregadas'!N50*12)-(Degraus!M44*'Economias Agregadas'!N50*12)-(Degraus!M45*'Economias Agregadas'!N50*12)-(Degraus!M46*'Economias Agregadas'!N50*12)-(Degraus!M47*'Economias Agregadas'!N50*12)-(Degraus!M48*'Economias Agregadas'!N50*12)-(Degraus!M49*'Economias Agregadas'!N50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Economias Agregadas'!N50*12*N118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Economias Agregadas'!N50*12*N119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Economias Agregadas'!N50*12*N120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Economias Agregadas'!N50*12*N121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M47*'Economias Agregadas'!N50*12*N122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M48*'Economias Agregadas'!N50*12*N123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M49*'Economias Agregadas'!N50*12*N124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O125*(O50-(Degraus!N43*'Economias Agregadas'!O50*12)-(Degraus!N44*'Economias Agregadas'!O50*12)-(Degraus!N45*'Economias Agregadas'!O50*12)-(Degraus!N46*'Economias Agregadas'!O50*12)-(Degraus!N47*'Economias Agregadas'!O50*12)-(Degraus!N48*'Economias Agregadas'!O50*12)-(Degraus!N49*'Economias Agregadas'!O50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Economias Agregadas'!O50*12*O118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Economias Agregadas'!O50*12*O119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Economias Agregadas'!O50*12*O120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Economias Agregadas'!O50*12*O121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N47*'Economias Agregadas'!O50*12*O122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N48*'Economias Agregadas'!O50*12*O123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N49*'Economias Agregadas'!O50*12*O124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P125*(P50-(Degraus!O43*'Economias Agregadas'!P50*12)-(Degraus!O44*'Economias Agregadas'!P50*12)-(Degraus!O45*'Economias Agregadas'!P50*12)-(Degraus!O46*'Economias Agregadas'!P50*12)-(Degraus!O47*'Economias Agregadas'!P50*12)-(Degraus!O48*'Economias Agregadas'!P50*12)-(Degraus!O49*'Economias Agregadas'!P50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Economias Agregadas'!P50*12*P118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Economias Agregadas'!P50*12*P119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Economias Agregadas'!P50*12*P120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Economias Agregadas'!P50*12*P121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O47*'Economias Agregadas'!P50*12*P122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O48*'Economias Agregadas'!P50*12*P123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O49*'Economias Agregadas'!P50*12*P124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q125*(Q50-(Degraus!P43*'Economias Agregadas'!Q50*12)-(Degraus!P44*'Economias Agregadas'!Q50*12)-(Degraus!P45*'Economias Agregadas'!Q50*12)-(Degraus!P46*'Economias Agregadas'!Q50*12)-(Degraus!P47*'Economias Agregadas'!Q50*12)-(Degraus!P48*'Economias Agregadas'!Q50*12)-(Degraus!P49*'Economias Agregadas'!Q50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Economias Agregadas'!Q50*12*Q118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Economias Agregadas'!Q50*12*Q119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Economias Agregadas'!Q50*12*Q120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Economias Agregadas'!Q50*12*Q121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P47*'Economias Agregadas'!Q50*12*Q122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P48*'Economias Agregadas'!Q50*12*Q123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P49*'Economias Agregadas'!Q50*12*Q124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R125*(R50-(Degraus!Q43*'Economias Agregadas'!R50*12)-(Degraus!Q44*'Economias Agregadas'!R50*12)-(Degraus!Q45*'Economias Agregadas'!R50*12)-(Degraus!Q46*'Economias Agregadas'!R50*12)-(Degraus!Q47*'Economias Agregadas'!R50*12)-(Degraus!Q48*'Economias Agregadas'!R50*12)-(Degraus!Q49*'Economias Agregadas'!R50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Economias Agregadas'!R50*12*R118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Economias Agregadas'!R50*12*R119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Economias Agregadas'!R50*12*R120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Economias Agregadas'!R50*12*R121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q47*'Economias Agregadas'!R50*12*R122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q48*'Economias Agregadas'!R50*12*R123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q49*'Economias Agregadas'!R50*12*R124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S125*(S50-(Degraus!R43*'Economias Agregadas'!S50*12)-(Degraus!R44*'Economias Agregadas'!S50*12)-(Degraus!R45*'Economias Agregadas'!S50*12)-(Degraus!R46*'Economias Agregadas'!S50*12)-(Degraus!R47*'Economias Agregadas'!S50*12)-(Degraus!R48*'Economias Agregadas'!S50*12)-(Degraus!R49*'Economias Agregadas'!S50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Economias Agregadas'!S50*12*S118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Economias Agregadas'!S50*12*S119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Economias Agregadas'!S50*12*S120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Economias Agregadas'!S50*12*S121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R47*'Economias Agregadas'!S50*12*S122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R48*'Economias Agregadas'!S50*12*S123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R49*'Economias Agregadas'!S50*12*S124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T125*(T50-(Degraus!S43*'Economias Agregadas'!T50*12)-(Degraus!S44*'Economias Agregadas'!T50*12)-(Degraus!S45*'Economias Agregadas'!T50*12)-(Degraus!S46*'Economias Agregadas'!T50*12)-(Degraus!S47*'Economias Agregadas'!T50*12)-(Degraus!S48*'Economias Agregadas'!T50*12)-(Degraus!S49*'Economias Agregadas'!T50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Economias Agregadas'!T50*12*T118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Economias Agregadas'!T50*12*T119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Economias Agregadas'!T50*12*T120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Economias Agregadas'!T50*12*T121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S47*'Economias Agregadas'!T50*12*T122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S48*'Economias Agregadas'!T50*12*T123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S49*'Economias Agregadas'!T50*12*T124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U125*(U50-(Degraus!T43*'Economias Agregadas'!U50*12)-(Degraus!T44*'Economias Agregadas'!U50*12)-(Degraus!T45*'Economias Agregadas'!U50*12)-(Degraus!T46*'Economias Agregadas'!U50*12)-(Degraus!T47*'Economias Agregadas'!U50*12)-(Degraus!T48*'Economias Agregadas'!U50*12)-(Degraus!T49*'Economias Agregadas'!U50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Economias Agregadas'!U50*12*U118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Economias Agregadas'!U50*12*U119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Economias Agregadas'!U50*12*U120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Economias Agregadas'!U50*12*U121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T47*'Economias Agregadas'!U50*12*U122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T48*'Economias Agregadas'!U50*12*U123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T49*'Economias Agregadas'!U50*12*U124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V125*(V50-(Degraus!U43*'Economias Agregadas'!V50*12)-(Degraus!U44*'Economias Agregadas'!V50*12)-(Degraus!U45*'Economias Agregadas'!V50*12)-(Degraus!U46*'Economias Agregadas'!V50*12)-(Degraus!U47*'Economias Agregadas'!V50*12)-(Degraus!U48*'Economias Agregadas'!V50*12)-(Degraus!U49*'Economias Agregadas'!V50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Economias Agregadas'!V50*12*V118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Economias Agregadas'!V50*12*V119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Economias Agregadas'!V50*12*V120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Economias Agregadas'!V50*12*V121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U47*'Economias Agregadas'!V50*12*V122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U48*'Economias Agregadas'!V50*12*V123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U49*'Economias Agregadas'!V50*12*V124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W125*(W50-(Degraus!V43*'Economias Agregadas'!W50*12)-(Degraus!V44*'Economias Agregadas'!W50*12)-(Degraus!V45*'Economias Agregadas'!W50*12)-(Degraus!V46*'Economias Agregadas'!W50*12)-(Degraus!V47*'Economias Agregadas'!W50*12)-(Degraus!V48*'Economias Agregadas'!W50*12)-(Degraus!V49*'Economias Agregadas'!W50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Economias Agregadas'!W50*12*W118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Economias Agregadas'!W50*12*W119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Economias Agregadas'!W50*12*W120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Economias Agregadas'!W50*12*W121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V47*'Economias Agregadas'!W50*12*W122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V48*'Economias Agregadas'!W50*12*W123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V49*'Economias Agregadas'!W50*12*W124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X125*(X50-(Degraus!W43*'Economias Agregadas'!X50*12)-(Degraus!W44*'Economias Agregadas'!X50*12)-(Degraus!W45*'Economias Agregadas'!X50*12)-(Degraus!W46*'Economias Agregadas'!X50*12)-(Degraus!W47*'Economias Agregadas'!X50*12)-(Degraus!W48*'Economias Agregadas'!X50*12)-(Degraus!W49*'Economias Agregadas'!X50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Economias Agregadas'!X50*12*X118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Economias Agregadas'!X50*12*X119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Economias Agregadas'!X50*12*X120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Economias Agregadas'!X50*12*X121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W47*'Economias Agregadas'!X50*12*X122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W48*'Economias Agregadas'!X50*12*X123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W49*'Economias Agregadas'!X50*12*X124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y125*(Y50-(Degraus!X43*'Economias Agregadas'!Y50*12)-(Degraus!X44*'Economias Agregadas'!Y50*12)-(Degraus!X45*'Economias Agregadas'!Y50*12)-(Degraus!X46*'Economias Agregadas'!Y50*12)-(Degraus!X47*'Economias Agregadas'!Y50*12)-(Degraus!X48*'Economias Agregadas'!Y50*12)-(Degraus!X49*'Economias Agregadas'!Y50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Economias Agregadas'!Y50*12*Y118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Economias Agregadas'!Y50*12*Y119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Economias Agregadas'!Y50*12*Y120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Economias Agregadas'!Y50*12*Y121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X47*'Economias Agregadas'!Y50*12*Y122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X48*'Economias Agregadas'!Y50*12*Y123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X49*'Economias Agregadas'!Y50*12*Y124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z125*(Z50-(Degraus!Y43*'Economias Agregadas'!Z50*12)-(Degraus!Y44*'Economias Agregadas'!Z50*12)-(Degraus!Y45*'Economias Agregadas'!Z50*12)-(Degraus!Y46*'Economias Agregadas'!Z50*12)-(Degraus!Y47*'Economias Agregadas'!Z50*12)-(Degraus!Y48*'Economias Agregadas'!Z50*12)-(Degraus!Y49*'Economias Agregadas'!Z50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Economias Agregadas'!Z50*12*Z118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Economias Agregadas'!Z50*12*Z119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Economias Agregadas'!Z50*12*Z120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Economias Agregadas'!Z50*12*Z121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y47*'Economias Agregadas'!Z50*12*Z122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y48*'Economias Agregadas'!Z50*12*Z123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y49*'Economias Agregadas'!Z50*12*Z124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA125*(AA50-(Degraus!Z43*'Economias Agregadas'!AA50*12)-(Degraus!Z44*'Economias Agregadas'!AA50*12)-(Degraus!Z45*'Economias Agregadas'!AA50*12)-(Degraus!Z46*'Economias Agregadas'!AA50*12)-(Degraus!Z47*'Economias Agregadas'!AA50*12)-(Degraus!Z48*'Economias Agregadas'!AA50*12)-(Degraus!Z49*'Economias Agregadas'!AA50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Economias Agregadas'!AA50*12*AA118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Economias Agregadas'!AA50*12*AA119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Economias Agregadas'!AA50*12*AA120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Economias Agregadas'!AA50*12*AA121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z47*'Economias Agregadas'!AA50*12*AA122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z48*'Economias Agregadas'!AA50*12*AA123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z49*'Economias Agregadas'!AA50*12*AA124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB125*(AB50-(Degraus!AA43*'Economias Agregadas'!AB50*12)-(Degraus!AA44*'Economias Agregadas'!AB50*12)-(Degraus!AA45*'Economias Agregadas'!AB50*12)-(Degraus!AA46*'Economias Agregadas'!AB50*12)-(Degraus!AA47*'Economias Agregadas'!AB50*12)-(Degraus!AA48*'Economias Agregadas'!AB50*12)-(Degraus!AA49*'Economias Agregadas'!AB50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Economias Agregadas'!AB50*12*AB118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Economias Agregadas'!AB50*12*AB119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Economias Agregadas'!AB50*12*AB120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Economias Agregadas'!AB50*12*AB121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA47*'Economias Agregadas'!AB50*12*AB122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA48*'Economias Agregadas'!AB50*12*AB123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA49*'Economias Agregadas'!AB50*12*AB124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC125*(AC50-(Degraus!AB43*'Economias Agregadas'!AC50*12)-(Degraus!AB44*'Economias Agregadas'!AC50*12)-(Degraus!AB45*'Economias Agregadas'!AC50*12)-(Degraus!AB46*'Economias Agregadas'!AC50*12)-(Degraus!AB47*'Economias Agregadas'!AC50*12)-(Degraus!AB48*'Economias Agregadas'!AC50*12)-(Degraus!AB49*'Economias Agregadas'!AC50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Economias Agregadas'!AC50*12*AC118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Economias Agregadas'!AC50*12*AC119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Economias Agregadas'!AC50*12*AC120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Economias Agregadas'!AC50*12*AC121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB47*'Economias Agregadas'!AC50*12*AC122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB48*'Economias Agregadas'!AC50*12*AC123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB49*'Economias Agregadas'!AC50*12*AC124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD125*(AD50-(Degraus!AC43*'Economias Agregadas'!AD50*12)-(Degraus!AC44*'Economias Agregadas'!AD50*12)-(Degraus!AC45*'Economias Agregadas'!AD50*12)-(Degraus!AC46*'Economias Agregadas'!AD50*12)-(Degraus!AC47*'Economias Agregadas'!AD50*12)-(Degraus!AC48*'Economias Agregadas'!AD50*12)-(Degraus!AC49*'Economias Agregadas'!AD50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Economias Agregadas'!AD50*12*AD118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Economias Agregadas'!AD50*12*AD119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Economias Agregadas'!AD50*12*AD120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Economias Agregadas'!AD50*12*AD121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC47*'Economias Agregadas'!AD50*12*AD122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC48*'Economias Agregadas'!AD50*12*AD123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC49*'Economias Agregadas'!AD50*12*AD124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE125*(AE50-(Degraus!AD43*'Economias Agregadas'!AE50*12)-(Degraus!AD44*'Economias Agregadas'!AE50*12)-(Degraus!AD45*'Economias Agregadas'!AE50*12)-(Degraus!AD46*'Economias Agregadas'!AE50*12)-(Degraus!AD47*'Economias Agregadas'!AE50*12)-(Degraus!AD48*'Economias Agregadas'!AE50*12)-(Degraus!AD49*'Economias Agregadas'!AE50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Economias Agregadas'!AE50*12*AE118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Economias Agregadas'!AE50*12*AE119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Economias Agregadas'!AE50*12*AE120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Economias Agregadas'!AE50*12*AE121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD47*'Economias Agregadas'!AE50*12*AE122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD48*'Economias Agregadas'!AE50*12*AE123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD49*'Economias Agregadas'!AE50*12*AE124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF125*(AF50-(Degraus!AE43*'Economias Agregadas'!AF50*12)-(Degraus!AE44*'Economias Agregadas'!AF50*12)-(Degraus!AE45*'Economias Agregadas'!AF50*12)-(Degraus!AE46*'Economias Agregadas'!AF50*12)-(Degraus!AE47*'Economias Agregadas'!AF50*12)-(Degraus!AE48*'Economias Agregadas'!AF50*12)-(Degraus!AE49*'Economias Agregadas'!AF50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Economias Agregadas'!AF50*12*AF118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Economias Agregadas'!AF50*12*AF119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Economias Agregadas'!AF50*12*AF120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Economias Agregadas'!AF50*12*AF121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE47*'Economias Agregadas'!AF50*12*AF122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE48*'Economias Agregadas'!AF50*12*AF123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE49*'Economias Agregadas'!AF50*12*AF124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG125*(AG50-(Degraus!AF43*'Economias Agregadas'!AG50*12)-(Degraus!AF44*'Economias Agregadas'!AG50*12)-(Degraus!AF45*'Economias Agregadas'!AG50*12)-(Degraus!AF46*'Economias Agregadas'!AG50*12)-(Degraus!AF47*'Economias Agregadas'!AG50*12)-(Degraus!AF48*'Economias Agregadas'!AG50*12)-(Degraus!AF49*'Economias Agregadas'!AG50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Economias Agregadas'!AG50*12*AG118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Economias Agregadas'!AG50*12*AG119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Economias Agregadas'!AG50*12*AG120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Economias Agregadas'!AG50*12*AG121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF47*'Economias Agregadas'!AG50*12*AG122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF48*'Economias Agregadas'!AG50*12*AG123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF49*'Economias Agregadas'!AG50*12*AG124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH125*(AH50-(Degraus!AG43*'Economias Agregadas'!AH50*12)-(Degraus!AG44*'Economias Agregadas'!AH50*12)-(Degraus!AG45*'Economias Agregadas'!AH50*12)-(Degraus!AG46*'Economias Agregadas'!AH50*12)-(Degraus!AG47*'Economias Agregadas'!AH50*12)-(Degraus!AG48*'Economias Agregadas'!AH50*12)-(Degraus!AG49*'Economias Agregadas'!AH50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Economias Agregadas'!AH50*12*AH118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Economias Agregadas'!AH50*12*AH119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Economias Agregadas'!AH50*12*AH120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Economias Agregadas'!AH50*12*AH121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG47*'Economias Agregadas'!AH50*12*AH122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG48*'Economias Agregadas'!AH50*12*AH123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG49*'Economias Agregadas'!AH50*12*AH124","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI125*(AI50-(Degraus!AH43*'Economias Agregadas'!AI50*12)-(Degraus!AH44*'Economias Agregadas'!AI50*12)-(Degraus!AH45*'Economias Agregadas'!AI50*12)-(Degraus!AH46*'Economias Agregadas'!AI50*12)-(Degraus!AH47*'Economias Agregadas'!AI50*12)-(Degraus!AH48*'Economias Agregadas'!AI50*12)-(Degraus!AH49*'Economias Agregadas'!AI50*12))+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Economias Agregadas'!AI50*12*AI118+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Economias Agregadas'!AI50*12*AI119+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Economias Agregadas'!AI50*12*AI120+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Economias Agregadas'!AI50*12*AI121+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH47*'Economias Agregadas'!AI50*12*AI122+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH48*'Economias Agregadas'!AI50*12*AI123+VLOOKUP('Volumes Agregados'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH49*'Economias Agregadas'!AI50*12*AI124","v":0},null,0]
[null,"TARIFA SOCIAL",1,{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D126*D51","v":903964.40515897679},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E126*E51","v":924594.03032479296},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F126*F51","v":946351.99443921715},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G126*G51","v":967309.91976958513},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H126*H51","v":285454.6201524827},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I126*I51","v":291969.06008174125},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J126*J51","v":298839.80780823162},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K126*K51","v":305457.91863231017},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L126*L51","v":137522.30815131089},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M126*M51","v":140660.74330750541},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N126*N51","v":143970.83541800478},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O126*O51","v":147159.21567838482},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P126*P51","v":65312.34731297558},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q126*Q51","v":66802.858704880811},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R126*R51","v":68374.893732979748},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S126*S51","v":69889.125145549217},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T126*T51","v":5329.6772603394847},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U126*U51","v":5451.3073195631569},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V126*V51","v":5579.5899443104609},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W126*W51","v":5703.1556261223586},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X126*X51","v":1839.111563814831},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y126*Y51","v":1881.0824445077999},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z126*Z51","v":1925.3489257757965},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA126*AA51","v":1967.9877316941215},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB126*AB51","v":2159.0915424938835},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC126*AC51","v":2208.3647760041113},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD126*AD51","v":2260.3330128431235},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE126*AE51","v":2310.390381331054},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF126*AF51","v":810.26079456054288},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG126*AG51","v":828.75198335397829},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH126*AH51","v":848.25454915276407},{"$f":"VLOOKUP('Volumes Agregados'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI126*AI51","v":867.0400070022223},null,5805603.8316817973]
[null,"TARIFA SOCIAL",2,{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D127*(D52-Degraus!C51*'Economias Agregadas'!D52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D52*D126*12","v":2236026.488806},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E127*(E52-Degraus!D51*'Economias Agregadas'!E52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E52*E126*12","v":2286912.7935444983},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F127*(F52-Degraus!E51*'Economias Agregadas'!F52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F52*F126*12","v":2340559.816947842},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G127*(G52-Degraus!F51*'Economias Agregadas'!G52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G52*G126*12","v":2392187.9814297417},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H127*(H52-Degraus!G51*'Economias Agregadas'!H52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H52*H126*12","v":708470.72056854924},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I127*(I52-Degraus!H51*'Economias Agregadas'!I52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I52*I126*12","v":724593.66508174664},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J127*(J52-Degraus!I51*'Economias Agregadas'!J52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J52*J126*12","v":741591.31371202727},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K127*(K52-Degraus!J51*'Economias Agregadas'!K52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K52*K126*12","v":757949.28402427898},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L127*(L52-Degraus!K51*'Economias Agregadas'!L52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L52*L126*12","v":365019.68906281487},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M127*(M52-Degraus!L51*'Economias Agregadas'!M52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M52*M126*12","v":373327.1331142144},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N127*(N52-Degraus!M51*'Economias Agregadas'!N52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N52*N126*12","v":382085.36051958706},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O127*(O52-Degraus!N51*'Economias Agregadas'!O52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O52*O126*12","v":390514.16501252016},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P127*(P52-Degraus!O51*'Economias Agregadas'!P52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P52*P126*12","v":175367.71916997296},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q127*(Q52-Degraus!P51*'Economias Agregadas'!Q52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q52*Q126*12","v":179358.90314348831},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R127*(R52-Degraus!Q51*'Economias Agregadas'!R52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R52*R126*12","v":183566.66045436825},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S127*(S52-Degraus!R51*'Economias Agregadas'!S52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S52*S126*12","v":187616.15439823849},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T127*(T52-Degraus!S51*'Economias Agregadas'!T52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T52*T126*12","v":10967.059284785068},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U127*(U52-Degraus!T51*'Economias Agregadas'!U52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U52*U126*12","v":11216.642448385388},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V127*(V52-Degraus!U51*'Economias Agregadas'!V52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V52*V126*12","v":11479.766270939985},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W127*(W52-Degraus!V51*'Economias Agregadas'!W52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W52*W126*12","v":11732.988358542585},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X127*(X52-Degraus!W51*'Economias Agregadas'!X52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X52*X126*12","v":3817.6344851334679},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y127*(Y52-Degraus!X51*'Economias Agregadas'!Y52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y52*Y126*12","v":3904.5145465698188},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z127*(Z52-Degraus!Y51*'Economias Agregadas'!Z52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z52*Z126*12","v":3996.108141714124},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA127*(AA52-Degraus!Z51*'Economias Agregadas'!AA52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA52*AA126*12","v":4084.254979933376},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB127*(AB52-Degraus!AA51*'Economias Agregadas'!AB52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB52*AB126*12","v":5474.1677015491332},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC127*(AC52-Degraus!AB51*'Economias Agregadas'!AC52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC52*AC126*12","v":5598.752953983103},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD127*(AD52-Degraus!AC51*'Economias Agregadas'!AD52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD52*AD126*12","v":5730.0984059369221},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE127*(AE52-Degraus!AD51*'Economias Agregadas'!AE52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE52*AE126*12","v":5856.5033236401405},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF127*(AF52-Degraus!AE51*'Economias Agregadas'!AF52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF52*AF126*12","v":2088.7264065113327},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG127*(AG52-Degraus!AF51*'Economias Agregadas'!AG52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG52*AG126*12","v":2136.2629570121417},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH127*(AH52-Degraus!AG51*'Economias Agregadas'!AH52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH52*AH126*12","v":2186.378876360196},{"$f":"VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI127*(AI52-Degraus!AH51*'Economias Agregadas'!AI52*12)+VLOOKUP('Volumes Agregados'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI52*AI126*12","v":2234.6096083298908},null,14517652.317739215]
[null,"TARIFA SOCIAL",3,{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D128*(D53-(Degraus!C51*'Economias Agregadas'!D53*12)-(Degraus!C52*'Economias Agregadas'!D53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D53*12*D126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Economias Agregadas'!D53*D127*12","v":2420770.3195155114},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E128*(E53-(Degraus!D51*'Economias Agregadas'!E53*12)-(Degraus!D52*'Economias Agregadas'!E53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E53*12*E126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Economias Agregadas'!E53*E127*12","v":2466716.386646172},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F128*(F53-(Degraus!E51*'Economias Agregadas'!F53*12)-(Degraus!E52*'Economias Agregadas'!F53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F53*12*F126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Economias Agregadas'!F53*F127*12","v":2513708.3293707985},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G128*(G53-(Degraus!F51*'Economias Agregadas'!G53*12)-(Degraus!F52*'Economias Agregadas'!G53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G53*12*G126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Economias Agregadas'!G53*G127*12","v":2555957.3842651341},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H128*(H53-(Degraus!G51*'Economias Agregadas'!H53*12)-(Degraus!G52*'Economias Agregadas'!H53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H53*12*H126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Economias Agregadas'!H53*H127*12","v":733870.1841234481},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I128*(I53-(Degraus!H51*'Economias Agregadas'!I53*12)-(Degraus!H52*'Economias Agregadas'!I53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I53*12*I126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Economias Agregadas'!I53*I127*12","v":747713.71057089942},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J128*(J53-(Degraus!I51*'Economias Agregadas'!J53*12)-(Degraus!I52*'Economias Agregadas'!J53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J53*12*J126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Economias Agregadas'!J53*J127*12","v":761856.18003059598},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K128*(K53-(Degraus!J51*'Economias Agregadas'!K53*12)-(Degraus!J52*'Economias Agregadas'!K53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K53*12*K126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Economias Agregadas'!K53*K127*12","v":774536.96725676092},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L128*(L53-(Degraus!K51*'Economias Agregadas'!L53*12)-(Degraus!K52*'Economias Agregadas'!L53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L53*12*L126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Economias Agregadas'!L53*L127*12","v":526519.44964261563},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M128*(M53-(Degraus!L51*'Economias Agregadas'!M53*12)-(Degraus!L52*'Economias Agregadas'!M53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M53*12*M126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Economias Agregadas'!M53*M127*12","v":536587.35863138945},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N128*(N53-(Degraus!M51*'Economias Agregadas'!N53*12)-(Degraus!M52*'Economias Agregadas'!N53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N53*12*N126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Economias Agregadas'!N53*N127*12","v":546898.59731162188},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O128*(O53-(Degraus!N51*'Economias Agregadas'!O53*12)-(Degraus!N52*'Economias Agregadas'!O53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O53*12*O126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Economias Agregadas'!O53*O127*12","v":556199.11660015828},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P128*(P53-(Degraus!O51*'Economias Agregadas'!P53*12)-(Degraus!O52*'Economias Agregadas'!P53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P53*12*P126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Economias Agregadas'!P53*P127*12","v":246703.7258564817},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q128*(Q53-(Degraus!P51*'Economias Agregadas'!Q53*12)-(Degraus!P52*'Economias Agregadas'!Q53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q53*12*Q126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Economias Agregadas'!Q53*Q127*12","v":251404.23161930675},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R128*(R53-(Degraus!Q51*'Economias Agregadas'!R53*12)-(Degraus!Q52*'Economias Agregadas'!R53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R53*12*R126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Economias Agregadas'!R53*R127*12","v":256215.16631934929},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S128*(S53-(Degraus!R51*'Economias Agregadas'!S53*12)-(Degraus!R52*'Economias Agregadas'!S53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S53*12*S126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Economias Agregadas'!S53*S127*12","v":260547.80469842022},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T128*(T53-(Degraus!S51*'Economias Agregadas'!T53*12)-(Degraus!S52*'Economias Agregadas'!T53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T53*12*T126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Economias Agregadas'!T53*T127*12","v":17731.171327366024},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U128*(U53-(Degraus!T51*'Economias Agregadas'!U53*12)-(Degraus!T52*'Economias Agregadas'!U53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U53*12*U126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Economias Agregadas'!U53*U127*12","v":18075.974634586048},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V128*(V53-(Degraus!U51*'Economias Agregadas'!V53*12)-(Degraus!U52*'Economias Agregadas'!V53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V53*12*V126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Economias Agregadas'!V53*V127*12","v":18430.195005547277},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W128*(W53-(Degraus!V51*'Economias Agregadas'!W53*12)-(Degraus!V52*'Economias Agregadas'!W53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W53*12*W126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Economias Agregadas'!W53*W127*12","v":18751.987398073979},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X128*(X53-(Degraus!W51*'Economias Agregadas'!X53*12)-(Degraus!W52*'Economias Agregadas'!X53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X53*12*X126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Economias Agregadas'!X53*X127*12","v":6294.8922746669177},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y128*(Y53-(Degraus!X51*'Economias Agregadas'!Y53*12)-(Degraus!X52*'Economias Agregadas'!Y53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y53*12*Y126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Economias Agregadas'!Y53*Y127*12","v":6417.4498142946713},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z128*(Z53-(Degraus!Y51*'Economias Agregadas'!Z53*12)-(Degraus!Y52*'Economias Agregadas'!Z53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z53*12*Z126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Economias Agregadas'!Z53*Z127*12","v":6543.3816091841327},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA128*(AA53-(Degraus!Z51*'Economias Agregadas'!AA53*12)-(Degraus!Z52*'Economias Agregadas'!AA53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA53*12*AA126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Economias Agregadas'!AA53*AA127*12","v":6657.8417077433696},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB128*(AB53-(Degraus!AA51*'Economias Agregadas'!AB53*12)-(Degraus!AA52*'Economias Agregadas'!AB53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB53*12*AB126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Economias Agregadas'!AB53*AB127*12","v":15441.523683009802},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC128*(AC53-(Degraus!AB51*'Economias Agregadas'!AC53*12)-(Degraus!AB52*'Economias Agregadas'!AC53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC53*12*AC126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Economias Agregadas'!AC53*AC127*12","v":15747.358225192917},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD128*(AD53-(Degraus!AC51*'Economias Agregadas'!AD53*12)-(Degraus!AC52*'Economias Agregadas'!AD53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD53*12*AD126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Economias Agregadas'!AD53*AD127*12","v":16062.574298084559},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE128*(AE53-(Degraus!AD51*'Economias Agregadas'!AE53*12)-(Degraus!AD52*'Economias Agregadas'!AE53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE53*12*AE126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Economias Agregadas'!AE53*AE127*12","v":16351.103595196342},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF128*(AF53-(Degraus!AE51*'Economias Agregadas'!AF53*12)-(Degraus!AE52*'Economias Agregadas'!AF53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF53*12*AF126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Economias Agregadas'!AF53*AF127*12","v":5930.3474969626386},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG128*(AG53-(Degraus!AF51*'Economias Agregadas'!AG53*12)-(Degraus!AF52*'Economias Agregadas'!AG53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG53*12*AG126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Economias Agregadas'!AG53*AG127*12","v":6048.0911392357648},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH128*(AH53-(Degraus!AG51*'Economias Agregadas'!AH53*12)-(Degraus!AG52*'Economias Agregadas'!AH53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH53*12*AH126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Economias Agregadas'!AH53*AH127*12","v":6169.4988163136341},{"$f":"VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI128*(AI53-(Degraus!AH51*'Economias Agregadas'!AI53*12)-(Degraus!AH52*'Economias Agregadas'!AI53*12))+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI53*12*AI126+VLOOKUP('Volumes Agregados'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Economias Agregadas'!AI53*AI127*12","v":6280.7377228451069},null,16343139.041206963]
[null,"TARIFA SOCIAL",4,{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D129*(D54-(Degraus!C51*'Economias Agregadas'!D54*12)-(Degraus!C52*'Economias Agregadas'!D54*12)-(Degraus!C53*'Economias Agregadas'!D54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D54*12*D126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Economias Agregadas'!D54*12*D127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Economias Agregadas'!D54*12*D128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E129*(E54-(Degraus!D51*'Economias Agregadas'!E54*12)-(Degraus!D52*'Economias Agregadas'!E54*12)-(Degraus!D53*'Economias Agregadas'!E54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E54*12*E126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Economias Agregadas'!E54*12*E127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Economias Agregadas'!E54*12*E128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F129*(F54-(Degraus!E51*'Economias Agregadas'!F54*12)-(Degraus!E52*'Economias Agregadas'!F54*12)-(Degraus!E53*'Economias Agregadas'!F54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F54*12*F126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Economias Agregadas'!F54*12*F127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Economias Agregadas'!F54*12*F128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G129*(G54-(Degraus!F51*'Economias Agregadas'!G54*12)-(Degraus!F52*'Economias Agregadas'!G54*12)-(Degraus!F53*'Economias Agregadas'!G54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G54*12*G126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Economias Agregadas'!G54*12*G127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Economias Agregadas'!G54*12*G128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H129*(H54-(Degraus!G51*'Economias Agregadas'!H54*12)-(Degraus!G52*'Economias Agregadas'!H54*12)-(Degraus!G53*'Economias Agregadas'!H54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H54*12*H126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Economias Agregadas'!H54*12*H127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Economias Agregadas'!H54*12*H128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I129*(I54-(Degraus!H51*'Economias Agregadas'!I54*12)-(Degraus!H52*'Economias Agregadas'!I54*12)-(Degraus!H53*'Economias Agregadas'!I54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I54*12*I126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Economias Agregadas'!I54*12*I127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Economias Agregadas'!I54*12*I128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J129*(J54-(Degraus!I51*'Economias Agregadas'!J54*12)-(Degraus!I52*'Economias Agregadas'!J54*12)-(Degraus!I53*'Economias Agregadas'!J54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J54*12*J126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Economias Agregadas'!J54*12*J127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Economias Agregadas'!J54*12*J128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K129*(K54-(Degraus!J51*'Economias Agregadas'!K54*12)-(Degraus!J52*'Economias Agregadas'!K54*12)-(Degraus!J53*'Economias Agregadas'!K54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K54*12*K126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Economias Agregadas'!K54*12*K127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Economias Agregadas'!K54*12*K128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L129*(L54-(Degraus!K51*'Economias Agregadas'!L54*12)-(Degraus!K52*'Economias Agregadas'!L54*12)-(Degraus!K53*'Economias Agregadas'!L54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L54*12*L126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Economias Agregadas'!L54*12*L127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Economias Agregadas'!L54*12*L128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M129*(M54-(Degraus!L51*'Economias Agregadas'!M54*12)-(Degraus!L52*'Economias Agregadas'!M54*12)-(Degraus!L53*'Economias Agregadas'!M54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M54*12*M126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Economias Agregadas'!M54*12*M127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Economias Agregadas'!M54*12*M128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N129*(N54-(Degraus!M51*'Economias Agregadas'!N54*12)-(Degraus!M52*'Economias Agregadas'!N54*12)-(Degraus!M53*'Economias Agregadas'!N54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N54*12*N126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Economias Agregadas'!N54*12*N127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Economias Agregadas'!N54*12*N128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O129*(O54-(Degraus!N51*'Economias Agregadas'!O54*12)-(Degraus!N52*'Economias Agregadas'!O54*12)-(Degraus!N53*'Economias Agregadas'!O54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O54*12*O126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Economias Agregadas'!O54*12*O127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Economias Agregadas'!O54*12*O128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P129*(P54-(Degraus!O51*'Economias Agregadas'!P54*12)-(Degraus!O52*'Economias Agregadas'!P54*12)-(Degraus!O53*'Economias Agregadas'!P54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P54*12*P126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Economias Agregadas'!P54*12*P127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Economias Agregadas'!P54*12*P128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q129*(Q54-(Degraus!P51*'Economias Agregadas'!Q54*12)-(Degraus!P52*'Economias Agregadas'!Q54*12)-(Degraus!P53*'Economias Agregadas'!Q54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q54*12*Q126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Economias Agregadas'!Q54*12*Q127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Economias Agregadas'!Q54*12*Q128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R129*(R54-(Degraus!Q51*'Economias Agregadas'!R54*12)-(Degraus!Q52*'Economias Agregadas'!R54*12)-(Degraus!Q53*'Economias Agregadas'!R54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R54*12*R126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Economias Agregadas'!R54*12*R127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Economias Agregadas'!R54*12*R128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S129*(S54-(Degraus!R51*'Economias Agregadas'!S54*12)-(Degraus!R52*'Economias Agregadas'!S54*12)-(Degraus!R53*'Economias Agregadas'!S54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S54*12*S126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Economias Agregadas'!S54*12*S127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Economias Agregadas'!S54*12*S128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T129*(T54-(Degraus!S51*'Economias Agregadas'!T54*12)-(Degraus!S52*'Economias Agregadas'!T54*12)-(Degraus!S53*'Economias Agregadas'!T54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T54*12*T126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Economias Agregadas'!T54*12*T127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Economias Agregadas'!T54*12*T128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U129*(U54-(Degraus!T51*'Economias Agregadas'!U54*12)-(Degraus!T52*'Economias Agregadas'!U54*12)-(Degraus!T53*'Economias Agregadas'!U54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U54*12*U126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Economias Agregadas'!U54*12*U127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Economias Agregadas'!U54*12*U128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V129*(V54-(Degraus!U51*'Economias Agregadas'!V54*12)-(Degraus!U52*'Economias Agregadas'!V54*12)-(Degraus!U53*'Economias Agregadas'!V54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V54*12*V126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Economias Agregadas'!V54*12*V127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Economias Agregadas'!V54*12*V128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W129*(W54-(Degraus!V51*'Economias Agregadas'!W54*12)-(Degraus!V52*'Economias Agregadas'!W54*12)-(Degraus!V53*'Economias Agregadas'!W54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W54*12*W126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Economias Agregadas'!W54*12*W127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Economias Agregadas'!W54*12*W128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X129*(X54-(Degraus!W51*'Economias Agregadas'!X54*12)-(Degraus!W52*'Economias Agregadas'!X54*12)-(Degraus!W53*'Economias Agregadas'!X54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X54*12*X126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Economias Agregadas'!X54*12*X127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Economias Agregadas'!X54*12*X128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y129*(Y54-(Degraus!X51*'Economias Agregadas'!Y54*12)-(Degraus!X52*'Economias Agregadas'!Y54*12)-(Degraus!X53*'Economias Agregadas'!Y54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y54*12*Y126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Economias Agregadas'!Y54*12*Y127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Economias Agregadas'!Y54*12*Y128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z129*(Z54-(Degraus!Y51*'Economias Agregadas'!Z54*12)-(Degraus!Y52*'Economias Agregadas'!Z54*12)-(Degraus!Y53*'Economias Agregadas'!Z54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z54*12*Z126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Economias Agregadas'!Z54*12*Z127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Economias Agregadas'!Z54*12*Z128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA129*(AA54-(Degraus!Z51*'Economias Agregadas'!AA54*12)-(Degraus!Z52*'Economias Agregadas'!AA54*12)-(Degraus!Z53*'Economias Agregadas'!AA54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA54*12*AA126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Economias Agregadas'!AA54*12*AA127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Economias Agregadas'!AA54*12*AA128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB129*(AB54-(Degraus!AA51*'Economias Agregadas'!AB54*12)-(Degraus!AA52*'Economias Agregadas'!AB54*12)-(Degraus!AA53*'Economias Agregadas'!AB54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB54*12*AB126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Economias Agregadas'!AB54*12*AB127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Economias Agregadas'!AB54*12*AB128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC129*(AC54-(Degraus!AB51*'Economias Agregadas'!AC54*12)-(Degraus!AB52*'Economias Agregadas'!AC54*12)-(Degraus!AB53*'Economias Agregadas'!AC54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC54*12*AC126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Economias Agregadas'!AC54*12*AC127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Economias Agregadas'!AC54*12*AC128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD129*(AD54-(Degraus!AC51*'Economias Agregadas'!AD54*12)-(Degraus!AC52*'Economias Agregadas'!AD54*12)-(Degraus!AC53*'Economias Agregadas'!AD54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD54*12*AD126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Economias Agregadas'!AD54*12*AD127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Economias Agregadas'!AD54*12*AD128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE129*(AE54-(Degraus!AD51*'Economias Agregadas'!AE54*12)-(Degraus!AD52*'Economias Agregadas'!AE54*12)-(Degraus!AD53*'Economias Agregadas'!AE54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE54*12*AE126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Economias Agregadas'!AE54*12*AE127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Economias Agregadas'!AE54*12*AE128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF129*(AF54-(Degraus!AE51*'Economias Agregadas'!AF54*12)-(Degraus!AE52*'Economias Agregadas'!AF54*12)-(Degraus!AE53*'Economias Agregadas'!AF54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF54*12*AF126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Economias Agregadas'!AF54*12*AF127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Economias Agregadas'!AF54*12*AF128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG129*(AG54-(Degraus!AF51*'Economias Agregadas'!AG54*12)-(Degraus!AF52*'Economias Agregadas'!AG54*12)-(Degraus!AF53*'Economias Agregadas'!AG54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG54*12*AG126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Economias Agregadas'!AG54*12*AG127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Economias Agregadas'!AG54*12*AG128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH129*(AH54-(Degraus!AG51*'Economias Agregadas'!AH54*12)-(Degraus!AG52*'Economias Agregadas'!AH54*12)-(Degraus!AG53*'Economias Agregadas'!AH54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH54*12*AH126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Economias Agregadas'!AH54*12*AH127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Economias Agregadas'!AH54*12*AH128","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI129*(AI54-(Degraus!AH51*'Economias Agregadas'!AI54*12)-(Degraus!AH52*'Economias Agregadas'!AI54*12)-(Degraus!AH53*'Economias Agregadas'!AI54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI54*12*AI126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Economias Agregadas'!AI54*12*AI127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Economias Agregadas'!AI54*12*AI128","v":0},null,0]
[null,"TARIFA SOCIAL",5,{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D130*(D55-(Degraus!C51*'Economias Agregadas'!D55*12)-(Degraus!C52*'Economias Agregadas'!D55*12)-(Degraus!C53*'Economias Agregadas'!D55*12)-(Degraus!C54*'Economias Agregadas'!D55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D55*12*D126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Economias Agregadas'!D55*12*D127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Economias Agregadas'!D55*12*D128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Economias Agregadas'!D55*12*D129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E130*(E55-(Degraus!D51*'Economias Agregadas'!E55*12)-(Degraus!D52*'Economias Agregadas'!E55*12)-(Degraus!D53*'Economias Agregadas'!E55*12)-(Degraus!D54*'Economias Agregadas'!E55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E55*12*E126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Economias Agregadas'!E55*12*E127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Economias Agregadas'!E55*12*E128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Economias Agregadas'!E55*12*E129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F130*(F55-(Degraus!E51*'Economias Agregadas'!F55*12)-(Degraus!E52*'Economias Agregadas'!F55*12)-(Degraus!E53*'Economias Agregadas'!F55*12)-(Degraus!E54*'Economias Agregadas'!F55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F55*12*F126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Economias Agregadas'!F55*12*F127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Economias Agregadas'!F55*12*F128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Economias Agregadas'!F55*12*F129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G130*(G55-(Degraus!F51*'Economias Agregadas'!G55*12)-(Degraus!F52*'Economias Agregadas'!G55*12)-(Degraus!F53*'Economias Agregadas'!G55*12)-(Degraus!F54*'Economias Agregadas'!G55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G55*12*G126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Economias Agregadas'!G55*12*G127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Economias Agregadas'!G55*12*G128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Economias Agregadas'!G55*12*G129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H130*(H55-(Degraus!G51*'Economias Agregadas'!H55*12)-(Degraus!G52*'Economias Agregadas'!H55*12)-(Degraus!G53*'Economias Agregadas'!H55*12)-(Degraus!G54*'Economias Agregadas'!H55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H55*12*H126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Economias Agregadas'!H55*12*H127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Economias Agregadas'!H55*12*H128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Economias Agregadas'!H55*12*H129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I130*(I55-(Degraus!H51*'Economias Agregadas'!I55*12)-(Degraus!H52*'Economias Agregadas'!I55*12)-(Degraus!H53*'Economias Agregadas'!I55*12)-(Degraus!H54*'Economias Agregadas'!I55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I55*12*I126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Economias Agregadas'!I55*12*I127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Economias Agregadas'!I55*12*I128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Economias Agregadas'!I55*12*I129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J130*(J55-(Degraus!I51*'Economias Agregadas'!J55*12)-(Degraus!I52*'Economias Agregadas'!J55*12)-(Degraus!I53*'Economias Agregadas'!J55*12)-(Degraus!I54*'Economias Agregadas'!J55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J55*12*J126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Economias Agregadas'!J55*12*J127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Economias Agregadas'!J55*12*J128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Economias Agregadas'!J55*12*J129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K130*(K55-(Degraus!J51*'Economias Agregadas'!K55*12)-(Degraus!J52*'Economias Agregadas'!K55*12)-(Degraus!J53*'Economias Agregadas'!K55*12)-(Degraus!J54*'Economias Agregadas'!K55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K55*12*K126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Economias Agregadas'!K55*12*K127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Economias Agregadas'!K55*12*K128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Economias Agregadas'!K55*12*K129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L130*(L55-(Degraus!K51*'Economias Agregadas'!L55*12)-(Degraus!K52*'Economias Agregadas'!L55*12)-(Degraus!K53*'Economias Agregadas'!L55*12)-(Degraus!K54*'Economias Agregadas'!L55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L55*12*L126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Economias Agregadas'!L55*12*L127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Economias Agregadas'!L55*12*L128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Economias Agregadas'!L55*12*L129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M130*(M55-(Degraus!L51*'Economias Agregadas'!M55*12)-(Degraus!L52*'Economias Agregadas'!M55*12)-(Degraus!L53*'Economias Agregadas'!M55*12)-(Degraus!L54*'Economias Agregadas'!M55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M55*12*M126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Economias Agregadas'!M55*12*M127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Economias Agregadas'!M55*12*M128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Economias Agregadas'!M55*12*M129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N130*(N55-(Degraus!M51*'Economias Agregadas'!N55*12)-(Degraus!M52*'Economias Agregadas'!N55*12)-(Degraus!M53*'Economias Agregadas'!N55*12)-(Degraus!M54*'Economias Agregadas'!N55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N55*12*N126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Economias Agregadas'!N55*12*N127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Economias Agregadas'!N55*12*N128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Economias Agregadas'!N55*12*N129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O130*(O55-(Degraus!N51*'Economias Agregadas'!O55*12)-(Degraus!N52*'Economias Agregadas'!O55*12)-(Degraus!N53*'Economias Agregadas'!O55*12)-(Degraus!N54*'Economias Agregadas'!O55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O55*12*O126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Economias Agregadas'!O55*12*O127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Economias Agregadas'!O55*12*O128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Economias Agregadas'!O55*12*O129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P130*(P55-(Degraus!O51*'Economias Agregadas'!P55*12)-(Degraus!O52*'Economias Agregadas'!P55*12)-(Degraus!O53*'Economias Agregadas'!P55*12)-(Degraus!O54*'Economias Agregadas'!P55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P55*12*P126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Economias Agregadas'!P55*12*P127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Economias Agregadas'!P55*12*P128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Economias Agregadas'!P55*12*P129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q130*(Q55-(Degraus!P51*'Economias Agregadas'!Q55*12)-(Degraus!P52*'Economias Agregadas'!Q55*12)-(Degraus!P53*'Economias Agregadas'!Q55*12)-(Degraus!P54*'Economias Agregadas'!Q55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q55*12*Q126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Economias Agregadas'!Q55*12*Q127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Economias Agregadas'!Q55*12*Q128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Economias Agregadas'!Q55*12*Q129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R130*(R55-(Degraus!Q51*'Economias Agregadas'!R55*12)-(Degraus!Q52*'Economias Agregadas'!R55*12)-(Degraus!Q53*'Economias Agregadas'!R55*12)-(Degraus!Q54*'Economias Agregadas'!R55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R55*12*R126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Economias Agregadas'!R55*12*R127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Economias Agregadas'!R55*12*R128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Economias Agregadas'!R55*12*R129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S130*(S55-(Degraus!R51*'Economias Agregadas'!S55*12)-(Degraus!R52*'Economias Agregadas'!S55*12)-(Degraus!R53*'Economias Agregadas'!S55*12)-(Degraus!R54*'Economias Agregadas'!S55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S55*12*S126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Economias Agregadas'!S55*12*S127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Economias Agregadas'!S55*12*S128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Economias Agregadas'!S55*12*S129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T130*(T55-(Degraus!S51*'Economias Agregadas'!T55*12)-(Degraus!S52*'Economias Agregadas'!T55*12)-(Degraus!S53*'Economias Agregadas'!T55*12)-(Degraus!S54*'Economias Agregadas'!T55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T55*12*T126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Economias Agregadas'!T55*12*T127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Economias Agregadas'!T55*12*T128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Economias Agregadas'!T55*12*T129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U130*(U55-(Degraus!T51*'Economias Agregadas'!U55*12)-(Degraus!T52*'Economias Agregadas'!U55*12)-(Degraus!T53*'Economias Agregadas'!U55*12)-(Degraus!T54*'Economias Agregadas'!U55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U55*12*U126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Economias Agregadas'!U55*12*U127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Economias Agregadas'!U55*12*U128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Economias Agregadas'!U55*12*U129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V130*(V55-(Degraus!U51*'Economias Agregadas'!V55*12)-(Degraus!U52*'Economias Agregadas'!V55*12)-(Degraus!U53*'Economias Agregadas'!V55*12)-(Degraus!U54*'Economias Agregadas'!V55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V55*12*V126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Economias Agregadas'!V55*12*V127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Economias Agregadas'!V55*12*V128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Economias Agregadas'!V55*12*V129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W130*(W55-(Degraus!V51*'Economias Agregadas'!W55*12)-(Degraus!V52*'Economias Agregadas'!W55*12)-(Degraus!V53*'Economias Agregadas'!W55*12)-(Degraus!V54*'Economias Agregadas'!W55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W55*12*W126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Economias Agregadas'!W55*12*W127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Economias Agregadas'!W55*12*W128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Economias Agregadas'!W55*12*W129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X130*(X55-(Degraus!W51*'Economias Agregadas'!X55*12)-(Degraus!W52*'Economias Agregadas'!X55*12)-(Degraus!W53*'Economias Agregadas'!X55*12)-(Degraus!W54*'Economias Agregadas'!X55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X55*12*X126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Economias Agregadas'!X55*12*X127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Economias Agregadas'!X55*12*X128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Economias Agregadas'!X55*12*X129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y130*(Y55-(Degraus!X51*'Economias Agregadas'!Y55*12)-(Degraus!X52*'Economias Agregadas'!Y55*12)-(Degraus!X53*'Economias Agregadas'!Y55*12)-(Degraus!X54*'Economias Agregadas'!Y55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y55*12*Y126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Economias Agregadas'!Y55*12*Y127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Economias Agregadas'!Y55*12*Y128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Economias Agregadas'!Y55*12*Y129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z130*(Z55-(Degraus!Y51*'Economias Agregadas'!Z55*12)-(Degraus!Y52*'Economias Agregadas'!Z55*12)-(Degraus!Y53*'Economias Agregadas'!Z55*12)-(Degraus!Y54*'Economias Agregadas'!Z55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z55*12*Z126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Economias Agregadas'!Z55*12*Z127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Economias Agregadas'!Z55*12*Z128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Economias Agregadas'!Z55*12*Z129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA130*(AA55-(Degraus!Z51*'Economias Agregadas'!AA55*12)-(Degraus!Z52*'Economias Agregadas'!AA55*12)-(Degraus!Z53*'Economias Agregadas'!AA55*12)-(Degraus!Z54*'Economias Agregadas'!AA55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA55*12*AA126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Economias Agregadas'!AA55*12*AA127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Economias Agregadas'!AA55*12*AA128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Economias Agregadas'!AA55*12*AA129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB130*(AB55-(Degraus!AA51*'Economias Agregadas'!AB55*12)-(Degraus!AA52*'Economias Agregadas'!AB55*12)-(Degraus!AA53*'Economias Agregadas'!AB55*12)-(Degraus!AA54*'Economias Agregadas'!AB55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB55*12*AB126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Economias Agregadas'!AB55*12*AB127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Economias Agregadas'!AB55*12*AB128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Economias Agregadas'!AB55*12*AB129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC130*(AC55-(Degraus!AB51*'Economias Agregadas'!AC55*12)-(Degraus!AB52*'Economias Agregadas'!AC55*12)-(Degraus!AB53*'Economias Agregadas'!AC55*12)-(Degraus!AB54*'Economias Agregadas'!AC55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC55*12*AC126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Economias Agregadas'!AC55*12*AC127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Economias Agregadas'!AC55*12*AC128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Economias Agregadas'!AC55*12*AC129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD130*(AD55-(Degraus!AC51*'Economias Agregadas'!AD55*12)-(Degraus!AC52*'Economias Agregadas'!AD55*12)-(Degraus!AC53*'Economias Agregadas'!AD55*12)-(Degraus!AC54*'Economias Agregadas'!AD55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD55*12*AD126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Economias Agregadas'!AD55*12*AD127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Economias Agregadas'!AD55*12*AD128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Economias Agregadas'!AD55*12*AD129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE130*(AE55-(Degraus!AD51*'Economias Agregadas'!AE55*12)-(Degraus!AD52*'Economias Agregadas'!AE55*12)-(Degraus!AD53*'Economias Agregadas'!AE55*12)-(Degraus!AD54*'Economias Agregadas'!AE55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE55*12*AE126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Economias Agregadas'!AE55*12*AE127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Economias Agregadas'!AE55*12*AE128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Economias Agregadas'!AE55*12*AE129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF130*(AF55-(Degraus!AE51*'Economias Agregadas'!AF55*12)-(Degraus!AE52*'Economias Agregadas'!AF55*12)-(Degraus!AE53*'Economias Agregadas'!AF55*12)-(Degraus!AE54*'Economias Agregadas'!AF55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF55*12*AF126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Economias Agregadas'!AF55*12*AF127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Economias Agregadas'!AF55*12*AF128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Economias Agregadas'!AF55*12*AF129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG130*(AG55-(Degraus!AF51*'Economias Agregadas'!AG55*12)-(Degraus!AF52*'Economias Agregadas'!AG55*12)-(Degraus!AF53*'Economias Agregadas'!AG55*12)-(Degraus!AF54*'Economias Agregadas'!AG55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG55*12*AG126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Economias Agregadas'!AG55*12*AG127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Economias Agregadas'!AG55*12*AG128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Economias Agregadas'!AG55*12*AG129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH130*(AH55-(Degraus!AG51*'Economias Agregadas'!AH55*12)-(Degraus!AG52*'Economias Agregadas'!AH55*12)-(Degraus!AG53*'Economias Agregadas'!AH55*12)-(Degraus!AG54*'Economias Agregadas'!AH55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH55*12*AH126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Economias Agregadas'!AH55*12*AH127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Economias Agregadas'!AH55*12*AH128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Economias Agregadas'!AH55*12*AH129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI130*(AI55-(Degraus!AH51*'Economias Agregadas'!AI55*12)-(Degraus!AH52*'Economias Agregadas'!AI55*12)-(Degraus!AH53*'Economias Agregadas'!AI55*12)-(Degraus!AH54*'Economias Agregadas'!AI55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI55*12*AI126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Economias Agregadas'!AI55*12*AI127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Economias Agregadas'!AI55*12*AI128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Economias Agregadas'!AI55*12*AI129","v":0},null,0]
[null,"TARIFA SOCIAL",6,{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D131*(D56-(Degraus!C51*'Economias Agregadas'!D56*12)-(Degraus!C52*'Economias Agregadas'!D56*12)-(Degraus!C53*'Economias Agregadas'!D56*12)-(Degraus!C54*'Economias Agregadas'!D56*12)-(Degraus!C55*'Economias Agregadas'!D56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D56*12*D126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Economias Agregadas'!D56*12*D127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Economias Agregadas'!D56*12*D128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Economias Agregadas'!D56*12*D129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C55*'Economias Agregadas'!D56*12*D130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E131*(E56-(Degraus!D51*'Economias Agregadas'!E56*12)-(Degraus!D52*'Economias Agregadas'!E56*12)-(Degraus!D53*'Economias Agregadas'!E56*12)-(Degraus!D54*'Economias Agregadas'!E56*12)-(Degraus!D55*'Economias Agregadas'!E56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E56*12*E126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Economias Agregadas'!E56*12*E127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Economias Agregadas'!E56*12*E128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Economias Agregadas'!E56*12*E129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D55*'Economias Agregadas'!E56*12*E130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F131*(F56-(Degraus!E51*'Economias Agregadas'!F56*12)-(Degraus!E52*'Economias Agregadas'!F56*12)-(Degraus!E53*'Economias Agregadas'!F56*12)-(Degraus!E54*'Economias Agregadas'!F56*12)-(Degraus!E55*'Economias Agregadas'!F56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F56*12*F126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Economias Agregadas'!F56*12*F127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Economias Agregadas'!F56*12*F128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Economias Agregadas'!F56*12*F129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E55*'Economias Agregadas'!F56*12*F130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G131*(G56-(Degraus!F51*'Economias Agregadas'!G56*12)-(Degraus!F52*'Economias Agregadas'!G56*12)-(Degraus!F53*'Economias Agregadas'!G56*12)-(Degraus!F54*'Economias Agregadas'!G56*12)-(Degraus!F55*'Economias Agregadas'!G56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G56*12*G126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Economias Agregadas'!G56*12*G127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Economias Agregadas'!G56*12*G128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Economias Agregadas'!G56*12*G129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F55*'Economias Agregadas'!G56*12*G130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H131*(H56-(Degraus!G51*'Economias Agregadas'!H56*12)-(Degraus!G52*'Economias Agregadas'!H56*12)-(Degraus!G53*'Economias Agregadas'!H56*12)-(Degraus!G54*'Economias Agregadas'!H56*12)-(Degraus!G55*'Economias Agregadas'!H56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H56*12*H126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Economias Agregadas'!H56*12*H127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Economias Agregadas'!H56*12*H128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Economias Agregadas'!H56*12*H129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G55*'Economias Agregadas'!H56*12*H130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I131*(I56-(Degraus!H51*'Economias Agregadas'!I56*12)-(Degraus!H52*'Economias Agregadas'!I56*12)-(Degraus!H53*'Economias Agregadas'!I56*12)-(Degraus!H54*'Economias Agregadas'!I56*12)-(Degraus!H55*'Economias Agregadas'!I56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I56*12*I126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Economias Agregadas'!I56*12*I127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Economias Agregadas'!I56*12*I128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Economias Agregadas'!I56*12*I129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H55*'Economias Agregadas'!I56*12*I130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J131*(J56-(Degraus!I51*'Economias Agregadas'!J56*12)-(Degraus!I52*'Economias Agregadas'!J56*12)-(Degraus!I53*'Economias Agregadas'!J56*12)-(Degraus!I54*'Economias Agregadas'!J56*12)-(Degraus!I55*'Economias Agregadas'!J56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J56*12*J126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Economias Agregadas'!J56*12*J127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Economias Agregadas'!J56*12*J128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Economias Agregadas'!J56*12*J129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I55*'Economias Agregadas'!J56*12*J130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K131*(K56-(Degraus!J51*'Economias Agregadas'!K56*12)-(Degraus!J52*'Economias Agregadas'!K56*12)-(Degraus!J53*'Economias Agregadas'!K56*12)-(Degraus!J54*'Economias Agregadas'!K56*12)-(Degraus!J55*'Economias Agregadas'!K56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K56*12*K126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Economias Agregadas'!K56*12*K127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Economias Agregadas'!K56*12*K128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Economias Agregadas'!K56*12*K129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J55*'Economias Agregadas'!K56*12*K130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L131*(L56-(Degraus!K51*'Economias Agregadas'!L56*12)-(Degraus!K52*'Economias Agregadas'!L56*12)-(Degraus!K53*'Economias Agregadas'!L56*12)-(Degraus!K54*'Economias Agregadas'!L56*12)-(Degraus!K55*'Economias Agregadas'!L56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L56*12*L126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Economias Agregadas'!L56*12*L127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Economias Agregadas'!L56*12*L128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Economias Agregadas'!L56*12*L129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K55*'Economias Agregadas'!L56*12*L130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M131*(M56-(Degraus!L51*'Economias Agregadas'!M56*12)-(Degraus!L52*'Economias Agregadas'!M56*12)-(Degraus!L53*'Economias Agregadas'!M56*12)-(Degraus!L54*'Economias Agregadas'!M56*12)-(Degraus!L55*'Economias Agregadas'!M56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M56*12*M126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Economias Agregadas'!M56*12*M127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Economias Agregadas'!M56*12*M128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Economias Agregadas'!M56*12*M129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L55*'Economias Agregadas'!M56*12*M130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N131*(N56-(Degraus!M51*'Economias Agregadas'!N56*12)-(Degraus!M52*'Economias Agregadas'!N56*12)-(Degraus!M53*'Economias Agregadas'!N56*12)-(Degraus!M54*'Economias Agregadas'!N56*12)-(Degraus!M55*'Economias Agregadas'!N56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N56*12*N126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Economias Agregadas'!N56*12*N127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Economias Agregadas'!N56*12*N128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Economias Agregadas'!N56*12*N129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M55*'Economias Agregadas'!N56*12*N130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O131*(O56-(Degraus!N51*'Economias Agregadas'!O56*12)-(Degraus!N52*'Economias Agregadas'!O56*12)-(Degraus!N53*'Economias Agregadas'!O56*12)-(Degraus!N54*'Economias Agregadas'!O56*12)-(Degraus!N55*'Economias Agregadas'!O56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O56*12*O126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Economias Agregadas'!O56*12*O127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Economias Agregadas'!O56*12*O128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Economias Agregadas'!O56*12*O129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N55*'Economias Agregadas'!O56*12*O130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P131*(P56-(Degraus!O51*'Economias Agregadas'!P56*12)-(Degraus!O52*'Economias Agregadas'!P56*12)-(Degraus!O53*'Economias Agregadas'!P56*12)-(Degraus!O54*'Economias Agregadas'!P56*12)-(Degraus!O55*'Economias Agregadas'!P56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P56*12*P126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Economias Agregadas'!P56*12*P127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Economias Agregadas'!P56*12*P128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Economias Agregadas'!P56*12*P129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O55*'Economias Agregadas'!P56*12*P130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q131*(Q56-(Degraus!P51*'Economias Agregadas'!Q56*12)-(Degraus!P52*'Economias Agregadas'!Q56*12)-(Degraus!P53*'Economias Agregadas'!Q56*12)-(Degraus!P54*'Economias Agregadas'!Q56*12)-(Degraus!P55*'Economias Agregadas'!Q56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q56*12*Q126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Economias Agregadas'!Q56*12*Q127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Economias Agregadas'!Q56*12*Q128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Economias Agregadas'!Q56*12*Q129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P55*'Economias Agregadas'!Q56*12*Q130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R131*(R56-(Degraus!Q51*'Economias Agregadas'!R56*12)-(Degraus!Q52*'Economias Agregadas'!R56*12)-(Degraus!Q53*'Economias Agregadas'!R56*12)-(Degraus!Q54*'Economias Agregadas'!R56*12)-(Degraus!Q55*'Economias Agregadas'!R56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R56*12*R126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Economias Agregadas'!R56*12*R127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Economias Agregadas'!R56*12*R128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Economias Agregadas'!R56*12*R129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q55*'Economias Agregadas'!R56*12*R130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S131*(S56-(Degraus!R51*'Economias Agregadas'!S56*12)-(Degraus!R52*'Economias Agregadas'!S56*12)-(Degraus!R53*'Economias Agregadas'!S56*12)-(Degraus!R54*'Economias Agregadas'!S56*12)-(Degraus!R55*'Economias Agregadas'!S56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S56*12*S126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Economias Agregadas'!S56*12*S127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Economias Agregadas'!S56*12*S128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Economias Agregadas'!S56*12*S129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R55*'Economias Agregadas'!S56*12*S130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T131*(T56-(Degraus!S51*'Economias Agregadas'!T56*12)-(Degraus!S52*'Economias Agregadas'!T56*12)-(Degraus!S53*'Economias Agregadas'!T56*12)-(Degraus!S54*'Economias Agregadas'!T56*12)-(Degraus!S55*'Economias Agregadas'!T56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T56*12*T126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Economias Agregadas'!T56*12*T127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Economias Agregadas'!T56*12*T128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Economias Agregadas'!T56*12*T129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S55*'Economias Agregadas'!T56*12*T130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U131*(U56-(Degraus!T51*'Economias Agregadas'!U56*12)-(Degraus!T52*'Economias Agregadas'!U56*12)-(Degraus!T53*'Economias Agregadas'!U56*12)-(Degraus!T54*'Economias Agregadas'!U56*12)-(Degraus!T55*'Economias Agregadas'!U56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U56*12*U126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Economias Agregadas'!U56*12*U127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Economias Agregadas'!U56*12*U128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Economias Agregadas'!U56*12*U129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T55*'Economias Agregadas'!U56*12*U130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V131*(V56-(Degraus!U51*'Economias Agregadas'!V56*12)-(Degraus!U52*'Economias Agregadas'!V56*12)-(Degraus!U53*'Economias Agregadas'!V56*12)-(Degraus!U54*'Economias Agregadas'!V56*12)-(Degraus!U55*'Economias Agregadas'!V56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V56*12*V126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Economias Agregadas'!V56*12*V127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Economias Agregadas'!V56*12*V128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Economias Agregadas'!V56*12*V129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U55*'Economias Agregadas'!V56*12*V130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W131*(W56-(Degraus!V51*'Economias Agregadas'!W56*12)-(Degraus!V52*'Economias Agregadas'!W56*12)-(Degraus!V53*'Economias Agregadas'!W56*12)-(Degraus!V54*'Economias Agregadas'!W56*12)-(Degraus!V55*'Economias Agregadas'!W56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W56*12*W126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Economias Agregadas'!W56*12*W127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Economias Agregadas'!W56*12*W128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Economias Agregadas'!W56*12*W129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V55*'Economias Agregadas'!W56*12*W130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X131*(X56-(Degraus!W51*'Economias Agregadas'!X56*12)-(Degraus!W52*'Economias Agregadas'!X56*12)-(Degraus!W53*'Economias Agregadas'!X56*12)-(Degraus!W54*'Economias Agregadas'!X56*12)-(Degraus!W55*'Economias Agregadas'!X56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X56*12*X126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Economias Agregadas'!X56*12*X127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Economias Agregadas'!X56*12*X128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Economias Agregadas'!X56*12*X129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W55*'Economias Agregadas'!X56*12*X130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y131*(Y56-(Degraus!X51*'Economias Agregadas'!Y56*12)-(Degraus!X52*'Economias Agregadas'!Y56*12)-(Degraus!X53*'Economias Agregadas'!Y56*12)-(Degraus!X54*'Economias Agregadas'!Y56*12)-(Degraus!X55*'Economias Agregadas'!Y56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y56*12*Y126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Economias Agregadas'!Y56*12*Y127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Economias Agregadas'!Y56*12*Y128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Economias Agregadas'!Y56*12*Y129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X55*'Economias Agregadas'!Y56*12*Y130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z131*(Z56-(Degraus!Y51*'Economias Agregadas'!Z56*12)-(Degraus!Y52*'Economias Agregadas'!Z56*12)-(Degraus!Y53*'Economias Agregadas'!Z56*12)-(Degraus!Y54*'Economias Agregadas'!Z56*12)-(Degraus!Y55*'Economias Agregadas'!Z56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z56*12*Z126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Economias Agregadas'!Z56*12*Z127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Economias Agregadas'!Z56*12*Z128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Economias Agregadas'!Z56*12*Z129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y55*'Economias Agregadas'!Z56*12*Z130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA131*(AA56-(Degraus!Z51*'Economias Agregadas'!AA56*12)-(Degraus!Z52*'Economias Agregadas'!AA56*12)-(Degraus!Z53*'Economias Agregadas'!AA56*12)-(Degraus!Z54*'Economias Agregadas'!AA56*12)-(Degraus!Z55*'Economias Agregadas'!AA56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA56*12*AA126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Economias Agregadas'!AA56*12*AA127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Economias Agregadas'!AA56*12*AA128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Economias Agregadas'!AA56*12*AA129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z55*'Economias Agregadas'!AA56*12*AA130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB131*(AB56-(Degraus!AA51*'Economias Agregadas'!AB56*12)-(Degraus!AA52*'Economias Agregadas'!AB56*12)-(Degraus!AA53*'Economias Agregadas'!AB56*12)-(Degraus!AA54*'Economias Agregadas'!AB56*12)-(Degraus!AA55*'Economias Agregadas'!AB56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB56*12*AB126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Economias Agregadas'!AB56*12*AB127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Economias Agregadas'!AB56*12*AB128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Economias Agregadas'!AB56*12*AB129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA55*'Economias Agregadas'!AB56*12*AB130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC131*(AC56-(Degraus!AB51*'Economias Agregadas'!AC56*12)-(Degraus!AB52*'Economias Agregadas'!AC56*12)-(Degraus!AB53*'Economias Agregadas'!AC56*12)-(Degraus!AB54*'Economias Agregadas'!AC56*12)-(Degraus!AB55*'Economias Agregadas'!AC56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC56*12*AC126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Economias Agregadas'!AC56*12*AC127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Economias Agregadas'!AC56*12*AC128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Economias Agregadas'!AC56*12*AC129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB55*'Economias Agregadas'!AC56*12*AC130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD131*(AD56-(Degraus!AC51*'Economias Agregadas'!AD56*12)-(Degraus!AC52*'Economias Agregadas'!AD56*12)-(Degraus!AC53*'Economias Agregadas'!AD56*12)-(Degraus!AC54*'Economias Agregadas'!AD56*12)-(Degraus!AC55*'Economias Agregadas'!AD56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD56*12*AD126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Economias Agregadas'!AD56*12*AD127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Economias Agregadas'!AD56*12*AD128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Economias Agregadas'!AD56*12*AD129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC55*'Economias Agregadas'!AD56*12*AD130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE131*(AE56-(Degraus!AD51*'Economias Agregadas'!AE56*12)-(Degraus!AD52*'Economias Agregadas'!AE56*12)-(Degraus!AD53*'Economias Agregadas'!AE56*12)-(Degraus!AD54*'Economias Agregadas'!AE56*12)-(Degraus!AD55*'Economias Agregadas'!AE56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE56*12*AE126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Economias Agregadas'!AE56*12*AE127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Economias Agregadas'!AE56*12*AE128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Economias Agregadas'!AE56*12*AE129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD55*'Economias Agregadas'!AE56*12*AE130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF131*(AF56-(Degraus!AE51*'Economias Agregadas'!AF56*12)-(Degraus!AE52*'Economias Agregadas'!AF56*12)-(Degraus!AE53*'Economias Agregadas'!AF56*12)-(Degraus!AE54*'Economias Agregadas'!AF56*12)-(Degraus!AE55*'Economias Agregadas'!AF56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF56*12*AF126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Economias Agregadas'!AF56*12*AF127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Economias Agregadas'!AF56*12*AF128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Economias Agregadas'!AF56*12*AF129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE55*'Economias Agregadas'!AF56*12*AF130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG131*(AG56-(Degraus!AF51*'Economias Agregadas'!AG56*12)-(Degraus!AF52*'Economias Agregadas'!AG56*12)-(Degraus!AF53*'Economias Agregadas'!AG56*12)-(Degraus!AF54*'Economias Agregadas'!AG56*12)-(Degraus!AF55*'Economias Agregadas'!AG56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG56*12*AG126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Economias Agregadas'!AG56*12*AG127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Economias Agregadas'!AG56*12*AG128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Economias Agregadas'!AG56*12*AG129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF55*'Economias Agregadas'!AG56*12*AG130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH131*(AH56-(Degraus!AG51*'Economias Agregadas'!AH56*12)-(Degraus!AG52*'Economias Agregadas'!AH56*12)-(Degraus!AG53*'Economias Agregadas'!AH56*12)-(Degraus!AG54*'Economias Agregadas'!AH56*12)-(Degraus!AG55*'Economias Agregadas'!AH56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH56*12*AH126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Economias Agregadas'!AH56*12*AH127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Economias Agregadas'!AH56*12*AH128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Economias Agregadas'!AH56*12*AH129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG55*'Economias Agregadas'!AH56*12*AH130","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI131*(AI56-(Degraus!AH51*'Economias Agregadas'!AI56*12)-(Degraus!AH52*'Economias Agregadas'!AI56*12)-(Degraus!AH53*'Economias Agregadas'!AI56*12)-(Degraus!AH54*'Economias Agregadas'!AI56*12)-(Degraus!AH55*'Economias Agregadas'!AI56*12))+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI56*12*AI126+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Economias Agregadas'!AI56*12*AI127+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Economias Agregadas'!AI56*12*AI128+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Economias Agregadas'!AI56*12*AI129+VLOOKUP('Volumes Agregados'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH55*'Economias Agregadas'!AI56*12*AI130","v":0},null,0]
[null,"TARIFA SOCIAL",7,{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D132*(D57-(Degraus!C51*'Economias Agregadas'!D57*12)-(Degraus!C52*'Economias Agregadas'!D57*12)-(Degraus!C53*'Economias Agregadas'!D57*12)-(Degraus!C54*'Economias Agregadas'!D57*12)-(Degraus!C55*'Economias Agregadas'!D57*12)-(Degraus!C56*'Economias Agregadas'!D57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D57*12*D126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Economias Agregadas'!D57*12*D127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Economias Agregadas'!D57*12*D128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Economias Agregadas'!D57*12*D129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C55*'Economias Agregadas'!D57*12*D130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C56*'Economias Agregadas'!D57*12*D131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E132*(E57-(Degraus!D51*'Economias Agregadas'!E57*12)-(Degraus!D52*'Economias Agregadas'!E57*12)-(Degraus!D53*'Economias Agregadas'!E57*12)-(Degraus!D54*'Economias Agregadas'!E57*12)-(Degraus!D55*'Economias Agregadas'!E57*12)-(Degraus!D56*'Economias Agregadas'!E57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E57*12*E126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Economias Agregadas'!E57*12*E127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Economias Agregadas'!E57*12*E128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Economias Agregadas'!E57*12*E129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D55*'Economias Agregadas'!E57*12*E130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D56*'Economias Agregadas'!E57*12*E131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F132*(F57-(Degraus!E51*'Economias Agregadas'!F57*12)-(Degraus!E52*'Economias Agregadas'!F57*12)-(Degraus!E53*'Economias Agregadas'!F57*12)-(Degraus!E54*'Economias Agregadas'!F57*12)-(Degraus!E55*'Economias Agregadas'!F57*12)-(Degraus!E56*'Economias Agregadas'!F57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F57*12*F126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Economias Agregadas'!F57*12*F127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Economias Agregadas'!F57*12*F128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Economias Agregadas'!F57*12*F129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E55*'Economias Agregadas'!F57*12*F130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E56*'Economias Agregadas'!F57*12*F131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G132*(G57-(Degraus!F51*'Economias Agregadas'!G57*12)-(Degraus!F52*'Economias Agregadas'!G57*12)-(Degraus!F53*'Economias Agregadas'!G57*12)-(Degraus!F54*'Economias Agregadas'!G57*12)-(Degraus!F55*'Economias Agregadas'!G57*12)-(Degraus!F56*'Economias Agregadas'!G57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G57*12*G126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Economias Agregadas'!G57*12*G127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Economias Agregadas'!G57*12*G128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Economias Agregadas'!G57*12*G129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F55*'Economias Agregadas'!G57*12*G130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F56*'Economias Agregadas'!G57*12*G131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H132*(H57-(Degraus!G51*'Economias Agregadas'!H57*12)-(Degraus!G52*'Economias Agregadas'!H57*12)-(Degraus!G53*'Economias Agregadas'!H57*12)-(Degraus!G54*'Economias Agregadas'!H57*12)-(Degraus!G55*'Economias Agregadas'!H57*12)-(Degraus!G56*'Economias Agregadas'!H57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H57*12*H126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Economias Agregadas'!H57*12*H127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Economias Agregadas'!H57*12*H128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Economias Agregadas'!H57*12*H129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G55*'Economias Agregadas'!H57*12*H130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G56*'Economias Agregadas'!H57*12*H131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I132*(I57-(Degraus!H51*'Economias Agregadas'!I57*12)-(Degraus!H52*'Economias Agregadas'!I57*12)-(Degraus!H53*'Economias Agregadas'!I57*12)-(Degraus!H54*'Economias Agregadas'!I57*12)-(Degraus!H55*'Economias Agregadas'!I57*12)-(Degraus!H56*'Economias Agregadas'!I57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I57*12*I126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Economias Agregadas'!I57*12*I127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Economias Agregadas'!I57*12*I128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Economias Agregadas'!I57*12*I129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H55*'Economias Agregadas'!I57*12*I130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H56*'Economias Agregadas'!I57*12*I131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J132*(J57-(Degraus!I51*'Economias Agregadas'!J57*12)-(Degraus!I52*'Economias Agregadas'!J57*12)-(Degraus!I53*'Economias Agregadas'!J57*12)-(Degraus!I54*'Economias Agregadas'!J57*12)-(Degraus!I55*'Economias Agregadas'!J57*12)-(Degraus!I56*'Economias Agregadas'!J57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J57*12*J126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Economias Agregadas'!J57*12*J127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Economias Agregadas'!J57*12*J128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Economias Agregadas'!J57*12*J129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I55*'Economias Agregadas'!J57*12*J130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I56*'Economias Agregadas'!J57*12*J131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K132*(K57-(Degraus!J51*'Economias Agregadas'!K57*12)-(Degraus!J52*'Economias Agregadas'!K57*12)-(Degraus!J53*'Economias Agregadas'!K57*12)-(Degraus!J54*'Economias Agregadas'!K57*12)-(Degraus!J55*'Economias Agregadas'!K57*12)-(Degraus!J56*'Economias Agregadas'!K57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K57*12*K126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Economias Agregadas'!K57*12*K127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Economias Agregadas'!K57*12*K128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Economias Agregadas'!K57*12*K129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J55*'Economias Agregadas'!K57*12*K130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J56*'Economias Agregadas'!K57*12*K131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L132*(L57-(Degraus!K51*'Economias Agregadas'!L57*12)-(Degraus!K52*'Economias Agregadas'!L57*12)-(Degraus!K53*'Economias Agregadas'!L57*12)-(Degraus!K54*'Economias Agregadas'!L57*12)-(Degraus!K55*'Economias Agregadas'!L57*12)-(Degraus!K56*'Economias Agregadas'!L57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L57*12*L126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Economias Agregadas'!L57*12*L127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Economias Agregadas'!L57*12*L128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Economias Agregadas'!L57*12*L129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K55*'Economias Agregadas'!L57*12*L130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K56*'Economias Agregadas'!L57*12*L131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M132*(M57-(Degraus!L51*'Economias Agregadas'!M57*12)-(Degraus!L52*'Economias Agregadas'!M57*12)-(Degraus!L53*'Economias Agregadas'!M57*12)-(Degraus!L54*'Economias Agregadas'!M57*12)-(Degraus!L55*'Economias Agregadas'!M57*12)-(Degraus!L56*'Economias Agregadas'!M57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M57*12*M126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Economias Agregadas'!M57*12*M127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Economias Agregadas'!M57*12*M128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Economias Agregadas'!M57*12*M129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L55*'Economias Agregadas'!M57*12*M130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L56*'Economias Agregadas'!M57*12*M131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N132*(N57-(Degraus!M51*'Economias Agregadas'!N57*12)-(Degraus!M52*'Economias Agregadas'!N57*12)-(Degraus!M53*'Economias Agregadas'!N57*12)-(Degraus!M54*'Economias Agregadas'!N57*12)-(Degraus!M55*'Economias Agregadas'!N57*12)-(Degraus!M56*'Economias Agregadas'!N57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N57*12*N126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Economias Agregadas'!N57*12*N127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Economias Agregadas'!N57*12*N128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Economias Agregadas'!N57*12*N129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M55*'Economias Agregadas'!N57*12*N130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M56*'Economias Agregadas'!N57*12*N131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O132*(O57-(Degraus!N51*'Economias Agregadas'!O57*12)-(Degraus!N52*'Economias Agregadas'!O57*12)-(Degraus!N53*'Economias Agregadas'!O57*12)-(Degraus!N54*'Economias Agregadas'!O57*12)-(Degraus!N55*'Economias Agregadas'!O57*12)-(Degraus!N56*'Economias Agregadas'!O57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O57*12*O126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Economias Agregadas'!O57*12*O127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Economias Agregadas'!O57*12*O128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Economias Agregadas'!O57*12*O129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N55*'Economias Agregadas'!O57*12*O130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N56*'Economias Agregadas'!O57*12*O131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P132*(P57-(Degraus!O51*'Economias Agregadas'!P57*12)-(Degraus!O52*'Economias Agregadas'!P57*12)-(Degraus!O53*'Economias Agregadas'!P57*12)-(Degraus!O54*'Economias Agregadas'!P57*12)-(Degraus!O55*'Economias Agregadas'!P57*12)-(Degraus!O56*'Economias Agregadas'!P57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P57*12*P126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Economias Agregadas'!P57*12*P127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Economias Agregadas'!P57*12*P128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Economias Agregadas'!P57*12*P129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O55*'Economias Agregadas'!P57*12*P130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O56*'Economias Agregadas'!P57*12*P131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q132*(Q57-(Degraus!P51*'Economias Agregadas'!Q57*12)-(Degraus!P52*'Economias Agregadas'!Q57*12)-(Degraus!P53*'Economias Agregadas'!Q57*12)-(Degraus!P54*'Economias Agregadas'!Q57*12)-(Degraus!P55*'Economias Agregadas'!Q57*12)-(Degraus!P56*'Economias Agregadas'!Q57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q57*12*Q126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Economias Agregadas'!Q57*12*Q127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Economias Agregadas'!Q57*12*Q128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Economias Agregadas'!Q57*12*Q129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P55*'Economias Agregadas'!Q57*12*Q130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P56*'Economias Agregadas'!Q57*12*Q131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R132*(R57-(Degraus!Q51*'Economias Agregadas'!R57*12)-(Degraus!Q52*'Economias Agregadas'!R57*12)-(Degraus!Q53*'Economias Agregadas'!R57*12)-(Degraus!Q54*'Economias Agregadas'!R57*12)-(Degraus!Q55*'Economias Agregadas'!R57*12)-(Degraus!Q56*'Economias Agregadas'!R57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R57*12*R126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Economias Agregadas'!R57*12*R127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Economias Agregadas'!R57*12*R128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Economias Agregadas'!R57*12*R129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q55*'Economias Agregadas'!R57*12*R130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q56*'Economias Agregadas'!R57*12*R131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S132*(S57-(Degraus!R51*'Economias Agregadas'!S57*12)-(Degraus!R52*'Economias Agregadas'!S57*12)-(Degraus!R53*'Economias Agregadas'!S57*12)-(Degraus!R54*'Economias Agregadas'!S57*12)-(Degraus!R55*'Economias Agregadas'!S57*12)-(Degraus!R56*'Economias Agregadas'!S57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S57*12*S126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Economias Agregadas'!S57*12*S127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Economias Agregadas'!S57*12*S128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Economias Agregadas'!S57*12*S129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R55*'Economias Agregadas'!S57*12*S130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R56*'Economias Agregadas'!S57*12*S131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T132*(T57-(Degraus!S51*'Economias Agregadas'!T57*12)-(Degraus!S52*'Economias Agregadas'!T57*12)-(Degraus!S53*'Economias Agregadas'!T57*12)-(Degraus!S54*'Economias Agregadas'!T57*12)-(Degraus!S55*'Economias Agregadas'!T57*12)-(Degraus!S56*'Economias Agregadas'!T57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T57*12*T126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Economias Agregadas'!T57*12*T127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Economias Agregadas'!T57*12*T128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Economias Agregadas'!T57*12*T129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S55*'Economias Agregadas'!T57*12*T130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S56*'Economias Agregadas'!T57*12*T131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U132*(U57-(Degraus!T51*'Economias Agregadas'!U57*12)-(Degraus!T52*'Economias Agregadas'!U57*12)-(Degraus!T53*'Economias Agregadas'!U57*12)-(Degraus!T54*'Economias Agregadas'!U57*12)-(Degraus!T55*'Economias Agregadas'!U57*12)-(Degraus!T56*'Economias Agregadas'!U57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U57*12*U126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Economias Agregadas'!U57*12*U127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Economias Agregadas'!U57*12*U128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Economias Agregadas'!U57*12*U129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T55*'Economias Agregadas'!U57*12*U130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T56*'Economias Agregadas'!U57*12*U131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V132*(V57-(Degraus!U51*'Economias Agregadas'!V57*12)-(Degraus!U52*'Economias Agregadas'!V57*12)-(Degraus!U53*'Economias Agregadas'!V57*12)-(Degraus!U54*'Economias Agregadas'!V57*12)-(Degraus!U55*'Economias Agregadas'!V57*12)-(Degraus!U56*'Economias Agregadas'!V57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V57*12*V126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Economias Agregadas'!V57*12*V127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Economias Agregadas'!V57*12*V128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Economias Agregadas'!V57*12*V129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U55*'Economias Agregadas'!V57*12*V130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U56*'Economias Agregadas'!V57*12*V131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W132*(W57-(Degraus!V51*'Economias Agregadas'!W57*12)-(Degraus!V52*'Economias Agregadas'!W57*12)-(Degraus!V53*'Economias Agregadas'!W57*12)-(Degraus!V54*'Economias Agregadas'!W57*12)-(Degraus!V55*'Economias Agregadas'!W57*12)-(Degraus!V56*'Economias Agregadas'!W57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W57*12*W126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Economias Agregadas'!W57*12*W127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Economias Agregadas'!W57*12*W128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Economias Agregadas'!W57*12*W129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V55*'Economias Agregadas'!W57*12*W130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V56*'Economias Agregadas'!W57*12*W131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X132*(X57-(Degraus!W51*'Economias Agregadas'!X57*12)-(Degraus!W52*'Economias Agregadas'!X57*12)-(Degraus!W53*'Economias Agregadas'!X57*12)-(Degraus!W54*'Economias Agregadas'!X57*12)-(Degraus!W55*'Economias Agregadas'!X57*12)-(Degraus!W56*'Economias Agregadas'!X57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X57*12*X126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Economias Agregadas'!X57*12*X127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Economias Agregadas'!X57*12*X128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Economias Agregadas'!X57*12*X129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W55*'Economias Agregadas'!X57*12*X130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W56*'Economias Agregadas'!X57*12*X131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y132*(Y57-(Degraus!X51*'Economias Agregadas'!Y57*12)-(Degraus!X52*'Economias Agregadas'!Y57*12)-(Degraus!X53*'Economias Agregadas'!Y57*12)-(Degraus!X54*'Economias Agregadas'!Y57*12)-(Degraus!X55*'Economias Agregadas'!Y57*12)-(Degraus!X56*'Economias Agregadas'!Y57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y57*12*Y126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Economias Agregadas'!Y57*12*Y127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Economias Agregadas'!Y57*12*Y128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Economias Agregadas'!Y57*12*Y129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X55*'Economias Agregadas'!Y57*12*Y130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X56*'Economias Agregadas'!Y57*12*Y131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z132*(Z57-(Degraus!Y51*'Economias Agregadas'!Z57*12)-(Degraus!Y52*'Economias Agregadas'!Z57*12)-(Degraus!Y53*'Economias Agregadas'!Z57*12)-(Degraus!Y54*'Economias Agregadas'!Z57*12)-(Degraus!Y55*'Economias Agregadas'!Z57*12)-(Degraus!Y56*'Economias Agregadas'!Z57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z57*12*Z126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Economias Agregadas'!Z57*12*Z127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Economias Agregadas'!Z57*12*Z128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Economias Agregadas'!Z57*12*Z129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y55*'Economias Agregadas'!Z57*12*Z130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y56*'Economias Agregadas'!Z57*12*Z131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA132*(AA57-(Degraus!Z51*'Economias Agregadas'!AA57*12)-(Degraus!Z52*'Economias Agregadas'!AA57*12)-(Degraus!Z53*'Economias Agregadas'!AA57*12)-(Degraus!Z54*'Economias Agregadas'!AA57*12)-(Degraus!Z55*'Economias Agregadas'!AA57*12)-(Degraus!Z56*'Economias Agregadas'!AA57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA57*12*AA126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Economias Agregadas'!AA57*12*AA127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Economias Agregadas'!AA57*12*AA128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Economias Agregadas'!AA57*12*AA129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z55*'Economias Agregadas'!AA57*12*AA130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z56*'Economias Agregadas'!AA57*12*AA131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB132*(AB57-(Degraus!AA51*'Economias Agregadas'!AB57*12)-(Degraus!AA52*'Economias Agregadas'!AB57*12)-(Degraus!AA53*'Economias Agregadas'!AB57*12)-(Degraus!AA54*'Economias Agregadas'!AB57*12)-(Degraus!AA55*'Economias Agregadas'!AB57*12)-(Degraus!AA56*'Economias Agregadas'!AB57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB57*12*AB126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Economias Agregadas'!AB57*12*AB127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Economias Agregadas'!AB57*12*AB128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Economias Agregadas'!AB57*12*AB129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA55*'Economias Agregadas'!AB57*12*AB130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA56*'Economias Agregadas'!AB57*12*AB131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC132*(AC57-(Degraus!AB51*'Economias Agregadas'!AC57*12)-(Degraus!AB52*'Economias Agregadas'!AC57*12)-(Degraus!AB53*'Economias Agregadas'!AC57*12)-(Degraus!AB54*'Economias Agregadas'!AC57*12)-(Degraus!AB55*'Economias Agregadas'!AC57*12)-(Degraus!AB56*'Economias Agregadas'!AC57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC57*12*AC126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Economias Agregadas'!AC57*12*AC127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Economias Agregadas'!AC57*12*AC128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Economias Agregadas'!AC57*12*AC129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB55*'Economias Agregadas'!AC57*12*AC130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB56*'Economias Agregadas'!AC57*12*AC131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD132*(AD57-(Degraus!AC51*'Economias Agregadas'!AD57*12)-(Degraus!AC52*'Economias Agregadas'!AD57*12)-(Degraus!AC53*'Economias Agregadas'!AD57*12)-(Degraus!AC54*'Economias Agregadas'!AD57*12)-(Degraus!AC55*'Economias Agregadas'!AD57*12)-(Degraus!AC56*'Economias Agregadas'!AD57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD57*12*AD126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Economias Agregadas'!AD57*12*AD127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Economias Agregadas'!AD57*12*AD128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Economias Agregadas'!AD57*12*AD129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC55*'Economias Agregadas'!AD57*12*AD130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC56*'Economias Agregadas'!AD57*12*AD131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE132*(AE57-(Degraus!AD51*'Economias Agregadas'!AE57*12)-(Degraus!AD52*'Economias Agregadas'!AE57*12)-(Degraus!AD53*'Economias Agregadas'!AE57*12)-(Degraus!AD54*'Economias Agregadas'!AE57*12)-(Degraus!AD55*'Economias Agregadas'!AE57*12)-(Degraus!AD56*'Economias Agregadas'!AE57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE57*12*AE126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Economias Agregadas'!AE57*12*AE127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Economias Agregadas'!AE57*12*AE128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Economias Agregadas'!AE57*12*AE129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD55*'Economias Agregadas'!AE57*12*AE130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD56*'Economias Agregadas'!AE57*12*AE131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF132*(AF57-(Degraus!AE51*'Economias Agregadas'!AF57*12)-(Degraus!AE52*'Economias Agregadas'!AF57*12)-(Degraus!AE53*'Economias Agregadas'!AF57*12)-(Degraus!AE54*'Economias Agregadas'!AF57*12)-(Degraus!AE55*'Economias Agregadas'!AF57*12)-(Degraus!AE56*'Economias Agregadas'!AF57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF57*12*AF126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Economias Agregadas'!AF57*12*AF127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Economias Agregadas'!AF57*12*AF128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Economias Agregadas'!AF57*12*AF129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE55*'Economias Agregadas'!AF57*12*AF130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE56*'Economias Agregadas'!AF57*12*AF131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG132*(AG57-(Degraus!AF51*'Economias Agregadas'!AG57*12)-(Degraus!AF52*'Economias Agregadas'!AG57*12)-(Degraus!AF53*'Economias Agregadas'!AG57*12)-(Degraus!AF54*'Economias Agregadas'!AG57*12)-(Degraus!AF55*'Economias Agregadas'!AG57*12)-(Degraus!AF56*'Economias Agregadas'!AG57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG57*12*AG126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Economias Agregadas'!AG57*12*AG127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Economias Agregadas'!AG57*12*AG128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Economias Agregadas'!AG57*12*AG129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF55*'Economias Agregadas'!AG57*12*AG130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF56*'Economias Agregadas'!AG57*12*AG131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH132*(AH57-(Degraus!AG51*'Economias Agregadas'!AH57*12)-(Degraus!AG52*'Economias Agregadas'!AH57*12)-(Degraus!AG53*'Economias Agregadas'!AH57*12)-(Degraus!AG54*'Economias Agregadas'!AH57*12)-(Degraus!AG55*'Economias Agregadas'!AH57*12)-(Degraus!AG56*'Economias Agregadas'!AH57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH57*12*AH126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Economias Agregadas'!AH57*12*AH127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Economias Agregadas'!AH57*12*AH128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Economias Agregadas'!AH57*12*AH129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG55*'Economias Agregadas'!AH57*12*AH130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG56*'Economias Agregadas'!AH57*12*AH131","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI132*(AI57-(Degraus!AH51*'Economias Agregadas'!AI57*12)-(Degraus!AH52*'Economias Agregadas'!AI57*12)-(Degraus!AH53*'Economias Agregadas'!AI57*12)-(Degraus!AH54*'Economias Agregadas'!AI57*12)-(Degraus!AH55*'Economias Agregadas'!AI57*12)-(Degraus!AH56*'Economias Agregadas'!AI57*12))+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI57*12*AI126+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Economias Agregadas'!AI57*12*AI127+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Economias Agregadas'!AI57*12*AI128+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Economias Agregadas'!AI57*12*AI129+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH55*'Economias Agregadas'!AI57*12*AI130+VLOOKUP('Volumes Agregados'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH56*'Economias Agregadas'!AI57*12*AI131","v":0},null,0]
[null,"TARIFA SOCIAL",8,{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D133*(D58-(Degraus!C51*'Economias Agregadas'!D58*12)-(Degraus!C52*'Economias Agregadas'!D58*12)-(Degraus!C53*'Economias Agregadas'!D58*12)-(Degraus!C54*'Economias Agregadas'!D58*12)-(Degraus!C55*'Economias Agregadas'!D58*12)-(Degraus!C56*'Economias Agregadas'!D58*12)-(Degraus!C57*'Economias Agregadas'!D58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Economias Agregadas'!D58*12*D126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Economias Agregadas'!D58*12*D127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Economias Agregadas'!D58*12*D128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Economias Agregadas'!D58*12*D129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C55*'Economias Agregadas'!D58*12*D130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C56*'Economias Agregadas'!D58*12*D131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C57*'Economias Agregadas'!D58*12*D132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E133*(E58-(Degraus!D51*'Economias Agregadas'!E58*12)-(Degraus!D52*'Economias Agregadas'!E58*12)-(Degraus!D53*'Economias Agregadas'!E58*12)-(Degraus!D54*'Economias Agregadas'!E58*12)-(Degraus!D55*'Economias Agregadas'!E58*12)-(Degraus!D56*'Economias Agregadas'!E58*12)-(Degraus!D57*'Economias Agregadas'!E58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Economias Agregadas'!E58*12*E126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Economias Agregadas'!E58*12*E127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Economias Agregadas'!E58*12*E128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Economias Agregadas'!E58*12*E129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D55*'Economias Agregadas'!E58*12*E130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D56*'Economias Agregadas'!E58*12*E131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D57*'Economias Agregadas'!E58*12*E132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F133*(F58-(Degraus!E51*'Economias Agregadas'!F58*12)-(Degraus!E52*'Economias Agregadas'!F58*12)-(Degraus!E53*'Economias Agregadas'!F58*12)-(Degraus!E54*'Economias Agregadas'!F58*12)-(Degraus!E55*'Economias Agregadas'!F58*12)-(Degraus!E56*'Economias Agregadas'!F58*12)-(Degraus!E57*'Economias Agregadas'!F58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Economias Agregadas'!F58*12*F126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Economias Agregadas'!F58*12*F127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Economias Agregadas'!F58*12*F128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Economias Agregadas'!F58*12*F129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E55*'Economias Agregadas'!F58*12*F130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E56*'Economias Agregadas'!F58*12*F131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E57*'Economias Agregadas'!F58*12*F132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G133*(G58-(Degraus!F51*'Economias Agregadas'!G58*12)-(Degraus!F52*'Economias Agregadas'!G58*12)-(Degraus!F53*'Economias Agregadas'!G58*12)-(Degraus!F54*'Economias Agregadas'!G58*12)-(Degraus!F55*'Economias Agregadas'!G58*12)-(Degraus!F56*'Economias Agregadas'!G58*12)-(Degraus!F57*'Economias Agregadas'!G58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Economias Agregadas'!G58*12*G126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Economias Agregadas'!G58*12*G127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Economias Agregadas'!G58*12*G128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Economias Agregadas'!G58*12*G129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F55*'Economias Agregadas'!G58*12*G130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F56*'Economias Agregadas'!G58*12*G131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F57*'Economias Agregadas'!G58*12*G132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H133*(H58-(Degraus!G51*'Economias Agregadas'!H58*12)-(Degraus!G52*'Economias Agregadas'!H58*12)-(Degraus!G53*'Economias Agregadas'!H58*12)-(Degraus!G54*'Economias Agregadas'!H58*12)-(Degraus!G55*'Economias Agregadas'!H58*12)-(Degraus!G56*'Economias Agregadas'!H58*12)-(Degraus!G57*'Economias Agregadas'!H58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Economias Agregadas'!H58*12*H126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Economias Agregadas'!H58*12*H127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Economias Agregadas'!H58*12*H128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Economias Agregadas'!H58*12*H129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G55*'Economias Agregadas'!H58*12*H130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G56*'Economias Agregadas'!H58*12*H131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G57*'Economias Agregadas'!H58*12*H132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I133*(I58-(Degraus!H51*'Economias Agregadas'!I58*12)-(Degraus!H52*'Economias Agregadas'!I58*12)-(Degraus!H53*'Economias Agregadas'!I58*12)-(Degraus!H54*'Economias Agregadas'!I58*12)-(Degraus!H55*'Economias Agregadas'!I58*12)-(Degraus!H56*'Economias Agregadas'!I58*12)-(Degraus!H57*'Economias Agregadas'!I58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Economias Agregadas'!I58*12*I126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Economias Agregadas'!I58*12*I127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Economias Agregadas'!I58*12*I128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Economias Agregadas'!I58*12*I129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H55*'Economias Agregadas'!I58*12*I130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H56*'Economias Agregadas'!I58*12*I131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H57*'Economias Agregadas'!I58*12*I132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J133*(J58-(Degraus!I51*'Economias Agregadas'!J58*12)-(Degraus!I52*'Economias Agregadas'!J58*12)-(Degraus!I53*'Economias Agregadas'!J58*12)-(Degraus!I54*'Economias Agregadas'!J58*12)-(Degraus!I55*'Economias Agregadas'!J58*12)-(Degraus!I56*'Economias Agregadas'!J58*12)-(Degraus!I57*'Economias Agregadas'!J58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Economias Agregadas'!J58*12*J126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Economias Agregadas'!J58*12*J127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Economias Agregadas'!J58*12*J128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Economias Agregadas'!J58*12*J129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I55*'Economias Agregadas'!J58*12*J130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I56*'Economias Agregadas'!J58*12*J131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I57*'Economias Agregadas'!J58*12*J132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K133*(K58-(Degraus!J51*'Economias Agregadas'!K58*12)-(Degraus!J52*'Economias Agregadas'!K58*12)-(Degraus!J53*'Economias Agregadas'!K58*12)-(Degraus!J54*'Economias Agregadas'!K58*12)-(Degraus!J55*'Economias Agregadas'!K58*12)-(Degraus!J56*'Economias Agregadas'!K58*12)-(Degraus!J57*'Economias Agregadas'!K58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Economias Agregadas'!K58*12*K126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Economias Agregadas'!K58*12*K127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Economias Agregadas'!K58*12*K128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Economias Agregadas'!K58*12*K129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J55*'Economias Agregadas'!K58*12*K130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J56*'Economias Agregadas'!K58*12*K131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J57*'Economias Agregadas'!K58*12*K132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L133*(L58-(Degraus!K51*'Economias Agregadas'!L58*12)-(Degraus!K52*'Economias Agregadas'!L58*12)-(Degraus!K53*'Economias Agregadas'!L58*12)-(Degraus!K54*'Economias Agregadas'!L58*12)-(Degraus!K55*'Economias Agregadas'!L58*12)-(Degraus!K56*'Economias Agregadas'!L58*12)-(Degraus!K57*'Economias Agregadas'!L58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Economias Agregadas'!L58*12*L126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Economias Agregadas'!L58*12*L127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Economias Agregadas'!L58*12*L128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Economias Agregadas'!L58*12*L129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K55*'Economias Agregadas'!L58*12*L130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K56*'Economias Agregadas'!L58*12*L131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K57*'Economias Agregadas'!L58*12*L132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M133*(M58-(Degraus!L51*'Economias Agregadas'!M58*12)-(Degraus!L52*'Economias Agregadas'!M58*12)-(Degraus!L53*'Economias Agregadas'!M58*12)-(Degraus!L54*'Economias Agregadas'!M58*12)-(Degraus!L55*'Economias Agregadas'!M58*12)-(Degraus!L56*'Economias Agregadas'!M58*12)-(Degraus!L57*'Economias Agregadas'!M58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Economias Agregadas'!M58*12*M126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Economias Agregadas'!M58*12*M127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Economias Agregadas'!M58*12*M128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Economias Agregadas'!M58*12*M129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L55*'Economias Agregadas'!M58*12*M130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L56*'Economias Agregadas'!M58*12*M131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L57*'Economias Agregadas'!M58*12*M132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N133*(N58-(Degraus!M51*'Economias Agregadas'!N58*12)-(Degraus!M52*'Economias Agregadas'!N58*12)-(Degraus!M53*'Economias Agregadas'!N58*12)-(Degraus!M54*'Economias Agregadas'!N58*12)-(Degraus!M55*'Economias Agregadas'!N58*12)-(Degraus!M56*'Economias Agregadas'!N58*12)-(Degraus!M57*'Economias Agregadas'!N58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Economias Agregadas'!N58*12*N126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Economias Agregadas'!N58*12*N127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Economias Agregadas'!N58*12*N128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Economias Agregadas'!N58*12*N129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M55*'Economias Agregadas'!N58*12*N130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M56*'Economias Agregadas'!N58*12*N131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M57*'Economias Agregadas'!N58*12*N132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O133*(O58-(Degraus!N51*'Economias Agregadas'!O58*12)-(Degraus!N52*'Economias Agregadas'!O58*12)-(Degraus!N53*'Economias Agregadas'!O58*12)-(Degraus!N54*'Economias Agregadas'!O58*12)-(Degraus!N55*'Economias Agregadas'!O58*12)-(Degraus!N56*'Economias Agregadas'!O58*12)-(Degraus!N57*'Economias Agregadas'!O58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Economias Agregadas'!O58*12*O126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Economias Agregadas'!O58*12*O127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Economias Agregadas'!O58*12*O128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Economias Agregadas'!O58*12*O129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N55*'Economias Agregadas'!O58*12*O130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N56*'Economias Agregadas'!O58*12*O131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N57*'Economias Agregadas'!O58*12*O132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P133*(P58-(Degraus!O51*'Economias Agregadas'!P58*12)-(Degraus!O52*'Economias Agregadas'!P58*12)-(Degraus!O53*'Economias Agregadas'!P58*12)-(Degraus!O54*'Economias Agregadas'!P58*12)-(Degraus!O55*'Economias Agregadas'!P58*12)-(Degraus!O56*'Economias Agregadas'!P58*12)-(Degraus!O57*'Economias Agregadas'!P58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Economias Agregadas'!P58*12*P126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Economias Agregadas'!P58*12*P127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Economias Agregadas'!P58*12*P128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Economias Agregadas'!P58*12*P129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O55*'Economias Agregadas'!P58*12*P130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O56*'Economias Agregadas'!P58*12*P131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O57*'Economias Agregadas'!P58*12*P132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q133*(Q58-(Degraus!P51*'Economias Agregadas'!Q58*12)-(Degraus!P52*'Economias Agregadas'!Q58*12)-(Degraus!P53*'Economias Agregadas'!Q58*12)-(Degraus!P54*'Economias Agregadas'!Q58*12)-(Degraus!P55*'Economias Agregadas'!Q58*12)-(Degraus!P56*'Economias Agregadas'!Q58*12)-(Degraus!P57*'Economias Agregadas'!Q58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Economias Agregadas'!Q58*12*Q126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Economias Agregadas'!Q58*12*Q127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Economias Agregadas'!Q58*12*Q128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Economias Agregadas'!Q58*12*Q129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P55*'Economias Agregadas'!Q58*12*Q130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P56*'Economias Agregadas'!Q58*12*Q131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P57*'Economias Agregadas'!Q58*12*Q132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R133*(R58-(Degraus!Q51*'Economias Agregadas'!R58*12)-(Degraus!Q52*'Economias Agregadas'!R58*12)-(Degraus!Q53*'Economias Agregadas'!R58*12)-(Degraus!Q54*'Economias Agregadas'!R58*12)-(Degraus!Q55*'Economias Agregadas'!R58*12)-(Degraus!Q56*'Economias Agregadas'!R58*12)-(Degraus!Q57*'Economias Agregadas'!R58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Economias Agregadas'!R58*12*R126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Economias Agregadas'!R58*12*R127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Economias Agregadas'!R58*12*R128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Economias Agregadas'!R58*12*R129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q55*'Economias Agregadas'!R58*12*R130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q56*'Economias Agregadas'!R58*12*R131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q57*'Economias Agregadas'!R58*12*R132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S133*(S58-(Degraus!R51*'Economias Agregadas'!S58*12)-(Degraus!R52*'Economias Agregadas'!S58*12)-(Degraus!R53*'Economias Agregadas'!S58*12)-(Degraus!R54*'Economias Agregadas'!S58*12)-(Degraus!R55*'Economias Agregadas'!S58*12)-(Degraus!R56*'Economias Agregadas'!S58*12)-(Degraus!R57*'Economias Agregadas'!S58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Economias Agregadas'!S58*12*S126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Economias Agregadas'!S58*12*S127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Economias Agregadas'!S58*12*S128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Economias Agregadas'!S58*12*S129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R55*'Economias Agregadas'!S58*12*S130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R56*'Economias Agregadas'!S58*12*S131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R57*'Economias Agregadas'!S58*12*S132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T133*(T58-(Degraus!S51*'Economias Agregadas'!T58*12)-(Degraus!S52*'Economias Agregadas'!T58*12)-(Degraus!S53*'Economias Agregadas'!T58*12)-(Degraus!S54*'Economias Agregadas'!T58*12)-(Degraus!S55*'Economias Agregadas'!T58*12)-(Degraus!S56*'Economias Agregadas'!T58*12)-(Degraus!S57*'Economias Agregadas'!T58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Economias Agregadas'!T58*12*T126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Economias Agregadas'!T58*12*T127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Economias Agregadas'!T58*12*T128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Economias Agregadas'!T58*12*T129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S55*'Economias Agregadas'!T58*12*T130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S56*'Economias Agregadas'!T58*12*T131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S57*'Economias Agregadas'!T58*12*T132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U133*(U58-(Degraus!T51*'Economias Agregadas'!U58*12)-(Degraus!T52*'Economias Agregadas'!U58*12)-(Degraus!T53*'Economias Agregadas'!U58*12)-(Degraus!T54*'Economias Agregadas'!U58*12)-(Degraus!T55*'Economias Agregadas'!U58*12)-(Degraus!T56*'Economias Agregadas'!U58*12)-(Degraus!T57*'Economias Agregadas'!U58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Economias Agregadas'!U58*12*U126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Economias Agregadas'!U58*12*U127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Economias Agregadas'!U58*12*U128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Economias Agregadas'!U58*12*U129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T55*'Economias Agregadas'!U58*12*U130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T56*'Economias Agregadas'!U58*12*U131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T57*'Economias Agregadas'!U58*12*U132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V133*(V58-(Degraus!U51*'Economias Agregadas'!V58*12)-(Degraus!U52*'Economias Agregadas'!V58*12)-(Degraus!U53*'Economias Agregadas'!V58*12)-(Degraus!U54*'Economias Agregadas'!V58*12)-(Degraus!U55*'Economias Agregadas'!V58*12)-(Degraus!U56*'Economias Agregadas'!V58*12)-(Degraus!U57*'Economias Agregadas'!V58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Economias Agregadas'!V58*12*V126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Economias Agregadas'!V58*12*V127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Economias Agregadas'!V58*12*V128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Economias Agregadas'!V58*12*V129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U55*'Economias Agregadas'!V58*12*V130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U56*'Economias Agregadas'!V58*12*V131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U57*'Economias Agregadas'!V58*12*V132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W133*(W58-(Degraus!V51*'Economias Agregadas'!W58*12)-(Degraus!V52*'Economias Agregadas'!W58*12)-(Degraus!V53*'Economias Agregadas'!W58*12)-(Degraus!V54*'Economias Agregadas'!W58*12)-(Degraus!V55*'Economias Agregadas'!W58*12)-(Degraus!V56*'Economias Agregadas'!W58*12)-(Degraus!V57*'Economias Agregadas'!W58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Economias Agregadas'!W58*12*W126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Economias Agregadas'!W58*12*W127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Economias Agregadas'!W58*12*W128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Economias Agregadas'!W58*12*W129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V55*'Economias Agregadas'!W58*12*W130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V56*'Economias Agregadas'!W58*12*W131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V57*'Economias Agregadas'!W58*12*W132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X133*(X58-(Degraus!W51*'Economias Agregadas'!X58*12)-(Degraus!W52*'Economias Agregadas'!X58*12)-(Degraus!W53*'Economias Agregadas'!X58*12)-(Degraus!W54*'Economias Agregadas'!X58*12)-(Degraus!W55*'Economias Agregadas'!X58*12)-(Degraus!W56*'Economias Agregadas'!X58*12)-(Degraus!W57*'Economias Agregadas'!X58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Economias Agregadas'!X58*12*X126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Economias Agregadas'!X58*12*X127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Economias Agregadas'!X58*12*X128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Economias Agregadas'!X58*12*X129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W55*'Economias Agregadas'!X58*12*X130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W56*'Economias Agregadas'!X58*12*X131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W57*'Economias Agregadas'!X58*12*X132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y133*(Y58-(Degraus!X51*'Economias Agregadas'!Y58*12)-(Degraus!X52*'Economias Agregadas'!Y58*12)-(Degraus!X53*'Economias Agregadas'!Y58*12)-(Degraus!X54*'Economias Agregadas'!Y58*12)-(Degraus!X55*'Economias Agregadas'!Y58*12)-(Degraus!X56*'Economias Agregadas'!Y58*12)-(Degraus!X57*'Economias Agregadas'!Y58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Economias Agregadas'!Y58*12*Y126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Economias Agregadas'!Y58*12*Y127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Economias Agregadas'!Y58*12*Y128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Economias Agregadas'!Y58*12*Y129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X55*'Economias Agregadas'!Y58*12*Y130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X56*'Economias Agregadas'!Y58*12*Y131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X57*'Economias Agregadas'!Y58*12*Y132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z133*(Z58-(Degraus!Y51*'Economias Agregadas'!Z58*12)-(Degraus!Y52*'Economias Agregadas'!Z58*12)-(Degraus!Y53*'Economias Agregadas'!Z58*12)-(Degraus!Y54*'Economias Agregadas'!Z58*12)-(Degraus!Y55*'Economias Agregadas'!Z58*12)-(Degraus!Y56*'Economias Agregadas'!Z58*12)-(Degraus!Y57*'Economias Agregadas'!Z58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Economias Agregadas'!Z58*12*Z126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Economias Agregadas'!Z58*12*Z127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Economias Agregadas'!Z58*12*Z128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Economias Agregadas'!Z58*12*Z129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y55*'Economias Agregadas'!Z58*12*Z130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y56*'Economias Agregadas'!Z58*12*Z131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y57*'Economias Agregadas'!Z58*12*Z132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA133*(AA58-(Degraus!Z51*'Economias Agregadas'!AA58*12)-(Degraus!Z52*'Economias Agregadas'!AA58*12)-(Degraus!Z53*'Economias Agregadas'!AA58*12)-(Degraus!Z54*'Economias Agregadas'!AA58*12)-(Degraus!Z55*'Economias Agregadas'!AA58*12)-(Degraus!Z56*'Economias Agregadas'!AA58*12)-(Degraus!Z57*'Economias Agregadas'!AA58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Economias Agregadas'!AA58*12*AA126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Economias Agregadas'!AA58*12*AA127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Economias Agregadas'!AA58*12*AA128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Economias Agregadas'!AA58*12*AA129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z55*'Economias Agregadas'!AA58*12*AA130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z56*'Economias Agregadas'!AA58*12*AA131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z57*'Economias Agregadas'!AA58*12*AA132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB133*(AB58-(Degraus!AA51*'Economias Agregadas'!AB58*12)-(Degraus!AA52*'Economias Agregadas'!AB58*12)-(Degraus!AA53*'Economias Agregadas'!AB58*12)-(Degraus!AA54*'Economias Agregadas'!AB58*12)-(Degraus!AA55*'Economias Agregadas'!AB58*12)-(Degraus!AA56*'Economias Agregadas'!AB58*12)-(Degraus!AA57*'Economias Agregadas'!AB58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Economias Agregadas'!AB58*12*AB126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Economias Agregadas'!AB58*12*AB127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Economias Agregadas'!AB58*12*AB128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Economias Agregadas'!AB58*12*AB129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA55*'Economias Agregadas'!AB58*12*AB130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA56*'Economias Agregadas'!AB58*12*AB131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA57*'Economias Agregadas'!AB58*12*AB132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC133*(AC58-(Degraus!AB51*'Economias Agregadas'!AC58*12)-(Degraus!AB52*'Economias Agregadas'!AC58*12)-(Degraus!AB53*'Economias Agregadas'!AC58*12)-(Degraus!AB54*'Economias Agregadas'!AC58*12)-(Degraus!AB55*'Economias Agregadas'!AC58*12)-(Degraus!AB56*'Economias Agregadas'!AC58*12)-(Degraus!AB57*'Economias Agregadas'!AC58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Economias Agregadas'!AC58*12*AC126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Economias Agregadas'!AC58*12*AC127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Economias Agregadas'!AC58*12*AC128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Economias Agregadas'!AC58*12*AC129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB55*'Economias Agregadas'!AC58*12*AC130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB56*'Economias Agregadas'!AC58*12*AC131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB57*'Economias Agregadas'!AC58*12*AC132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD133*(AD58-(Degraus!AC51*'Economias Agregadas'!AD58*12)-(Degraus!AC52*'Economias Agregadas'!AD58*12)-(Degraus!AC53*'Economias Agregadas'!AD58*12)-(Degraus!AC54*'Economias Agregadas'!AD58*12)-(Degraus!AC55*'Economias Agregadas'!AD58*12)-(Degraus!AC56*'Economias Agregadas'!AD58*12)-(Degraus!AC57*'Economias Agregadas'!AD58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Economias Agregadas'!AD58*12*AD126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Economias Agregadas'!AD58*12*AD127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Economias Agregadas'!AD58*12*AD128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Economias Agregadas'!AD58*12*AD129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC55*'Economias Agregadas'!AD58*12*AD130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC56*'Economias Agregadas'!AD58*12*AD131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC57*'Economias Agregadas'!AD58*12*AD132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE133*(AE58-(Degraus!AD51*'Economias Agregadas'!AE58*12)-(Degraus!AD52*'Economias Agregadas'!AE58*12)-(Degraus!AD53*'Economias Agregadas'!AE58*12)-(Degraus!AD54*'Economias Agregadas'!AE58*12)-(Degraus!AD55*'Economias Agregadas'!AE58*12)-(Degraus!AD56*'Economias Agregadas'!AE58*12)-(Degraus!AD57*'Economias Agregadas'!AE58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Economias Agregadas'!AE58*12*AE126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Economias Agregadas'!AE58*12*AE127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Economias Agregadas'!AE58*12*AE128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Economias Agregadas'!AE58*12*AE129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD55*'Economias Agregadas'!AE58*12*AE130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD56*'Economias Agregadas'!AE58*12*AE131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD57*'Economias Agregadas'!AE58*12*AE132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF133*(AF58-(Degraus!AE51*'Economias Agregadas'!AF58*12)-(Degraus!AE52*'Economias Agregadas'!AF58*12)-(Degraus!AE53*'Economias Agregadas'!AF58*12)-(Degraus!AE54*'Economias Agregadas'!AF58*12)-(Degraus!AE55*'Economias Agregadas'!AF58*12)-(Degraus!AE56*'Economias Agregadas'!AF58*12)-(Degraus!AE57*'Economias Agregadas'!AF58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Economias Agregadas'!AF58*12*AF126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Economias Agregadas'!AF58*12*AF127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Economias Agregadas'!AF58*12*AF128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Economias Agregadas'!AF58*12*AF129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE55*'Economias Agregadas'!AF58*12*AF130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE56*'Economias Agregadas'!AF58*12*AF131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE57*'Economias Agregadas'!AF58*12*AF132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG133*(AG58-(Degraus!AF51*'Economias Agregadas'!AG58*12)-(Degraus!AF52*'Economias Agregadas'!AG58*12)-(Degraus!AF53*'Economias Agregadas'!AG58*12)-(Degraus!AF54*'Economias Agregadas'!AG58*12)-(Degraus!AF55*'Economias Agregadas'!AG58*12)-(Degraus!AF56*'Economias Agregadas'!AG58*12)-(Degraus!AF57*'Economias Agregadas'!AG58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Economias Agregadas'!AG58*12*AG126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Economias Agregadas'!AG58*12*AG127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Economias Agregadas'!AG58*12*AG128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Economias Agregadas'!AG58*12*AG129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF55*'Economias Agregadas'!AG58*12*AG130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF56*'Economias Agregadas'!AG58*12*AG131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF57*'Economias Agregadas'!AG58*12*AG132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH133*(AH58-(Degraus!AG51*'Economias Agregadas'!AH58*12)-(Degraus!AG52*'Economias Agregadas'!AH58*12)-(Degraus!AG53*'Economias Agregadas'!AH58*12)-(Degraus!AG54*'Economias Agregadas'!AH58*12)-(Degraus!AG55*'Economias Agregadas'!AH58*12)-(Degraus!AG56*'Economias Agregadas'!AH58*12)-(Degraus!AG57*'Economias Agregadas'!AH58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Economias Agregadas'!AH58*12*AH126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Economias Agregadas'!AH58*12*AH127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Economias Agregadas'!AH58*12*AH128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Economias Agregadas'!AH58*12*AH129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG55*'Economias Agregadas'!AH58*12*AH130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG56*'Economias Agregadas'!AH58*12*AH131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG57*'Economias Agregadas'!AH58*12*AH132","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI133*(AI58-(Degraus!AH51*'Economias Agregadas'!AI58*12)-(Degraus!AH52*'Economias Agregadas'!AI58*12)-(Degraus!AH53*'Economias Agregadas'!AI58*12)-(Degraus!AH54*'Economias Agregadas'!AI58*12)-(Degraus!AH55*'Economias Agregadas'!AI58*12)-(Degraus!AH56*'Economias Agregadas'!AI58*12)-(Degraus!AH57*'Economias Agregadas'!AI58*12))+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Economias Agregadas'!AI58*12*AI126+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Economias Agregadas'!AI58*12*AI127+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Economias Agregadas'!AI58*12*AI128+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Economias Agregadas'!AI58*12*AI129+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH55*'Economias Agregadas'!AI58*12*AI130+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH56*'Economias Agregadas'!AI58*12*AI131+VLOOKUP('Volumes Agregados'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH57*'Economias Agregadas'!AI58*12*AI132","v":0},null,0]
[null,"UTILIDADE PUBLICA",1,{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D134*D59","v":569599.43914879533},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E134*E59","v":582598.42766785342},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F134*F59","v":596308.39687224489},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G134*G59","v":609514.25148971798},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H134*H59","v":277321.41324954288},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I134*I59","v":283650.24298348173},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J134*J59","v":290325.22855062218},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K134*K59","v":296754.77537594642},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L134*L59","v":86054.336263867954},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M134*M59","v":88018.206401768432},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N134*N59","v":90089.490569191519},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O134*O59","v":92084.61376594544},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P134*P59","v":65810.790883415219},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q134*Q59","v":67312.677395807244},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R134*R59","v":68896.709707490358},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S134*S59","v":70422.49726438483},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T134*T59","v":5777.5622958905287},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U134*U59","v":5909.4136650994888},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V134*V59","v":6048.4766551745561},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W134*W59","v":6182.4263090522745},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X134*X59","v":2753.3602916751593},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y134*Y59","v":2816.1954989460824},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z134*Z59","v":2882.4674827525819},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA134*AA59","v":2946.3026504552085},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB134*AB59","v":2373.3145698574544},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC134*AC59","v":2427.4766471442454},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD134*AD59","v":2484.6011234493908},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE134*AE59","v":2539.6251368471303},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF134*AF59","v":1319.9098305453081},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG134*AG59","v":1350.031862896833},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH134*AH59","v":1381.8014221442791},{"$f":"VLOOKUP('Volumes Agregados'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI134*AI59","v":1412.402816970796},null,4185366.8658489781]
[null,"UTILIDADE PUBLICA",2,{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D135*(D60-Degraus!C59*'Economias Agregadas'!D60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D60*D134*12","v":923603.2413504275},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E135*(E60-Degraus!D59*'Economias Agregadas'!E60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E60*E134*12","v":944640.23844848468},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F135*(F60-Degraus!E59*'Economias Agregadas'!F60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F60*F134*12","v":966821.41672200686},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G135*(G60-Degraus!F59*'Economias Agregadas'!G60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G60*G134*12","v":988173.76245077583},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H135*(H60-Degraus!G59*'Economias Agregadas'!H60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H60*H134*12","v":443417.91932104999},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I135*(I60-Degraus!H59*'Economias Agregadas'!I60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I60*I134*12","v":453517.64207657595},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J135*(J60-Degraus!I59*'Economias Agregadas'!J60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J60*J134*12","v":464166.67095516773},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K135*(K60-Degraus!J59*'Economias Agregadas'!K60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K60*K134*12","v":474417.76734887855},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L135*(L60-Degraus!K59*'Economias Agregadas'!L60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L60*L134*12","v":147757.99276183991},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M135*(M60-Degraus!L59*'Economias Agregadas'!M60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M60*M134*12","v":151123.46831730491},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N135*(N60-Degraus!M59*'Economias Agregadas'!N60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N60*N134*12","v":154671.98523303983},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O135*(O60-Degraus!N59*'Economias Agregadas'!O60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O60*O134*12","v":158087.89941011096},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P135*(P60-Degraus!O59*'Economias Agregadas'!P60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P60*P134*12","v":114454.1215044636},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q135*(Q60-Degraus!P59*'Economias Agregadas'!Q60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q60*Q134*12","v":117061.03426135101},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R135*(R60-Degraus!Q59*'Economias Agregadas'!R60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R60*R134*12","v":119809.73131655416},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S135*(S60-Degraus!R59*'Economias Agregadas'!S60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S60*S134*12","v":122455.71292414269},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T135*(T60-Degraus!S59*'Economias Agregadas'!T60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T60*T134*12","v":6705.8932246313079},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U135*(U60-Degraus!T59*'Economias Agregadas'!U60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U60*U134*12","v":6858.6346874023911},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V135*(V60-Degraus!U59*'Economias Agregadas'!V60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V60*V134*12","v":7019.6837170603758},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W135*(W60-Degraus!V59*'Economias Agregadas'!W60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W60*W134*12","v":7174.7151414675736},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X135*(X60-Degraus!W59*'Economias Agregadas'!X60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X60*X134*12","v":3414.4312261769746},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y135*(Y60-Degraus!X59*'Economias Agregadas'!Y60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y60*Y134*12","v":3492.2036167079996},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z135*(Z60-Degraus!Y59*'Economias Agregadas'!Z60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z60*Z134*12","v":3574.2062181179108},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA135*(AA60-Degraus!Z59*'Economias Agregadas'!AA60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA60*AA134*12","v":3653.14518191967},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB135*(AB60-Degraus!AA59*'Economias Agregadas'!AB60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB60*AB134*12","v":3851.7740169190174},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC135*(AC60-Degraus!AB59*'Economias Agregadas'!AC60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC60*AC134*12","v":3937.9088187821408},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD135*(AD60-Degraus!AC59*'Economias Agregadas'!AD60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD60*AD134*12","v":4028.4758858086016},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE135*(AE60-Degraus!AD59*'Economias Agregadas'!AE60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE60*AE134*12","v":4115.1396990623352},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF135*(AF60-Degraus!AE59*'Economias Agregadas'!AF60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF60*AF134*12","v":2222.9327817574404},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG135*(AG60-Degraus!AF59*'Economias Agregadas'!AG60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG60*AG134*12","v":2272.6366943722687},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH135*(AH60-Degraus!AG59*'Economias Agregadas'!AH60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH60*AH134*12","v":2324.8972485876916},{"$f":"VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI135*(AI60-Degraus!AH59*'Economias Agregadas'!AI60*12)+VLOOKUP('Volumes Agregados'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI60*AI134*12","v":2374.9034440833652},null,6811202.1860050326]
[null,"UTILIDADE PUBLICA",3,{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D136*(D61-(Degraus!C59*'Economias Agregadas'!D61*12)-(Degraus!C60*'Economias Agregadas'!D61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D61*12*D134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Economias Agregadas'!D61*D135*12","v":1199168.0791981278},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E136*(E61-(Degraus!D59*'Economias Agregadas'!E61*12)-(Degraus!D60*'Economias Agregadas'!E61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E61*12*E134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Economias Agregadas'!E61*E135*12","v":1218770.8880038748},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F136*(F61-(Degraus!E59*'Economias Agregadas'!F61*12)-(Degraus!E60*'Economias Agregadas'!F61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F61*12*F134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Economias Agregadas'!F61*F135*12","v":1238220.9523476355},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G136*(G61-(Degraus!F59*'Economias Agregadas'!G61*12)-(Degraus!F60*'Economias Agregadas'!G61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G61*12*G134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Economias Agregadas'!G61*G135*12","v":1254438.6185548904},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H136*(H61-(Degraus!G59*'Economias Agregadas'!H61*12)-(Degraus!G60*'Economias Agregadas'!H61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H61*12*H134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Economias Agregadas'!H61*H135*12","v":579579.10386068432},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I136*(I61-(Degraus!H59*'Economias Agregadas'!I61*12)-(Degraus!H60*'Economias Agregadas'!I61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I61*12*I134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Economias Agregadas'!I61*I135*12","v":589067.24752556742},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J136*(J61-(Degraus!I59*'Economias Agregadas'!J61*12)-(Degraus!I60*'Economias Agregadas'!J61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J61*12*J134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Economias Agregadas'!J61*J135*12","v":598484.49069632427},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K136*(K61-(Degraus!J59*'Economias Agregadas'!K61*12)-(Degraus!J60*'Economias Agregadas'!K61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K61*12*K134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Economias Agregadas'!K61*K135*12","v":606343.30672311597},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L136*(L61-(Degraus!K59*'Economias Agregadas'!L61*12)-(Degraus!K60*'Economias Agregadas'!L61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L61*12*L134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Economias Agregadas'!L61*L135*12","v":186894.25349780975},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M136*(M61-(Degraus!L59*'Economias Agregadas'!M61*12)-(Degraus!L60*'Economias Agregadas'!M61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M61*12*M134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Economias Agregadas'!M61*M135*12","v":189941.61477298132},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N136*(N61-(Degraus!M59*'Economias Agregadas'!N61*12)-(Degraus!M60*'Economias Agregadas'!N61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N61*12*N134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Economias Agregadas'!N61*N135*12","v":192963.51298414584},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O136*(O61-(Degraus!N59*'Economias Agregadas'!O61*12)-(Degraus!N60*'Economias Agregadas'!O61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O61*12*O134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Economias Agregadas'!O61*O135*12","v":195479.45007443381},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P136*(P61-(Degraus!O59*'Economias Agregadas'!P61*12)-(Degraus!O60*'Economias Agregadas'!P61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P61*12*P134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Economias Agregadas'!P61*P135*12","v":142613.05549384741},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q136*(Q61-(Degraus!P59*'Economias Agregadas'!Q61*12)-(Degraus!P60*'Economias Agregadas'!Q61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q61*12*Q134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Economias Agregadas'!Q61*Q135*12","v":144935.70338345706},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R136*(R61-(Degraus!Q59*'Economias Agregadas'!R61*12)-(Degraus!Q60*'Economias Agregadas'!R61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R61*12*R134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Economias Agregadas'!R61*R135*12","v":147238.34829623046},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S136*(S61-(Degraus!R59*'Economias Agregadas'!S61*12)-(Degraus!R60*'Economias Agregadas'!S61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S61*12*S134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Economias Agregadas'!S61*S135*12","v":149154.15632191423},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T136*(T61-(Degraus!S59*'Economias Agregadas'!T61*12)-(Degraus!S60*'Economias Agregadas'!T61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T61*12*T134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Economias Agregadas'!T61*T135*12","v":10871.15571544675},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U136*(U61-(Degraus!T59*'Economias Agregadas'!U61*12)-(Degraus!T60*'Economias Agregadas'!U61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U61*12*U134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Economias Agregadas'!U61*U135*12","v":11046.963311603642},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V136*(V61-(Degraus!U59*'Economias Agregadas'!V61*12)-(Degraus!U60*'Economias Agregadas'!V61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V61*12*V134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Economias Agregadas'!V61*V135*12","v":11220.981805142224},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W136*(W61-(Degraus!V59*'Economias Agregadas'!W61*12)-(Degraus!V60*'Economias Agregadas'!W61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W61*12*W134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Economias Agregadas'!W61*W135*12","v":11365.164492591657},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X136*(X61-(Degraus!W59*'Economias Agregadas'!X61*12)-(Degraus!W60*'Economias Agregadas'!X61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X61*12*X134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Economias Agregadas'!X61*X135*12","v":5977.7906688487292},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y136*(Y61-(Degraus!X59*'Economias Agregadas'!Y61*12)-(Degraus!X60*'Economias Agregadas'!Y61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y61*12*Y134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Economias Agregadas'!Y61*Y135*12","v":6074.0765387532401},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z136*(Z61-(Degraus!Y59*'Economias Agregadas'!Z61*12)-(Degraus!Y60*'Economias Agregadas'!Z61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z61*12*Z134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Economias Agregadas'!Z61*Z135*12","v":6169.2964918786292},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA136*(AA61-(Degraus!Z59*'Economias Agregadas'!AA61*12)-(Degraus!Z60*'Economias Agregadas'!AA61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA61*12*AA134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Economias Agregadas'!AA61*AA135*12","v":6248.002344029891},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB136*(AB61-(Degraus!AA59*'Economias Agregadas'!AB61*12)-(Degraus!AA60*'Economias Agregadas'!AB61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB61*12*AB134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Economias Agregadas'!AB61*AB135*12","v":7232.5290344443238},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC136*(AC61-(Degraus!AB59*'Economias Agregadas'!AC61*12)-(Degraus!AB60*'Economias Agregadas'!AC61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC61*12*AC134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Economias Agregadas'!AC61*AC135*12","v":7349.3593507662663},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD136*(AD61-(Degraus!AC59*'Economias Agregadas'!AD61*12)-(Degraus!AC60*'Economias Agregadas'!AD61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD61*12*AD134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Economias Agregadas'!AD61*AD135*12","v":7464.9709878795502},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE136*(AE61-(Degraus!AD59*'Economias Agregadas'!AE61*12)-(Degraus!AD60*'Economias Agregadas'!AE61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE61*12*AE134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Economias Agregadas'!AE61*AE135*12","v":7560.6956268415879},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF136*(AF61-(Degraus!AE59*'Economias Agregadas'!AF61*12)-(Degraus!AE60*'Economias Agregadas'!AF61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF61*12*AF134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Economias Agregadas'!AF61*AF135*12","v":4511.3161611393934},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG136*(AG61-(Degraus!AF59*'Economias Agregadas'!AG61*12)-(Degraus!AF60*'Economias Agregadas'!AG61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG61*12*AG134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Economias Agregadas'!AG61*AG135*12","v":4585.2028941707777},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH136*(AH61-(Degraus!AG59*'Economias Agregadas'!AH61*12)-(Degraus!AG60*'Economias Agregadas'!AH61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH61*12*AH134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Economias Agregadas'!AH61*AH135*12","v":4658.5447885283857},{"$f":"VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI136*(AI61-(Degraus!AH59*'Economias Agregadas'!AI61*12)-(Degraus!AH60*'Economias Agregadas'!AI61*12))+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI61*12*AI134+VLOOKUP('Volumes Agregados'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Economias Agregadas'!AI61*AI135*12","v":4719.7654884976027},null,8750348.5974356029]
[null,"UTILIDADE PUBLICA",4,{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D137*(D62-(Degraus!C59*'Economias Agregadas'!D62*12)-(Degraus!C60*'Economias Agregadas'!D62*12)-(Degraus!C61*'Economias Agregadas'!D62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D62*12*D134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Economias Agregadas'!D62*12*D135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Economias Agregadas'!D62*12*D136","v":1280688.3655569321},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E137*(E62-(Degraus!D59*'Economias Agregadas'!E62*12)-(Degraus!D60*'Economias Agregadas'!E62*12)-(Degraus!D61*'Economias Agregadas'!E62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E62*12*E134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Economias Agregadas'!E62*12*E135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Economias Agregadas'!E62*12*E136","v":1306119.1752261179},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F137*(F62-(Degraus!E59*'Economias Agregadas'!F62*12)-(Degraus!E60*'Economias Agregadas'!F62*12)-(Degraus!E61*'Economias Agregadas'!F62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F62*12*F134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Economias Agregadas'!F62*12*F135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Economias Agregadas'!F62*12*F136","v":1332341.9906053129},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G137*(G62-(Degraus!F59*'Economias Agregadas'!G62*12)-(Degraus!F60*'Economias Agregadas'!G62*12)-(Degraus!F61*'Economias Agregadas'!G62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G62*12*G134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Economias Agregadas'!G62*12*G135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Economias Agregadas'!G62*12*G136","v":1356369.7814501573},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H137*(H62-(Degraus!G59*'Economias Agregadas'!H62*12)-(Degraus!G60*'Economias Agregadas'!H62*12)-(Degraus!G61*'Economias Agregadas'!H62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H62*12*H134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Economias Agregadas'!H62*12*H135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Economias Agregadas'!H62*12*H136","v":623542.71023976477},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I137*(I62-(Degraus!H59*'Economias Agregadas'!I62*12)-(Degraus!H60*'Economias Agregadas'!I62*12)-(Degraus!H61*'Economias Agregadas'!I62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I62*12*I134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Economias Agregadas'!I62*12*I135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Economias Agregadas'!I62*12*I136","v":635925.24448007927},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J137*(J62-(Degraus!I59*'Economias Agregadas'!J62*12)-(Degraus!I60*'Economias Agregadas'!J62*12)-(Degraus!I61*'Economias Agregadas'!J62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J62*12*J134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Economias Agregadas'!J62*12*J135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Economias Agregadas'!J62*12*J136","v":648693.55236042535},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K137*(K62-(Degraus!J59*'Economias Agregadas'!K62*12)-(Degraus!J60*'Economias Agregadas'!K62*12)-(Degraus!J61*'Economias Agregadas'!K62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K62*12*K134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Economias Agregadas'!K62*12*K135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Economias Agregadas'!K62*12*K136","v":660393.35685325868},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L137*(L62-(Degraus!K59*'Economias Agregadas'!L62*12)-(Degraus!K60*'Economias Agregadas'!L62*12)-(Degraus!K61*'Economias Agregadas'!L62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L62*12*L134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Economias Agregadas'!L62*12*L135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Economias Agregadas'!L62*12*L136","v":202828.58184625464},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M137*(M62-(Degraus!L59*'Economias Agregadas'!M62*12)-(Degraus!L60*'Economias Agregadas'!M62*12)-(Degraus!L61*'Economias Agregadas'!M62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M62*12*M134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Economias Agregadas'!M62*12*M135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Economias Agregadas'!M62*12*M136","v":206856.94942848419},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N137*(N62-(Degraus!M59*'Economias Agregadas'!N62*12)-(Degraus!M60*'Economias Agregadas'!N62*12)-(Degraus!M61*'Economias Agregadas'!N62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N62*12*N134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Economias Agregadas'!N62*12*N135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Economias Agregadas'!N62*12*N136","v":211010.9146281085},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O137*(O62-(Degraus!N59*'Economias Agregadas'!O62*12)-(Degraus!N60*'Economias Agregadas'!O62*12)-(Degraus!N61*'Economias Agregadas'!O62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O62*12*O134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Economias Agregadas'!O62*12*O135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Economias Agregadas'!O62*12*O136","v":214817.45939795341},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P137*(P62-(Degraus!O59*'Economias Agregadas'!P62*12)-(Degraus!O60*'Economias Agregadas'!P62*12)-(Degraus!O61*'Economias Agregadas'!P62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P62*12*P134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Economias Agregadas'!P62*12*P135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Economias Agregadas'!P62*12*P136","v":151800.35658258293},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q137*(Q62-(Degraus!P59*'Economias Agregadas'!Q62*12)-(Degraus!P60*'Economias Agregadas'!Q62*12)-(Degraus!P61*'Economias Agregadas'!Q62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q62*12*Q134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Economias Agregadas'!Q62*12*Q135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Economias Agregadas'!Q62*12*Q136","v":154814.42780211178},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R137*(R62-(Degraus!Q59*'Economias Agregadas'!R62*12)-(Degraus!Q60*'Economias Agregadas'!R62*12)-(Degraus!Q61*'Economias Agregadas'!R62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R62*12*R134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Economias Agregadas'!R62*12*R135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Economias Agregadas'!R62*12*R136","v":157922.32258971978},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S137*(S62-(Degraus!R59*'Economias Agregadas'!S62*12)-(Degraus!R60*'Economias Agregadas'!S62*12)-(Degraus!R61*'Economias Agregadas'!S62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S62*12*S134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Economias Agregadas'!S62*12*S135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Economias Agregadas'!S62*12*S136","v":160769.97061357016},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T137*(T62-(Degraus!S59*'Economias Agregadas'!T62*12)-(Degraus!S60*'Economias Agregadas'!T62*12)-(Degraus!S61*'Economias Agregadas'!T62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T62*12*T134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Economias Agregadas'!T62*12*T135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Economias Agregadas'!T62*12*T136","v":10010.484908095979},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U137*(U62-(Degraus!T59*'Economias Agregadas'!U62*12)-(Degraus!T60*'Economias Agregadas'!U62*12)-(Degraus!T61*'Economias Agregadas'!U62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U62*12*U134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Economias Agregadas'!U62*12*U135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Economias Agregadas'!U62*12*U136","v":10209.693877134807},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V137*(V62-(Degraus!U59*'Economias Agregadas'!V62*12)-(Degraus!U60*'Economias Agregadas'!V62*12)-(Degraus!U61*'Economias Agregadas'!V62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V62*12*V134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Economias Agregadas'!V62*12*V135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Economias Agregadas'!V62*12*V136","v":10415.184774464413},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W137*(W62-(Degraus!V59*'Economias Agregadas'!W62*12)-(Degraus!V60*'Economias Agregadas'!W62*12)-(Degraus!V61*'Economias Agregadas'!W62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W62*12*W134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Economias Agregadas'!W62*12*W135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Economias Agregadas'!W62*12*W136","v":10603.638357122225},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X137*(X62-(Degraus!W59*'Economias Agregadas'!X62*12)-(Degraus!W60*'Economias Agregadas'!X62*12)-(Degraus!W61*'Economias Agregadas'!X62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X62*12*X134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Economias Agregadas'!X62*12*X135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Economias Agregadas'!X62*12*X136","v":4885.0826711021818},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y137*(Y62-(Degraus!X59*'Economias Agregadas'!Y62*12)-(Degraus!X60*'Economias Agregadas'!Y62*12)-(Degraus!X61*'Economias Agregadas'!Y62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y62*12*Y134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Economias Agregadas'!Y62*12*Y135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Economias Agregadas'!Y62*12*Y136","v":4982.3549057183791},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z137*(Z62-(Degraus!Y59*'Economias Agregadas'!Z62*12)-(Degraus!Y60*'Economias Agregadas'!Z62*12)-(Degraus!Y61*'Economias Agregadas'!Z62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z62*12*Z134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Economias Agregadas'!Z62*12*Z135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Economias Agregadas'!Z62*12*Z136","v":5082.7052216343855},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA137*(AA62-(Degraus!Z59*'Economias Agregadas'!AA62*12)-(Degraus!Z60*'Economias Agregadas'!AA62*12)-(Degraus!Z61*'Economias Agregadas'!AA62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA62*12*AA134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Economias Agregadas'!AA62*12*AA135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Economias Agregadas'!AA62*12*AA136","v":5174.757866304376},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB137*(AB62-(Degraus!AA59*'Economias Agregadas'!AB62*12)-(Degraus!AA60*'Economias Agregadas'!AB62*12)-(Degraus!AA61*'Economias Agregadas'!AB62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB62*12*AB134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Economias Agregadas'!AB62*12*AB135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Economias Agregadas'!AB62*12*AB136","v":7674.4765484299496},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC137*(AC62-(Degraus!AB59*'Economias Agregadas'!AC62*12)-(Degraus!AB60*'Economias Agregadas'!AC62*12)-(Degraus!AB61*'Economias Agregadas'!AC62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC62*12*AC134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Economias Agregadas'!AC62*12*AC135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Economias Agregadas'!AC62*12*AC136","v":7826.5304575968275},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD137*(AD62-(Degraus!AC59*'Economias Agregadas'!AD62*12)-(Degraus!AC60*'Economias Agregadas'!AD62*12)-(Degraus!AC61*'Economias Agregadas'!AD62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD62*12*AD134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Economias Agregadas'!AD62*12*AD135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Economias Agregadas'!AD62*12*AD136","v":7983.2583495728277},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE137*(AE62-(Degraus!AD59*'Economias Agregadas'!AE62*12)-(Degraus!AD60*'Economias Agregadas'!AE62*12)-(Degraus!AD61*'Economias Agregadas'!AE62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE62*12*AE134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Economias Agregadas'!AE62*12*AE135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Economias Agregadas'!AE62*12*AE136","v":8126.7377690310341},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF137*(AF62-(Degraus!AE59*'Economias Agregadas'!AF62*12)-(Degraus!AE60*'Economias Agregadas'!AF62*12)-(Degraus!AE61*'Economias Agregadas'!AF62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF62*12*AF134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Economias Agregadas'!AF62*12*AF135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Economias Agregadas'!AF62*12*AF136","v":3863.5171660902934},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG137*(AG62-(Degraus!AF59*'Economias Agregadas'!AG62*12)-(Degraus!AF60*'Economias Agregadas'!AG62*12)-(Degraus!AF61*'Economias Agregadas'!AG62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG62*12*AG134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Economias Agregadas'!AG62*12*AG135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Economias Agregadas'!AG62*12*AG136","v":3940.1772987384375},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH137*(AH62-(Degraus!AG59*'Economias Agregadas'!AH62*12)-(Degraus!AG60*'Economias Agregadas'!AH62*12)-(Degraus!AG61*'Economias Agregadas'!AH62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH62*12*AH134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Economias Agregadas'!AH62*12*AH135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Economias Agregadas'!AH62*12*AH136","v":4019.2143336703684},{"$f":"VLOOKUP('Volumes Agregados'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI137*(AI62-(Degraus!AH59*'Economias Agregadas'!AI62*12)-(Degraus!AH60*'Economias Agregadas'!AI62*12)-(Degraus!AH61*'Economias Agregadas'!AI62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI62*12*AI134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Economias Agregadas'!AI62*12*AI135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Economias Agregadas'!AI62*12*AI136","v":4091.6132316054882},null,9413784.587397147]
[null,"UTILIDADE PUBLICA",5,{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D138*(D63-(Degraus!C59*'Economias Agregadas'!D63*12)-(Degraus!C60*'Economias Agregadas'!D63*12)-(Degraus!C61*'Economias Agregadas'!D63*12)-(Degraus!C62*'Economias Agregadas'!D63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D63*12*D134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Economias Agregadas'!D63*12*D135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Economias Agregadas'!D63*12*D136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Economias Agregadas'!D63*12*D137","v":1876068.4091140192},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E138*(E63-(Degraus!D59*'Economias Agregadas'!E63*12)-(Degraus!D60*'Economias Agregadas'!E63*12)-(Degraus!D61*'Economias Agregadas'!E63*12)-(Degraus!D62*'Economias Agregadas'!E63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E63*12*E134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Economias Agregadas'!E63*12*E135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Economias Agregadas'!E63*12*E136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Economias Agregadas'!E63*12*E137","v":1915668.6109260907},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F138*(F63-(Degraus!E59*'Economias Agregadas'!F63*12)-(Degraus!E60*'Economias Agregadas'!F63*12)-(Degraus!E61*'Economias Agregadas'!F63*12)-(Degraus!E62*'Economias Agregadas'!F63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F63*12*F134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Economias Agregadas'!F63*12*F135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Economias Agregadas'!F63*12*F136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Economias Agregadas'!F63*12*F137","v":1956927.6483177734},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G138*(G63-(Degraus!F59*'Economias Agregadas'!G63*12)-(Degraus!F60*'Economias Agregadas'!G63*12)-(Degraus!F61*'Economias Agregadas'!G63*12)-(Degraus!F62*'Economias Agregadas'!G63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G63*12*G134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Economias Agregadas'!G63*12*G135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Economias Agregadas'!G63*12*G136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Economias Agregadas'!G63*12*G137","v":1995627.4994708525},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H138*(H63-(Degraus!G59*'Economias Agregadas'!H63*12)-(Degraus!G60*'Economias Agregadas'!H63*12)-(Degraus!G61*'Economias Agregadas'!H63*12)-(Degraus!G62*'Economias Agregadas'!H63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H63*12*H134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Economias Agregadas'!H63*12*H135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Economias Agregadas'!H63*12*H136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Economias Agregadas'!H63*12*H137","v":900172.60294875165},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I138*(I63-(Degraus!H59*'Economias Agregadas'!I63*12)-(Degraus!H60*'Economias Agregadas'!I63*12)-(Degraus!H61*'Economias Agregadas'!I63*12)-(Degraus!H62*'Economias Agregadas'!I63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I63*12*I134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Economias Agregadas'!I63*12*I135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Economias Agregadas'!I63*12*I136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Economias Agregadas'!I63*12*I137","v":919171.64818115334},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J138*(J63-(Degraus!I59*'Economias Agregadas'!J63*12)-(Degraus!I60*'Economias Agregadas'!J63*12)-(Degraus!I61*'Economias Agregadas'!J63*12)-(Degraus!I62*'Economias Agregadas'!J63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J63*12*J134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Economias Agregadas'!J63*12*J135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Economias Agregadas'!J63*12*J136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Economias Agregadas'!J63*12*J137","v":938966.23634397006},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K138*(K63-(Degraus!J59*'Economias Agregadas'!K63*12)-(Degraus!J60*'Economias Agregadas'!K63*12)-(Degraus!J61*'Economias Agregadas'!K63*12)-(Degraus!J62*'Economias Agregadas'!K63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K63*12*K134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Economias Agregadas'!K63*12*K135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Economias Agregadas'!K63*12*K136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Economias Agregadas'!K63*12*K137","v":957532.35630573845},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L138*(L63-(Degraus!K59*'Economias Agregadas'!L63*12)-(Degraus!K60*'Economias Agregadas'!L63*12)-(Degraus!K61*'Economias Agregadas'!L63*12)-(Degraus!K62*'Economias Agregadas'!L63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L63*12*L134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Economias Agregadas'!L63*12*L135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Economias Agregadas'!L63*12*L136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Economias Agregadas'!L63*12*L137","v":382515.40342123201},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M138*(M63-(Degraus!L59*'Economias Agregadas'!M63*12)-(Degraus!L60*'Economias Agregadas'!M63*12)-(Degraus!L61*'Economias Agregadas'!M63*12)-(Degraus!L62*'Economias Agregadas'!M63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M63*12*M134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Economias Agregadas'!M63*12*M135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Economias Agregadas'!M63*12*M136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Economias Agregadas'!M63*12*M137","v":390594.97731636523},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N138*(N63-(Degraus!M59*'Economias Agregadas'!N63*12)-(Degraus!M60*'Economias Agregadas'!N63*12)-(Degraus!M61*'Economias Agregadas'!N63*12)-(Degraus!M62*'Economias Agregadas'!N63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N63*12*N134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Economias Agregadas'!N63*12*N135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Economias Agregadas'!N63*12*N136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Economias Agregadas'!N63*12*N137","v":399013.92365236417},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O138*(O63-(Degraus!N59*'Economias Agregadas'!O63*12)-(Degraus!N60*'Economias Agregadas'!O63*12)-(Degraus!N61*'Economias Agregadas'!O63*12)-(Degraus!N62*'Economias Agregadas'!O63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O63*12*O134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Economias Agregadas'!O63*12*O135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Economias Agregadas'!O63*12*O136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Economias Agregadas'!O63*12*O137","v":406912.58468204958},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P138*(P63-(Degraus!O59*'Economias Agregadas'!P63*12)-(Degraus!O60*'Economias Agregadas'!P63*12)-(Degraus!O61*'Economias Agregadas'!P63*12)-(Degraus!O62*'Economias Agregadas'!P63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P63*12*P134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Economias Agregadas'!P63*12*P135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Economias Agregadas'!P63*12*P136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Economias Agregadas'!P63*12*P137","v":289930.00763406046},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q138*(Q63-(Degraus!P59*'Economias Agregadas'!Q63*12)-(Degraus!P60*'Economias Agregadas'!Q63*12)-(Degraus!P61*'Economias Agregadas'!Q63*12)-(Degraus!P62*'Economias Agregadas'!Q63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q63*12*Q134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Economias Agregadas'!Q63*12*Q135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Economias Agregadas'!Q63*12*Q136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Economias Agregadas'!Q63*12*Q137","v":296053.56812126958},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R138*(R63-(Degraus!Q59*'Economias Agregadas'!R63*12)-(Degraus!Q60*'Economias Agregadas'!R63*12)-(Degraus!Q61*'Economias Agregadas'!R63*12)-(Degraus!Q62*'Economias Agregadas'!R63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R63*12*R134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Economias Agregadas'!R63*12*R135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Economias Agregadas'!R63*12*R136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Economias Agregadas'!R63*12*R137","v":302434.27219563432},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S138*(S63-(Degraus!R59*'Economias Agregadas'!S63*12)-(Degraus!R60*'Economias Agregadas'!S63*12)-(Degraus!R61*'Economias Agregadas'!S63*12)-(Degraus!R62*'Economias Agregadas'!S63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S63*12*S134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Economias Agregadas'!S63*12*S135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Economias Agregadas'!S63*12*S136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Economias Agregadas'!S63*12*S137","v":308420.50957486028},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T138*(T63-(Degraus!S59*'Economias Agregadas'!T63*12)-(Degraus!S60*'Economias Agregadas'!T63*12)-(Degraus!S61*'Economias Agregadas'!T63*12)-(Degraus!S62*'Economias Agregadas'!T63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T63*12*T134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Economias Agregadas'!T63*12*T135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Economias Agregadas'!T63*12*T136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Economias Agregadas'!T63*12*T137","v":13364.934354809371},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U138*(U63-(Degraus!T59*'Economias Agregadas'!U63*12)-(Degraus!T60*'Economias Agregadas'!U63*12)-(Degraus!T61*'Economias Agregadas'!U63*12)-(Degraus!T62*'Economias Agregadas'!U63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U63*12*U134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Economias Agregadas'!U63*12*U135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Economias Agregadas'!U63*12*U136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Economias Agregadas'!U63*12*U137","v":13646.361386030476},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V138*(V63-(Degraus!U59*'Economias Agregadas'!V63*12)-(Degraus!U60*'Economias Agregadas'!V63*12)-(Degraus!U61*'Economias Agregadas'!V63*12)-(Degraus!U62*'Economias Agregadas'!V63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V63*12*V134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Economias Agregadas'!V63*12*V135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Economias Agregadas'!V63*12*V136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Economias Agregadas'!V63*12*V137","v":13939.461098560962},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W138*(W63-(Degraus!V59*'Economias Agregadas'!W63*12)-(Degraus!V60*'Economias Agregadas'!W63*12)-(Degraus!V61*'Economias Agregadas'!W63*12)-(Degraus!V62*'Economias Agregadas'!W63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W63*12*W134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Economias Agregadas'!W63*12*W135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Economias Agregadas'!W63*12*W136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Economias Agregadas'!W63*12*W137","v":14214.138951575027},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X138*(X63-(Degraus!W59*'Economias Agregadas'!X63*12)-(Degraus!W60*'Economias Agregadas'!X63*12)-(Degraus!W61*'Economias Agregadas'!X63*12)-(Degraus!W62*'Economias Agregadas'!X63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X63*12*X134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Economias Agregadas'!X63*12*X135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Economias Agregadas'!X63*12*X136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Economias Agregadas'!X63*12*X137","v":5523.1665118460032},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y138*(Y63-(Degraus!X59*'Economias Agregadas'!Y63*12)-(Degraus!X60*'Economias Agregadas'!Y63*12)-(Degraus!X61*'Economias Agregadas'!Y63*12)-(Degraus!X62*'Economias Agregadas'!Y63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y63*12*Y134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Economias Agregadas'!Y63*12*Y135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Economias Agregadas'!Y63*12*Y136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Economias Agregadas'!Y63*12*Y137","v":5639.2263164983133},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z138*(Z63-(Degraus!Y59*'Economias Agregadas'!Z63*12)-(Degraus!Y60*'Economias Agregadas'!Z63*12)-(Degraus!Y61*'Economias Agregadas'!Z63*12)-(Degraus!Y62*'Economias Agregadas'!Z63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z63*12*Z134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Economias Agregadas'!Z63*12*Z135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Economias Agregadas'!Z63*12*Z136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Economias Agregadas'!Z63*12*Z137","v":5760.0584951480505},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA138*(AA63-(Degraus!Z59*'Economias Agregadas'!AA63*12)-(Degraus!Z60*'Economias Agregadas'!AA63*12)-(Degraus!Z61*'Economias Agregadas'!AA63*12)-(Degraus!Z62*'Economias Agregadas'!AA63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA63*12*AA134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Economias Agregadas'!AA63*12*AA135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Economias Agregadas'!AA63*12*AA136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Economias Agregadas'!AA63*12*AA137","v":5873.2099685745889},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB138*(AB63-(Degraus!AA59*'Economias Agregadas'!AB63*12)-(Degraus!AA60*'Economias Agregadas'!AB63*12)-(Degraus!AA61*'Economias Agregadas'!AB63*12)-(Degraus!AA62*'Economias Agregadas'!AB63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB63*12*AB134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Economias Agregadas'!AB63*12*AB135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Economias Agregadas'!AB63*12*AB136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Economias Agregadas'!AB63*12*AB137","v":12551.831020084375},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC138*(AC63-(Degraus!AB59*'Economias Agregadas'!AC63*12)-(Degraus!AB60*'Economias Agregadas'!AC63*12)-(Degraus!AB61*'Economias Agregadas'!AC63*12)-(Degraus!AB62*'Economias Agregadas'!AC63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC63*12*AC134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Economias Agregadas'!AC63*12*AC135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Economias Agregadas'!AC63*12*AC136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Economias Agregadas'!AC63*12*AC137","v":12815.533032253183},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD138*(AD63-(Degraus!AC59*'Economias Agregadas'!AD63*12)-(Degraus!AC60*'Economias Agregadas'!AD63*12)-(Degraus!AC61*'Economias Agregadas'!AD63*12)-(Degraus!AC62*'Economias Agregadas'!AD63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD63*12*AD134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Economias Agregadas'!AD63*12*AD135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Economias Agregadas'!AD63*12*AD136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Economias Agregadas'!AD63*12*AD137","v":13090.069371497626},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE138*(AE63-(Degraus!AD59*'Economias Agregadas'!AE63*12)-(Degraus!AD60*'Economias Agregadas'!AE63*12)-(Degraus!AD61*'Economias Agregadas'!AE63*12)-(Degraus!AD62*'Economias Agregadas'!AE63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE63*12*AE134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Economias Agregadas'!AE63*12*AE135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Economias Agregadas'!AE63*12*AE136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Economias Agregadas'!AE63*12*AE137","v":13347.135871410857},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF138*(AF63-(Degraus!AE59*'Economias Agregadas'!AF63*12)-(Degraus!AE60*'Economias Agregadas'!AF63*12)-(Degraus!AE61*'Economias Agregadas'!AF63*12)-(Degraus!AE62*'Economias Agregadas'!AF63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF63*12*AF134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Economias Agregadas'!AF63*12*AF135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Economias Agregadas'!AF63*12*AF136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Economias Agregadas'!AF63*12*AF137","v":6393.2911681107544},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG138*(AG63-(Degraus!AF59*'Economias Agregadas'!AG63*12)-(Degraus!AF60*'Economias Agregadas'!AG63*12)-(Degraus!AF61*'Economias Agregadas'!AG63*12)-(Degraus!AF62*'Economias Agregadas'!AG63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG63*12*AG134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Economias Agregadas'!AG63*12*AG135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Economias Agregadas'!AG63*12*AG136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Economias Agregadas'!AG63*12*AG137","v":6527.5152823913922},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH138*(AH63-(Degraus!AG59*'Economias Agregadas'!AH63*12)-(Degraus!AG60*'Economias Agregadas'!AH63*12)-(Degraus!AG61*'Economias Agregadas'!AH63*12)-(Degraus!AG62*'Economias Agregadas'!AH63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH63*12*AH134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Economias Agregadas'!AH63*12*AH135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Economias Agregadas'!AH63*12*AH136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Economias Agregadas'!AH63*12*AH137","v":6667.2381487789353},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI138*(AI63-(Degraus!AH59*'Economias Agregadas'!AI63*12)-(Degraus!AH60*'Economias Agregadas'!AI63*12)-(Degraus!AH61*'Economias Agregadas'!AI63*12)-(Degraus!AH62*'Economias Agregadas'!AI63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI63*12*AI134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Economias Agregadas'!AI63*12*AI135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Economias Agregadas'!AI63*12*AI136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Economias Agregadas'!AI63*12*AI137","v":6798.0367671928525},null,14392161.465950945]
[null,"UTILIDADE PUBLICA",6,{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D139*(D64-(Degraus!C59*'Economias Agregadas'!D64*12)-(Degraus!C60*'Economias Agregadas'!D64*12)-(Degraus!C61*'Economias Agregadas'!D64*12)-(Degraus!C62*'Economias Agregadas'!D64*12)-(Degraus!C63*'Economias Agregadas'!D64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D64*12*D134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Economias Agregadas'!D64*12*D135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Economias Agregadas'!D64*12*D136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Economias Agregadas'!D64*12*D137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C63*'Economias Agregadas'!D64*12*D138","v":4778942.8847525362},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E139*(E64-(Degraus!D59*'Economias Agregadas'!E64*12)-(Degraus!D60*'Economias Agregadas'!E64*12)-(Degraus!D61*'Economias Agregadas'!E64*12)-(Degraus!D62*'Economias Agregadas'!E64*12)-(Degraus!D63*'Economias Agregadas'!E64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E64*12*E134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Economias Agregadas'!E64*12*E135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Economias Agregadas'!E64*12*E136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Economias Agregadas'!E64*12*E137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D63*'Economias Agregadas'!E64*12*E138","v":4884728.8180502225},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F139*(F64-(Degraus!E59*'Economias Agregadas'!F64*12)-(Degraus!E60*'Economias Agregadas'!F64*12)-(Degraus!E61*'Economias Agregadas'!F64*12)-(Degraus!E62*'Economias Agregadas'!F64*12)-(Degraus!E63*'Economias Agregadas'!F64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F64*12*F134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Economias Agregadas'!F64*12*F135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Economias Agregadas'!F64*12*F136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Economias Agregadas'!F64*12*F137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E63*'Economias Agregadas'!F64*12*F138","v":4995783.9047404015},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G139*(G64-(Degraus!F59*'Economias Agregadas'!G64*12)-(Degraus!F60*'Economias Agregadas'!G64*12)-(Degraus!F61*'Economias Agregadas'!G64*12)-(Degraus!F62*'Economias Agregadas'!G64*12)-(Degraus!F63*'Economias Agregadas'!G64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G64*12*G134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Economias Agregadas'!G64*12*G135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Economias Agregadas'!G64*12*G136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Economias Agregadas'!G64*12*G137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F63*'Economias Agregadas'!G64*12*G138","v":5101693.4432147369},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H139*(H64-(Degraus!G59*'Economias Agregadas'!H64*12)-(Degraus!G60*'Economias Agregadas'!H64*12)-(Degraus!G61*'Economias Agregadas'!H64*12)-(Degraus!G62*'Economias Agregadas'!H64*12)-(Degraus!G63*'Economias Agregadas'!H64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H64*12*H134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Economias Agregadas'!H64*12*H135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Economias Agregadas'!H64*12*H136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Economias Agregadas'!H64*12*H137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G63*'Economias Agregadas'!H64*12*H138","v":2387683.7311680736},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I139*(I64-(Degraus!H59*'Economias Agregadas'!I64*12)-(Degraus!H60*'Economias Agregadas'!I64*12)-(Degraus!H61*'Economias Agregadas'!I64*12)-(Degraus!H62*'Economias Agregadas'!I64*12)-(Degraus!H63*'Economias Agregadas'!I64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I64*12*I134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Economias Agregadas'!I64*12*I135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Economias Agregadas'!I64*12*I136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Economias Agregadas'!I64*12*I137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H63*'Economias Agregadas'!I64*12*I138","v":2440546.2657973934},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J139*(J64-(Degraus!I59*'Economias Agregadas'!J64*12)-(Degraus!I60*'Economias Agregadas'!J64*12)-(Degraus!I61*'Economias Agregadas'!J64*12)-(Degraus!I62*'Economias Agregadas'!J64*12)-(Degraus!I63*'Economias Agregadas'!J64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J64*12*J134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Economias Agregadas'!J64*12*J135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Economias Agregadas'!J64*12*J136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Economias Agregadas'!J64*12*J137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I63*'Economias Agregadas'!J64*12*J138","v":2496043.348107825},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K139*(K64-(Degraus!J59*'Economias Agregadas'!K64*12)-(Degraus!J60*'Economias Agregadas'!K64*12)-(Degraus!J61*'Economias Agregadas'!K64*12)-(Degraus!J62*'Economias Agregadas'!K64*12)-(Degraus!J63*'Economias Agregadas'!K64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K64*12*K134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Economias Agregadas'!K64*12*K135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Economias Agregadas'!K64*12*K136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Economias Agregadas'!K64*12*K137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J63*'Economias Agregadas'!K64*12*K138","v":2548972.1372531364},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L139*(L64-(Degraus!K59*'Economias Agregadas'!L64*12)-(Degraus!K60*'Economias Agregadas'!L64*12)-(Degraus!K61*'Economias Agregadas'!L64*12)-(Degraus!K62*'Economias Agregadas'!L64*12)-(Degraus!K63*'Economias Agregadas'!L64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L64*12*L134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Economias Agregadas'!L64*12*L135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Economias Agregadas'!L64*12*L136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Economias Agregadas'!L64*12*L137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K63*'Economias Agregadas'!L64*12*L138","v":1480863.2311316021},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M139*(M64-(Degraus!L59*'Economias Agregadas'!M64*12)-(Degraus!L60*'Economias Agregadas'!M64*12)-(Degraus!L61*'Economias Agregadas'!M64*12)-(Degraus!L62*'Economias Agregadas'!M64*12)-(Degraus!L63*'Economias Agregadas'!M64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M64*12*M134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Economias Agregadas'!M64*12*M135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Economias Agregadas'!M64*12*M136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Economias Agregadas'!M64*12*M137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L63*'Economias Agregadas'!M64*12*M138","v":1513727.2140001021},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N139*(N64-(Degraus!M59*'Economias Agregadas'!N64*12)-(Degraus!M60*'Economias Agregadas'!N64*12)-(Degraus!M61*'Economias Agregadas'!N64*12)-(Degraus!M62*'Economias Agregadas'!N64*12)-(Degraus!M63*'Economias Agregadas'!N64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N64*12*N134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Economias Agregadas'!N64*12*N135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Economias Agregadas'!N64*12*N136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Economias Agregadas'!N64*12*N137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M63*'Economias Agregadas'!N64*12*N138","v":1548241.7732979849},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O139*(O64-(Degraus!N59*'Economias Agregadas'!O64*12)-(Degraus!N60*'Economias Agregadas'!O64*12)-(Degraus!N61*'Economias Agregadas'!O64*12)-(Degraus!N62*'Economias Agregadas'!O64*12)-(Degraus!N63*'Economias Agregadas'!O64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O64*12*O134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Economias Agregadas'!O64*12*O135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Economias Agregadas'!O64*12*O136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Economias Agregadas'!O64*12*O137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N63*'Economias Agregadas'!O64*12*O138","v":1581185.3098925073},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P139*(P64-(Degraus!O59*'Economias Agregadas'!P64*12)-(Degraus!O60*'Economias Agregadas'!P64*12)-(Degraus!O61*'Economias Agregadas'!P64*12)-(Degraus!O62*'Economias Agregadas'!P64*12)-(Degraus!O63*'Economias Agregadas'!P64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P64*12*P134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Economias Agregadas'!P64*12*P135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Economias Agregadas'!P64*12*P136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Economias Agregadas'!P64*12*P137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O63*'Economias Agregadas'!P64*12*P138","v":1152747.4765335666},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q139*(Q64-(Degraus!P59*'Economias Agregadas'!Q64*12)-(Degraus!P60*'Economias Agregadas'!Q64*12)-(Degraus!P61*'Economias Agregadas'!Q64*12)-(Degraus!P62*'Economias Agregadas'!Q64*12)-(Degraus!P63*'Economias Agregadas'!Q64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q64*12*Q134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Economias Agregadas'!Q64*12*Q135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Economias Agregadas'!Q64*12*Q136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Economias Agregadas'!Q64*12*Q137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P63*'Economias Agregadas'!Q64*12*Q138","v":1178333.0247505414},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R139*(R64-(Degraus!Q59*'Economias Agregadas'!R64*12)-(Degraus!Q60*'Economias Agregadas'!R64*12)-(Degraus!Q61*'Economias Agregadas'!R64*12)-(Degraus!Q62*'Economias Agregadas'!R64*12)-(Degraus!Q63*'Economias Agregadas'!R64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R64*12*R134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Economias Agregadas'!R64*12*R135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Economias Agregadas'!R64*12*R136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Economias Agregadas'!R64*12*R137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q63*'Economias Agregadas'!R64*12*R138","v":1205204.1223603799},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S139*(S64-(Degraus!R59*'Economias Agregadas'!S64*12)-(Degraus!R60*'Economias Agregadas'!S64*12)-(Degraus!R61*'Economias Agregadas'!S64*12)-(Degraus!R62*'Economias Agregadas'!S64*12)-(Degraus!R63*'Economias Agregadas'!S64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S64*12*S134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Economias Agregadas'!S64*12*S135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Economias Agregadas'!S64*12*S136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Economias Agregadas'!S64*12*S137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R63*'Economias Agregadas'!S64*12*S138","v":1230853.2007244015},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T139*(T64-(Degraus!S59*'Economias Agregadas'!T64*12)-(Degraus!S60*'Economias Agregadas'!T64*12)-(Degraus!S61*'Economias Agregadas'!T64*12)-(Degraus!S62*'Economias Agregadas'!T64*12)-(Degraus!S63*'Economias Agregadas'!T64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T64*12*T134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Economias Agregadas'!T64*12*T135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Economias Agregadas'!T64*12*T136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Economias Agregadas'!T64*12*T137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S63*'Economias Agregadas'!T64*12*T138","v":31013.924578820086},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U139*(U64-(Degraus!T59*'Economias Agregadas'!U64*12)-(Degraus!T60*'Economias Agregadas'!U64*12)-(Degraus!T61*'Economias Agregadas'!U64*12)-(Degraus!T62*'Economias Agregadas'!U64*12)-(Degraus!T63*'Economias Agregadas'!U64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U64*12*U134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Economias Agregadas'!U64*12*U135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Economias Agregadas'!U64*12*U136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Economias Agregadas'!U64*12*U137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T63*'Economias Agregadas'!U64*12*U138","v":31699.428342808569},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V139*(V64-(Degraus!U59*'Economias Agregadas'!V64*12)-(Degraus!U60*'Economias Agregadas'!V64*12)-(Degraus!U61*'Economias Agregadas'!V64*12)-(Degraus!U62*'Economias Agregadas'!V64*12)-(Degraus!U63*'Economias Agregadas'!V64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V64*12*V134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Economias Agregadas'!V64*12*V135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Economias Agregadas'!V64*12*V136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Economias Agregadas'!V64*12*V137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U63*'Economias Agregadas'!V64*12*V138","v":32418.911562560817},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W139*(W64-(Degraus!V59*'Economias Agregadas'!W64*12)-(Degraus!V60*'Economias Agregadas'!W64*12)-(Degraus!V61*'Economias Agregadas'!W64*12)-(Degraus!V62*'Economias Agregadas'!W64*12)-(Degraus!V63*'Economias Agregadas'!W64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W64*12*W134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Economias Agregadas'!W64*12*W135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Economias Agregadas'!W64*12*W136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Economias Agregadas'!W64*12*W137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V63*'Economias Agregadas'!W64*12*W138","v":33104.717682438917},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X139*(X64-(Degraus!W59*'Economias Agregadas'!X64*12)-(Degraus!W60*'Economias Agregadas'!X64*12)-(Degraus!W61*'Economias Agregadas'!X64*12)-(Degraus!W62*'Economias Agregadas'!X64*12)-(Degraus!W63*'Economias Agregadas'!X64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X64*12*X134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Economias Agregadas'!X64*12*X135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Economias Agregadas'!X64*12*X136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Economias Agregadas'!X64*12*X137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W63*'Economias Agregadas'!X64*12*X138","v":21190.555830400328},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y139*(Y64-(Degraus!X59*'Economias Agregadas'!Y64*12)-(Degraus!X60*'Economias Agregadas'!Y64*12)-(Degraus!X61*'Economias Agregadas'!Y64*12)-(Degraus!X62*'Economias Agregadas'!Y64*12)-(Degraus!X63*'Economias Agregadas'!Y64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y64*12*Y134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Economias Agregadas'!Y64*12*Y135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Economias Agregadas'!Y64*12*Y136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Economias Agregadas'!Y64*12*Y137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X63*'Economias Agregadas'!Y64*12*Y138","v":21659.530758346446},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z139*(Z64-(Degraus!Y59*'Economias Agregadas'!Z64*12)-(Degraus!Y60*'Economias Agregadas'!Z64*12)-(Degraus!Y61*'Economias Agregadas'!Z64*12)-(Degraus!Y62*'Economias Agregadas'!Z64*12)-(Degraus!Y63*'Economias Agregadas'!Z64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z64*12*Z134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Economias Agregadas'!Z64*12*Z135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Economias Agregadas'!Z64*12*Z136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Economias Agregadas'!Z64*12*Z137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y63*'Economias Agregadas'!Z64*12*Z138","v":22151.849532508139},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA139*(AA64-(Degraus!Z59*'Economias Agregadas'!AA64*12)-(Degraus!Z60*'Economias Agregadas'!AA64*12)-(Degraus!Z61*'Economias Agregadas'!AA64*12)-(Degraus!Z62*'Economias Agregadas'!AA64*12)-(Degraus!Z63*'Economias Agregadas'!AA64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA64*12*AA134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Economias Agregadas'!AA64*12*AA135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Economias Agregadas'!AA64*12*AA136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Economias Agregadas'!AA64*12*AA137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z63*'Economias Agregadas'!AA64*12*AA138","v":22621.325347592305},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB139*(AB64-(Degraus!AA59*'Economias Agregadas'!AB64*12)-(Degraus!AA60*'Economias Agregadas'!AB64*12)-(Degraus!AA61*'Economias Agregadas'!AB64*12)-(Degraus!AA62*'Economias Agregadas'!AB64*12)-(Degraus!AA63*'Economias Agregadas'!AB64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB64*12*AB134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Economias Agregadas'!AB64*12*AB135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Economias Agregadas'!AB64*12*AB136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Economias Agregadas'!AB64*12*AB137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA63*'Economias Agregadas'!AB64*12*AB138","v":16119.381009042965},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC139*(AC64-(Degraus!AB59*'Economias Agregadas'!AC64*12)-(Degraus!AB60*'Economias Agregadas'!AC64*12)-(Degraus!AB61*'Economias Agregadas'!AC64*12)-(Degraus!AB62*'Economias Agregadas'!AC64*12)-(Degraus!AB63*'Economias Agregadas'!AC64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC64*12*AC134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Economias Agregadas'!AC64*12*AC135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Economias Agregadas'!AC64*12*AC136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Economias Agregadas'!AC64*12*AC137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB63*'Economias Agregadas'!AC64*12*AC138","v":16474.670645129008},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD139*(AD64-(Degraus!AC59*'Economias Agregadas'!AD64*12)-(Degraus!AC60*'Economias Agregadas'!AD64*12)-(Degraus!AC61*'Economias Agregadas'!AD64*12)-(Degraus!AC62*'Economias Agregadas'!AD64*12)-(Degraus!AC63*'Economias Agregadas'!AD64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD64*12*AD134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Economias Agregadas'!AD64*12*AD135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Economias Agregadas'!AD64*12*AD136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Economias Agregadas'!AD64*12*AD137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC63*'Economias Agregadas'!AD64*12*AD138","v":16847.408815509301},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE139*(AE64-(Degraus!AD59*'Economias Agregadas'!AE64*12)-(Degraus!AD60*'Economias Agregadas'!AE64*12)-(Degraus!AD61*'Economias Agregadas'!AE64*12)-(Degraus!AD62*'Economias Agregadas'!AE64*12)-(Degraus!AD63*'Economias Agregadas'!AE64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE64*12*AE134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Economias Agregadas'!AE64*12*AE135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Economias Agregadas'!AE64*12*AE136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Economias Agregadas'!AE64*12*AE137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD63*'Economias Agregadas'!AE64*12*AE138","v":17202.364175974817},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF139*(AF64-(Degraus!AE59*'Economias Agregadas'!AF64*12)-(Degraus!AE60*'Economias Agregadas'!AF64*12)-(Degraus!AE61*'Economias Agregadas'!AF64*12)-(Degraus!AE62*'Economias Agregadas'!AF64*12)-(Degraus!AE63*'Economias Agregadas'!AF64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF64*12*AF134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Economias Agregadas'!AF64*12*AF135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Economias Agregadas'!AF64*12*AF136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Economias Agregadas'!AF64*12*AF137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE63*'Economias Agregadas'!AF64*12*AF138","v":8525.1264865440389},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG139*(AG64-(Degraus!AF59*'Economias Agregadas'!AG64*12)-(Degraus!AF60*'Economias Agregadas'!AG64*12)-(Degraus!AF61*'Economias Agregadas'!AG64*12)-(Degraus!AF62*'Economias Agregadas'!AG64*12)-(Degraus!AF63*'Economias Agregadas'!AG64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG64*12*AG134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Economias Agregadas'!AG64*12*AG135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Economias Agregadas'!AG64*12*AG136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Economias Agregadas'!AG64*12*AG137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF63*'Economias Agregadas'!AG64*12*AG138","v":8712.9739737141972},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH139*(AH64-(Degraus!AG59*'Economias Agregadas'!AH64*12)-(Degraus!AG60*'Economias Agregadas'!AH64*12)-(Degraus!AG61*'Economias Agregadas'!AH64*12)-(Degraus!AG62*'Economias Agregadas'!AH64*12)-(Degraus!AG63*'Economias Agregadas'!AH64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH64*12*AH134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Economias Agregadas'!AH64*12*AH135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Economias Agregadas'!AH64*12*AH136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Economias Agregadas'!AH64*12*AH137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG63*'Economias Agregadas'!AH64*12*AH138","v":8910.0376284804406},{"$f":"VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI139*(AI64-(Degraus!AH59*'Economias Agregadas'!AI64*12)-(Degraus!AH60*'Economias Agregadas'!AI64*12)-(Degraus!AH61*'Economias Agregadas'!AI64*12)-(Degraus!AH62*'Economias Agregadas'!AI64*12)-(Degraus!AH63*'Economias Agregadas'!AI64*12))+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI64*12*AI134+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Economias Agregadas'!AI64*12*AI135+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Economias Agregadas'!AI64*12*AI136+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Economias Agregadas'!AI64*12*AI137+VLOOKUP('Volumes Agregados'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH63*'Economias Agregadas'!AI64*12*AI138","v":9097.680731262566},null,40843299.772876538]
[null,"UTILIDADE PUBLICA",7,{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D140*(D65-(Degraus!C59*'Economias Agregadas'!D65*12)-(Degraus!C60*'Economias Agregadas'!D65*12)-(Degraus!C61*'Economias Agregadas'!D65*12)-(Degraus!C62*'Economias Agregadas'!D65*12)-(Degraus!C63*'Economias Agregadas'!D65*12)-(Degraus!C64*'Economias Agregadas'!D65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D65*12*D134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Economias Agregadas'!D65*12*D135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Economias Agregadas'!D65*12*D136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Economias Agregadas'!D65*12*D137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C63*'Economias Agregadas'!D65*12*D138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C64*'Economias Agregadas'!D65*12*D139","v":3713072.5972943027},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E140*(E65-(Degraus!D59*'Economias Agregadas'!E65*12)-(Degraus!D60*'Economias Agregadas'!E65*12)-(Degraus!D61*'Economias Agregadas'!E65*12)-(Degraus!D62*'Economias Agregadas'!E65*12)-(Degraus!D63*'Economias Agregadas'!E65*12)-(Degraus!D64*'Economias Agregadas'!E65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E65*12*E134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Economias Agregadas'!E65*12*E135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Economias Agregadas'!E65*12*E136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Economias Agregadas'!E65*12*E137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D63*'Economias Agregadas'!E65*12*E138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D64*'Economias Agregadas'!E65*12*E139","v":3797143.837765689},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F140*(F65-(Degraus!E59*'Economias Agregadas'!F65*12)-(Degraus!E60*'Economias Agregadas'!F65*12)-(Degraus!E61*'Economias Agregadas'!F65*12)-(Degraus!E62*'Economias Agregadas'!F65*12)-(Degraus!E63*'Economias Agregadas'!F65*12)-(Degraus!E64*'Economias Agregadas'!F65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F65*12*F134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Economias Agregadas'!F65*12*F135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Economias Agregadas'!F65*12*F136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Economias Agregadas'!F65*12*F137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E63*'Economias Agregadas'!F65*12*F138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E64*'Economias Agregadas'!F65*12*F139","v":3885708.3101002853},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G140*(G65-(Degraus!F59*'Economias Agregadas'!G65*12)-(Degraus!F60*'Economias Agregadas'!G65*12)-(Degraus!F61*'Economias Agregadas'!G65*12)-(Degraus!F62*'Economias Agregadas'!G65*12)-(Degraus!F63*'Economias Agregadas'!G65*12)-(Degraus!F64*'Economias Agregadas'!G65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G65*12*G134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Economias Agregadas'!G65*12*G135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Economias Agregadas'!G65*12*G136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Economias Agregadas'!G65*12*G137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F63*'Economias Agregadas'!G65*12*G138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F64*'Economias Agregadas'!G65*12*G139","v":3970800.3924188502},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H140*(H65-(Degraus!G59*'Economias Agregadas'!H65*12)-(Degraus!G60*'Economias Agregadas'!H65*12)-(Degraus!G61*'Economias Agregadas'!H65*12)-(Degraus!G62*'Economias Agregadas'!H65*12)-(Degraus!G63*'Economias Agregadas'!H65*12)-(Degraus!G64*'Economias Agregadas'!H65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H65*12*H134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Economias Agregadas'!H65*12*H135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Economias Agregadas'!H65*12*H136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Economias Agregadas'!H65*12*H137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G63*'Economias Agregadas'!H65*12*H138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G64*'Economias Agregadas'!H65*12*H139","v":2093480.0257607815},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I140*(I65-(Degraus!H59*'Economias Agregadas'!I65*12)-(Degraus!H60*'Economias Agregadas'!I65*12)-(Degraus!H61*'Economias Agregadas'!I65*12)-(Degraus!H62*'Economias Agregadas'!I65*12)-(Degraus!H63*'Economias Agregadas'!I65*12)-(Degraus!H64*'Economias Agregadas'!I65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I65*12*I134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Economias Agregadas'!I65*12*I135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Economias Agregadas'!I65*12*I136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Economias Agregadas'!I65*12*I137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H63*'Economias Agregadas'!I65*12*I138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H64*'Economias Agregadas'!I65*12*I139","v":2140891.6814466394},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J140*(J65-(Degraus!I59*'Economias Agregadas'!J65*12)-(Degraus!I60*'Economias Agregadas'!J65*12)-(Degraus!I61*'Economias Agregadas'!J65*12)-(Degraus!I62*'Economias Agregadas'!J65*12)-(Degraus!I63*'Economias Agregadas'!J65*12)-(Degraus!I64*'Economias Agregadas'!J65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J65*12*J134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Economias Agregadas'!J65*12*J135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Economias Agregadas'!J65*12*J136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Economias Agregadas'!J65*12*J137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I63*'Economias Agregadas'!J65*12*J138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I64*'Economias Agregadas'!J65*12*J139","v":2190839.0536409994},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K140*(K65-(Degraus!J59*'Economias Agregadas'!K65*12)-(Degraus!J60*'Economias Agregadas'!K65*12)-(Degraus!J61*'Economias Agregadas'!K65*12)-(Degraus!J62*'Economias Agregadas'!K65*12)-(Degraus!J63*'Economias Agregadas'!K65*12)-(Degraus!J64*'Economias Agregadas'!K65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K65*12*K134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Economias Agregadas'!K65*12*K135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Economias Agregadas'!K65*12*K136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Economias Agregadas'!K65*12*K137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J63*'Economias Agregadas'!K65*12*K138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J64*'Economias Agregadas'!K65*12*K139","v":2238831.7681400902},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L140*(L65-(Degraus!K59*'Economias Agregadas'!L65*12)-(Degraus!K60*'Economias Agregadas'!L65*12)-(Degraus!K61*'Economias Agregadas'!L65*12)-(Degraus!K62*'Economias Agregadas'!L65*12)-(Degraus!K63*'Economias Agregadas'!L65*12)-(Degraus!K64*'Economias Agregadas'!L65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L65*12*L134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Economias Agregadas'!L65*12*L135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Economias Agregadas'!L65*12*L136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Economias Agregadas'!L65*12*L137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K63*'Economias Agregadas'!L65*12*L138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K64*'Economias Agregadas'!L65*12*L139","v":1895348.7137345169},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M140*(M65-(Degraus!L59*'Economias Agregadas'!M65*12)-(Degraus!L60*'Economias Agregadas'!M65*12)-(Degraus!L61*'Economias Agregadas'!M65*12)-(Degraus!L62*'Economias Agregadas'!M65*12)-(Degraus!L63*'Economias Agregadas'!M65*12)-(Degraus!L64*'Economias Agregadas'!M65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M65*12*M134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Economias Agregadas'!M65*12*M135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Economias Agregadas'!M65*12*M136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Economias Agregadas'!M65*12*M137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L63*'Economias Agregadas'!M65*12*M138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L64*'Economias Agregadas'!M65*12*M139","v":1938267.0433869739},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N140*(N65-(Degraus!M59*'Economias Agregadas'!N65*12)-(Degraus!M60*'Economias Agregadas'!N65*12)-(Degraus!M61*'Economias Agregadas'!N65*12)-(Degraus!M62*'Economias Agregadas'!N65*12)-(Degraus!M63*'Economias Agregadas'!N65*12)-(Degraus!M64*'Economias Agregadas'!N65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N65*12*N134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Economias Agregadas'!N65*12*N135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Economias Agregadas'!N65*12*N136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Economias Agregadas'!N65*12*N137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M63*'Economias Agregadas'!N65*12*N138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M64*'Economias Agregadas'!N65*12*N139","v":1983479.7892606645},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O140*(O65-(Degraus!N59*'Economias Agregadas'!O65*12)-(Degraus!N60*'Economias Agregadas'!O65*12)-(Degraus!N61*'Economias Agregadas'!O65*12)-(Degraus!N62*'Economias Agregadas'!O65*12)-(Degraus!N63*'Economias Agregadas'!O65*12)-(Degraus!N64*'Economias Agregadas'!O65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O65*12*O134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Economias Agregadas'!O65*12*O135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Economias Agregadas'!O65*12*O136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Economias Agregadas'!O65*12*O137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N63*'Economias Agregadas'!O65*12*O138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N64*'Economias Agregadas'!O65*12*O139","v":2026921.1398312189},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P140*(P65-(Degraus!O59*'Economias Agregadas'!P65*12)-(Degraus!O60*'Economias Agregadas'!P65*12)-(Degraus!O61*'Economias Agregadas'!P65*12)-(Degraus!O62*'Economias Agregadas'!P65*12)-(Degraus!O63*'Economias Agregadas'!P65*12)-(Degraus!O64*'Economias Agregadas'!P65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P65*12*P134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Economias Agregadas'!P65*12*P135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Economias Agregadas'!P65*12*P136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Economias Agregadas'!P65*12*P137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O63*'Economias Agregadas'!P65*12*P138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O64*'Economias Agregadas'!P65*12*P139","v":1827877.7729762997},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q140*(Q65-(Degraus!P59*'Economias Agregadas'!Q65*12)-(Degraus!P60*'Economias Agregadas'!Q65*12)-(Degraus!P61*'Economias Agregadas'!Q65*12)-(Degraus!P62*'Economias Agregadas'!Q65*12)-(Degraus!P63*'Economias Agregadas'!Q65*12)-(Degraus!P64*'Economias Agregadas'!Q65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q65*12*Q134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Economias Agregadas'!Q65*12*Q135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Economias Agregadas'!Q65*12*Q136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Economias Agregadas'!Q65*12*Q137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P63*'Economias Agregadas'!Q65*12*Q138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P64*'Economias Agregadas'!Q65*12*Q139","v":1869285.7814087244},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R140*(R65-(Degraus!Q59*'Economias Agregadas'!R65*12)-(Degraus!Q60*'Economias Agregadas'!R65*12)-(Degraus!Q61*'Economias Agregadas'!R65*12)-(Degraus!Q62*'Economias Agregadas'!R65*12)-(Degraus!Q63*'Economias Agregadas'!R65*12)-(Degraus!Q64*'Economias Agregadas'!R65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R65*12*R134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Economias Agregadas'!R65*12*R135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Economias Agregadas'!R65*12*R136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Economias Agregadas'!R65*12*R137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q63*'Economias Agregadas'!R65*12*R138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q64*'Economias Agregadas'!R65*12*R139","v":1912910.2457107571},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S140*(S65-(Degraus!R59*'Economias Agregadas'!S65*12)-(Degraus!R60*'Economias Agregadas'!S65*12)-(Degraus!R61*'Economias Agregadas'!S65*12)-(Degraus!R62*'Economias Agregadas'!S65*12)-(Degraus!R63*'Economias Agregadas'!S65*12)-(Degraus!R64*'Economias Agregadas'!S65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S65*12*S134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Economias Agregadas'!S65*12*S135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Economias Agregadas'!S65*12*S136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Economias Agregadas'!S65*12*S137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R63*'Economias Agregadas'!S65*12*S138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R64*'Economias Agregadas'!S65*12*S139","v":1954831.2648775033},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T140*(T65-(Degraus!S59*'Economias Agregadas'!T65*12)-(Degraus!S60*'Economias Agregadas'!T65*12)-(Degraus!S61*'Economias Agregadas'!T65*12)-(Degraus!S62*'Economias Agregadas'!T65*12)-(Degraus!S63*'Economias Agregadas'!T65*12)-(Degraus!S64*'Economias Agregadas'!T65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T65*12*T134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Economias Agregadas'!T65*12*T135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Economias Agregadas'!T65*12*T136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Economias Agregadas'!T65*12*T137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S63*'Economias Agregadas'!T65*12*T138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S64*'Economias Agregadas'!T65*12*T139","v":7510.8705043700138},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U140*(U65-(Degraus!T59*'Economias Agregadas'!U65*12)-(Degraus!T60*'Economias Agregadas'!U65*12)-(Degraus!T61*'Economias Agregadas'!U65*12)-(Degraus!T62*'Economias Agregadas'!U65*12)-(Degraus!T63*'Economias Agregadas'!U65*12)-(Degraus!T64*'Economias Agregadas'!U65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U65*12*U134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Economias Agregadas'!U65*12*U135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Economias Agregadas'!U65*12*U136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Economias Agregadas'!U65*12*U137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T63*'Economias Agregadas'!U65*12*U138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T64*'Economias Agregadas'!U65*12*U139","v":7680.0384874002593},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V140*(V65-(Degraus!U59*'Economias Agregadas'!V65*12)-(Degraus!U60*'Economias Agregadas'!V65*12)-(Degraus!U61*'Economias Agregadas'!V65*12)-(Degraus!U62*'Economias Agregadas'!V65*12)-(Degraus!U63*'Economias Agregadas'!V65*12)-(Degraus!U64*'Economias Agregadas'!V65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V65*12*V134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Economias Agregadas'!V65*12*V135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Economias Agregadas'!V65*12*V136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Economias Agregadas'!V65*12*V137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U63*'Economias Agregadas'!V65*12*V138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U64*'Economias Agregadas'!V65*12*V139","v":7858.1057587122605},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W140*(W65-(Degraus!V59*'Economias Agregadas'!W65*12)-(Degraus!V60*'Economias Agregadas'!W65*12)-(Degraus!V61*'Economias Agregadas'!W65*12)-(Degraus!V62*'Economias Agregadas'!W65*12)-(Degraus!V63*'Economias Agregadas'!W65*12)-(Degraus!V64*'Economias Agregadas'!W65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W65*12*W134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Economias Agregadas'!W65*12*W135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Economias Agregadas'!W65*12*W136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Economias Agregadas'!W65*12*W137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V63*'Economias Agregadas'!W65*12*W138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V64*'Economias Agregadas'!W65*12*W139","v":8028.8993366822388},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X140*(X65-(Degraus!W59*'Economias Agregadas'!X65*12)-(Degraus!W60*'Economias Agregadas'!X65*12)-(Degraus!W61*'Economias Agregadas'!X65*12)-(Degraus!W62*'Economias Agregadas'!X65*12)-(Degraus!W63*'Economias Agregadas'!X65*12)-(Degraus!W64*'Economias Agregadas'!X65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X65*12*X134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Economias Agregadas'!X65*12*X135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Economias Agregadas'!X65*12*X136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Economias Agregadas'!X65*12*X137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W63*'Economias Agregadas'!X65*12*X138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W64*'Economias Agregadas'!X65*12*X139","v":6008.696403496011},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y140*(Y65-(Degraus!X59*'Economias Agregadas'!Y65*12)-(Degraus!X60*'Economias Agregadas'!Y65*12)-(Degraus!X61*'Economias Agregadas'!Y65*12)-(Degraus!X62*'Economias Agregadas'!Y65*12)-(Degraus!X63*'Economias Agregadas'!Y65*12)-(Degraus!X64*'Economias Agregadas'!Y65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y65*12*Y134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Economias Agregadas'!Y65*12*Y135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Economias Agregadas'!Y65*12*Y136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Economias Agregadas'!Y65*12*Y137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X63*'Economias Agregadas'!Y65*12*Y138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X64*'Economias Agregadas'!Y65*12*Y139","v":6144.030789920208},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z140*(Z65-(Degraus!Y59*'Economias Agregadas'!Z65*12)-(Degraus!Y60*'Economias Agregadas'!Z65*12)-(Degraus!Y61*'Economias Agregadas'!Z65*12)-(Degraus!Y62*'Economias Agregadas'!Z65*12)-(Degraus!Y63*'Economias Agregadas'!Z65*12)-(Degraus!Y64*'Economias Agregadas'!Z65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z65*12*Z134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Economias Agregadas'!Z65*12*Z135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Economias Agregadas'!Z65*12*Z136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Economias Agregadas'!Z65*12*Z137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y63*'Economias Agregadas'!Z65*12*Z138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y64*'Economias Agregadas'!Z65*12*Z139","v":6286.4846069698087},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA140*(AA65-(Degraus!Z59*'Economias Agregadas'!AA65*12)-(Degraus!Z60*'Economias Agregadas'!AA65*12)-(Degraus!Z61*'Economias Agregadas'!AA65*12)-(Degraus!Z62*'Economias Agregadas'!AA65*12)-(Degraus!Z63*'Economias Agregadas'!AA65*12)-(Degraus!Z64*'Economias Agregadas'!AA65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA65*12*AA134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Economias Agregadas'!AA65*12*AA135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Economias Agregadas'!AA65*12*AA136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Economias Agregadas'!AA65*12*AA137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z63*'Economias Agregadas'!AA65*12*AA138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z64*'Economias Agregadas'!AA65*12*AA139","v":6423.119469345791},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB140*(AB65-(Degraus!AA59*'Economias Agregadas'!AB65*12)-(Degraus!AA60*'Economias Agregadas'!AB65*12)-(Degraus!AA61*'Economias Agregadas'!AB65*12)-(Degraus!AA62*'Economias Agregadas'!AB65*12)-(Degraus!AA63*'Economias Agregadas'!AB65*12)-(Degraus!AA64*'Economias Agregadas'!AB65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB65*12*AB134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Economias Agregadas'!AB65*12*AB135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Economias Agregadas'!AB65*12*AB136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Economias Agregadas'!AB65*12*AB137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA63*'Economias Agregadas'!AB65*12*AB138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA64*'Economias Agregadas'!AB65*12*AB139","v":12994.905501087134},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC140*(AC65-(Degraus!AB59*'Economias Agregadas'!AC65*12)-(Degraus!AB60*'Economias Agregadas'!AC65*12)-(Degraus!AB61*'Economias Agregadas'!AC65*12)-(Degraus!AB62*'Economias Agregadas'!AC65*12)-(Degraus!AB63*'Economias Agregadas'!AC65*12)-(Degraus!AB64*'Economias Agregadas'!AC65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC65*12*AC134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Economias Agregadas'!AC65*12*AC135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Economias Agregadas'!AC65*12*AC136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Economias Agregadas'!AC65*12*AC137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB63*'Economias Agregadas'!AC65*12*AC138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB64*'Economias Agregadas'!AC65*12*AC139","v":13289.12234785526},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD140*(AD65-(Degraus!AC59*'Economias Agregadas'!AD65*12)-(Degraus!AC60*'Economias Agregadas'!AD65*12)-(Degraus!AC61*'Economias Agregadas'!AD65*12)-(Degraus!AC62*'Economias Agregadas'!AD65*12)-(Degraus!AC63*'Economias Agregadas'!AD65*12)-(Degraus!AC64*'Economias Agregadas'!AD65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD65*12*AD134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Economias Agregadas'!AD65*12*AD135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Economias Agregadas'!AD65*12*AD136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Economias Agregadas'!AD65*12*AD137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC63*'Economias Agregadas'!AD65*12*AD138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC64*'Economias Agregadas'!AD65*12*AD139","v":13599.061657413833},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE140*(AE65-(Degraus!AD59*'Economias Agregadas'!AE65*12)-(Degraus!AD60*'Economias Agregadas'!AE65*12)-(Degraus!AD61*'Economias Agregadas'!AE65*12)-(Degraus!AD62*'Economias Agregadas'!AE65*12)-(Degraus!AD63*'Economias Agregadas'!AE65*12)-(Degraus!AD64*'Economias Agregadas'!AE65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE65*12*AE134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Economias Agregadas'!AE65*12*AE135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Economias Agregadas'!AE65*12*AE136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Economias Agregadas'!AE65*12*AE137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD63*'Economias Agregadas'!AE65*12*AE138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD64*'Economias Agregadas'!AE65*12*AE139","v":13896.844681487371},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF140*(AF65-(Degraus!AE59*'Economias Agregadas'!AF65*12)-(Degraus!AE60*'Economias Agregadas'!AF65*12)-(Degraus!AE61*'Economias Agregadas'!AF65*12)-(Degraus!AE62*'Economias Agregadas'!AF65*12)-(Degraus!AE63*'Economias Agregadas'!AF65*12)-(Degraus!AE64*'Economias Agregadas'!AF65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF65*12*AF134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Economias Agregadas'!AF65*12*AF135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Economias Agregadas'!AF65*12*AF136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Economias Agregadas'!AF65*12*AF137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE63*'Economias Agregadas'!AF65*12*AF138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE64*'Economias Agregadas'!AF65*12*AF139","v":9326.5290875942064},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG140*(AG65-(Degraus!AF59*'Economias Agregadas'!AG65*12)-(Degraus!AF60*'Economias Agregadas'!AG65*12)-(Degraus!AF61*'Economias Agregadas'!AG65*12)-(Degraus!AF62*'Economias Agregadas'!AG65*12)-(Degraus!AF63*'Economias Agregadas'!AG65*12)-(Degraus!AF64*'Economias Agregadas'!AG65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG65*12*AG134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Economias Agregadas'!AG65*12*AG135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Economias Agregadas'!AG65*12*AG136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Economias Agregadas'!AG65*12*AG137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF63*'Economias Agregadas'!AG65*12*AG138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF64*'Economias Agregadas'!AG65*12*AG139","v":9537.8100661014705},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH140*(AH65-(Degraus!AG59*'Economias Agregadas'!AH65*12)-(Degraus!AG60*'Economias Agregadas'!AH65*12)-(Degraus!AG61*'Economias Agregadas'!AH65*12)-(Degraus!AG62*'Economias Agregadas'!AH65*12)-(Degraus!AG63*'Economias Agregadas'!AH65*12)-(Degraus!AG64*'Economias Agregadas'!AH65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH65*12*AH134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Economias Agregadas'!AH65*12*AH135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Economias Agregadas'!AH65*12*AH136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Economias Agregadas'!AH65*12*AH137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG63*'Economias Agregadas'!AH65*12*AH138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG64*'Economias Agregadas'!AH65*12*AH139","v":9760.4005738065807},{"$f":"VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI140*(AI65-(Degraus!AH59*'Economias Agregadas'!AI65*12)-(Degraus!AH60*'Economias Agregadas'!AI65*12)-(Degraus!AH61*'Economias Agregadas'!AI65*12)-(Degraus!AH62*'Economias Agregadas'!AI65*12)-(Degraus!AH63*'Economias Agregadas'!AI65*12)-(Degraus!AH64*'Economias Agregadas'!AI65*12))+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI65*12*AI134+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Economias Agregadas'!AI65*12*AI135+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Economias Agregadas'!AI65*12*AI136+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Economias Agregadas'!AI65*12*AI137+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH63*'Economias Agregadas'!AI65*12*AI138+VLOOKUP('Volumes Agregados'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH64*'Economias Agregadas'!AI65*12*AI139","v":9974.2998849703181},null,39588008.636911504]
[null,"UTILIDADE PUBLICA",8,{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D141*(D66-(Degraus!C59*'Economias Agregadas'!D66*12)-(Degraus!C60*'Economias Agregadas'!D66*12)-(Degraus!C61*'Economias Agregadas'!D66*12)-(Degraus!C62*'Economias Agregadas'!D66*12)-(Degraus!C63*'Economias Agregadas'!D66*12)-(Degraus!C64*'Economias Agregadas'!D66*12)-(Degraus!C65*'Economias Agregadas'!D66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Economias Agregadas'!D66*12*D134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Economias Agregadas'!D66*12*D135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Economias Agregadas'!D66*12*D136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Economias Agregadas'!D66*12*D137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C63*'Economias Agregadas'!D66*12*D138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C64*'Economias Agregadas'!D66*12*D139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C65*'Economias Agregadas'!D66*12*D140","v":1350202.2566168122},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E141*(E66-(Degraus!D59*'Economias Agregadas'!E66*12)-(Degraus!D60*'Economias Agregadas'!E66*12)-(Degraus!D61*'Economias Agregadas'!E66*12)-(Degraus!D62*'Economias Agregadas'!E66*12)-(Degraus!D63*'Economias Agregadas'!E66*12)-(Degraus!D64*'Economias Agregadas'!E66*12)-(Degraus!D65*'Economias Agregadas'!E66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Economias Agregadas'!E66*12*E134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Economias Agregadas'!E66*12*E135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Economias Agregadas'!E66*12*E136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Economias Agregadas'!E66*12*E137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D63*'Economias Agregadas'!E66*12*E138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D64*'Economias Agregadas'!E66*12*E139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D65*'Economias Agregadas'!E66*12*E140","v":1380942.5392313339},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F141*(F66-(Degraus!E59*'Economias Agregadas'!F66*12)-(Degraus!E60*'Economias Agregadas'!F66*12)-(Degraus!E61*'Economias Agregadas'!F66*12)-(Degraus!E62*'Economias Agregadas'!F66*12)-(Degraus!E63*'Economias Agregadas'!F66*12)-(Degraus!E64*'Economias Agregadas'!F66*12)-(Degraus!E65*'Economias Agregadas'!F66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Economias Agregadas'!F66*12*F134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Economias Agregadas'!F66*12*F135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Economias Agregadas'!F66*12*F136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Economias Agregadas'!F66*12*F137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E63*'Economias Agregadas'!F66*12*F138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E64*'Economias Agregadas'!F66*12*F139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E65*'Economias Agregadas'!F66*12*F140","v":1413352.636706748},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G141*(G66-(Degraus!F59*'Economias Agregadas'!G66*12)-(Degraus!F60*'Economias Agregadas'!G66*12)-(Degraus!F61*'Economias Agregadas'!G66*12)-(Degraus!F62*'Economias Agregadas'!G66*12)-(Degraus!F63*'Economias Agregadas'!G66*12)-(Degraus!F64*'Economias Agregadas'!G66*12)-(Degraus!F65*'Economias Agregadas'!G66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Economias Agregadas'!G66*12*G134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Economias Agregadas'!G66*12*G135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Economias Agregadas'!G66*12*G136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Economias Agregadas'!G66*12*G137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F63*'Economias Agregadas'!G66*12*G138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F64*'Economias Agregadas'!G66*12*G139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F65*'Economias Agregadas'!G66*12*G140","v":1444547.3285901516},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H141*(H66-(Degraus!G59*'Economias Agregadas'!H66*12)-(Degraus!G60*'Economias Agregadas'!H66*12)-(Degraus!G61*'Economias Agregadas'!H66*12)-(Degraus!G62*'Economias Agregadas'!H66*12)-(Degraus!G63*'Economias Agregadas'!H66*12)-(Degraus!G64*'Economias Agregadas'!H66*12)-(Degraus!G65*'Economias Agregadas'!H66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Economias Agregadas'!H66*12*H134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Economias Agregadas'!H66*12*H135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Economias Agregadas'!H66*12*H136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Economias Agregadas'!H66*12*H137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G63*'Economias Agregadas'!H66*12*H138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G64*'Economias Agregadas'!H66*12*H139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G65*'Economias Agregadas'!H66*12*H140","v":1056544.5126754725},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I141*(I66-(Degraus!H59*'Economias Agregadas'!I66*12)-(Degraus!H60*'Economias Agregadas'!I66*12)-(Degraus!H61*'Economias Agregadas'!I66*12)-(Degraus!H62*'Economias Agregadas'!I66*12)-(Degraus!H63*'Economias Agregadas'!I66*12)-(Degraus!H64*'Economias Agregadas'!I66*12)-(Degraus!H65*'Economias Agregadas'!I66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Economias Agregadas'!I66*12*I134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Economias Agregadas'!I66*12*I135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Economias Agregadas'!I66*12*I136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Economias Agregadas'!I66*12*I137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H63*'Economias Agregadas'!I66*12*I138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H64*'Economias Agregadas'!I66*12*I139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H65*'Economias Agregadas'!I66*12*I140","v":1080606.8452546704},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J141*(J66-(Degraus!I59*'Economias Agregadas'!J66*12)-(Degraus!I60*'Economias Agregadas'!J66*12)-(Degraus!I61*'Economias Agregadas'!J66*12)-(Degraus!I62*'Economias Agregadas'!J66*12)-(Degraus!I63*'Economias Agregadas'!J66*12)-(Degraus!I64*'Economias Agregadas'!J66*12)-(Degraus!I65*'Economias Agregadas'!J66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Economias Agregadas'!J66*12*J134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Economias Agregadas'!J66*12*J135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Economias Agregadas'!J66*12*J136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Economias Agregadas'!J66*12*J137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I63*'Economias Agregadas'!J66*12*J138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I64*'Economias Agregadas'!J66*12*J139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I65*'Economias Agregadas'!J66*12*J140","v":1105977.4802772538},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K141*(K66-(Degraus!J59*'Economias Agregadas'!K66*12)-(Degraus!J60*'Economias Agregadas'!K66*12)-(Degraus!J61*'Economias Agregadas'!K66*12)-(Degraus!J62*'Economias Agregadas'!K66*12)-(Degraus!J63*'Economias Agregadas'!K66*12)-(Degraus!J64*'Economias Agregadas'!K66*12)-(Degraus!J65*'Economias Agregadas'!K66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Economias Agregadas'!K66*12*K134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Economias Agregadas'!K66*12*K135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Economias Agregadas'!K66*12*K136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Economias Agregadas'!K66*12*K137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J63*'Economias Agregadas'!K66*12*K138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J64*'Economias Agregadas'!K66*12*K139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J65*'Economias Agregadas'!K66*12*K140","v":1130399.2330363651},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L141*(L66-(Degraus!K59*'Economias Agregadas'!L66*12)-(Degraus!K60*'Economias Agregadas'!L66*12)-(Degraus!K61*'Economias Agregadas'!L66*12)-(Degraus!K62*'Economias Agregadas'!L66*12)-(Degraus!K63*'Economias Agregadas'!L66*12)-(Degraus!K64*'Economias Agregadas'!L66*12)-(Degraus!K65*'Economias Agregadas'!L66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Economias Agregadas'!L66*12*L134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Economias Agregadas'!L66*12*L135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Economias Agregadas'!L66*12*L136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Economias Agregadas'!L66*12*L137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K63*'Economias Agregadas'!L66*12*L138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K64*'Economias Agregadas'!L66*12*L139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K65*'Economias Agregadas'!L66*12*L140","v":1818396.4218234476},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M141*(M66-(Degraus!L59*'Economias Agregadas'!M66*12)-(Degraus!L60*'Economias Agregadas'!M66*12)-(Degraus!L61*'Economias Agregadas'!M66*12)-(Degraus!L62*'Economias Agregadas'!M66*12)-(Degraus!L63*'Economias Agregadas'!M66*12)-(Degraus!L64*'Economias Agregadas'!M66*12)-(Degraus!L65*'Economias Agregadas'!M66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Economias Agregadas'!M66*12*M134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Economias Agregadas'!M66*12*M135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Economias Agregadas'!M66*12*M136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Economias Agregadas'!M66*12*M137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L63*'Economias Agregadas'!M66*12*M138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L64*'Economias Agregadas'!M66*12*M139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L65*'Economias Agregadas'!M66*12*M140","v":1859844.2031279241},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N141*(N66-(Degraus!M59*'Economias Agregadas'!N66*12)-(Degraus!M60*'Economias Agregadas'!N66*12)-(Degraus!M61*'Economias Agregadas'!N66*12)-(Degraus!M62*'Economias Agregadas'!N66*12)-(Degraus!M63*'Economias Agregadas'!N66*12)-(Degraus!M64*'Economias Agregadas'!N66*12)-(Degraus!M65*'Economias Agregadas'!N66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Economias Agregadas'!N66*12*N134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Economias Agregadas'!N66*12*N135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Economias Agregadas'!N66*12*N136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Economias Agregadas'!N66*12*N137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M63*'Economias Agregadas'!N66*12*N138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M64*'Economias Agregadas'!N66*12*N139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M65*'Economias Agregadas'!N66*12*N140","v":1903551.0295682685},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O141*(O66-(Degraus!N59*'Economias Agregadas'!O66*12)-(Degraus!N60*'Economias Agregadas'!O66*12)-(Degraus!N61*'Economias Agregadas'!O66*12)-(Degraus!N62*'Economias Agregadas'!O66*12)-(Degraus!N63*'Economias Agregadas'!O66*12)-(Degraus!N64*'Economias Agregadas'!O66*12)-(Degraus!N65*'Economias Agregadas'!O66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Economias Agregadas'!O66*12*O134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Economias Agregadas'!O66*12*O135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Economias Agregadas'!O66*12*O136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Economias Agregadas'!O66*12*O137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N63*'Economias Agregadas'!O66*12*O138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N64*'Economias Agregadas'!O66*12*O139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N65*'Economias Agregadas'!O66*12*O140","v":1945634.433181803},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P141*(P66-(Degraus!O59*'Economias Agregadas'!P66*12)-(Degraus!O60*'Economias Agregadas'!P66*12)-(Degraus!O61*'Economias Agregadas'!P66*12)-(Degraus!O62*'Economias Agregadas'!P66*12)-(Degraus!O63*'Economias Agregadas'!P66*12)-(Degraus!O64*'Economias Agregadas'!P66*12)-(Degraus!O65*'Economias Agregadas'!P66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Economias Agregadas'!P66*12*P134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Economias Agregadas'!P66*12*P135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Economias Agregadas'!P66*12*P136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Economias Agregadas'!P66*12*P137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O63*'Economias Agregadas'!P66*12*P138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O64*'Economias Agregadas'!P66*12*P139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O65*'Economias Agregadas'!P66*12*P140","v":1840028.1361109614},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q141*(Q66-(Degraus!P59*'Economias Agregadas'!Q66*12)-(Degraus!P60*'Economias Agregadas'!Q66*12)-(Degraus!P61*'Economias Agregadas'!Q66*12)-(Degraus!P62*'Economias Agregadas'!Q66*12)-(Degraus!P63*'Economias Agregadas'!Q66*12)-(Degraus!P64*'Economias Agregadas'!Q66*12)-(Degraus!P65*'Economias Agregadas'!Q66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Economias Agregadas'!Q66*12*Q134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Economias Agregadas'!Q66*12*Q135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Economias Agregadas'!Q66*12*Q136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Economias Agregadas'!Q66*12*Q137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P63*'Economias Agregadas'!Q66*12*Q138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P64*'Economias Agregadas'!Q66*12*Q139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P65*'Economias Agregadas'!Q66*12*Q140","v":1881972.0984990483},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R141*(R66-(Degraus!Q59*'Economias Agregadas'!R66*12)-(Degraus!Q60*'Economias Agregadas'!R66*12)-(Degraus!Q61*'Economias Agregadas'!R66*12)-(Degraus!Q62*'Economias Agregadas'!R66*12)-(Degraus!Q63*'Economias Agregadas'!R66*12)-(Degraus!Q64*'Economias Agregadas'!R66*12)-(Degraus!Q65*'Economias Agregadas'!R66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Economias Agregadas'!R66*12*R134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Economias Agregadas'!R66*12*R135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Economias Agregadas'!R66*12*R136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Economias Agregadas'!R66*12*R137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q63*'Economias Agregadas'!R66*12*R138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q64*'Economias Agregadas'!R66*12*R139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q65*'Economias Agregadas'!R66*12*R140","v":1926202.6419097348},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S141*(S66-(Degraus!R59*'Economias Agregadas'!S66*12)-(Degraus!R60*'Economias Agregadas'!S66*12)-(Degraus!R61*'Economias Agregadas'!S66*12)-(Degraus!R62*'Economias Agregadas'!S66*12)-(Degraus!R63*'Economias Agregadas'!S66*12)-(Degraus!R64*'Economias Agregadas'!S66*12)-(Degraus!R65*'Economias Agregadas'!S66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Economias Agregadas'!S66*12*S134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Economias Agregadas'!S66*12*S135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Economias Agregadas'!S66*12*S136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Economias Agregadas'!S66*12*S137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R63*'Economias Agregadas'!S66*12*S138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R64*'Economias Agregadas'!S66*12*S139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R65*'Economias Agregadas'!S66*12*S140","v":1968791.3217553287},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T141*(T66-(Degraus!S59*'Economias Agregadas'!T66*12)-(Degraus!S60*'Economias Agregadas'!T66*12)-(Degraus!S61*'Economias Agregadas'!T66*12)-(Degraus!S62*'Economias Agregadas'!T66*12)-(Degraus!S63*'Economias Agregadas'!T66*12)-(Degraus!S64*'Economias Agregadas'!T66*12)-(Degraus!S65*'Economias Agregadas'!T66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Economias Agregadas'!T66*12*T134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Economias Agregadas'!T66*12*T135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Economias Agregadas'!T66*12*T136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Economias Agregadas'!T66*12*T137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S63*'Economias Agregadas'!T66*12*T138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S64*'Economias Agregadas'!T66*12*T139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S65*'Economias Agregadas'!T66*12*T140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U141*(U66-(Degraus!T59*'Economias Agregadas'!U66*12)-(Degraus!T60*'Economias Agregadas'!U66*12)-(Degraus!T61*'Economias Agregadas'!U66*12)-(Degraus!T62*'Economias Agregadas'!U66*12)-(Degraus!T63*'Economias Agregadas'!U66*12)-(Degraus!T64*'Economias Agregadas'!U66*12)-(Degraus!T65*'Economias Agregadas'!U66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Economias Agregadas'!U66*12*U134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Economias Agregadas'!U66*12*U135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Economias Agregadas'!U66*12*U136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Economias Agregadas'!U66*12*U137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T63*'Economias Agregadas'!U66*12*U138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T64*'Economias Agregadas'!U66*12*U139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T65*'Economias Agregadas'!U66*12*U140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V141*(V66-(Degraus!U59*'Economias Agregadas'!V66*12)-(Degraus!U60*'Economias Agregadas'!V66*12)-(Degraus!U61*'Economias Agregadas'!V66*12)-(Degraus!U62*'Economias Agregadas'!V66*12)-(Degraus!U63*'Economias Agregadas'!V66*12)-(Degraus!U64*'Economias Agregadas'!V66*12)-(Degraus!U65*'Economias Agregadas'!V66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Economias Agregadas'!V66*12*V134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Economias Agregadas'!V66*12*V135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Economias Agregadas'!V66*12*V136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Economias Agregadas'!V66*12*V137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U63*'Economias Agregadas'!V66*12*V138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U64*'Economias Agregadas'!V66*12*V139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U65*'Economias Agregadas'!V66*12*V140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W141*(W66-(Degraus!V59*'Economias Agregadas'!W66*12)-(Degraus!V60*'Economias Agregadas'!W66*12)-(Degraus!V61*'Economias Agregadas'!W66*12)-(Degraus!V62*'Economias Agregadas'!W66*12)-(Degraus!V63*'Economias Agregadas'!W66*12)-(Degraus!V64*'Economias Agregadas'!W66*12)-(Degraus!V65*'Economias Agregadas'!W66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Economias Agregadas'!W66*12*W134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Economias Agregadas'!W66*12*W135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Economias Agregadas'!W66*12*W136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Economias Agregadas'!W66*12*W137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V63*'Economias Agregadas'!W66*12*W138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V64*'Economias Agregadas'!W66*12*W139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V65*'Economias Agregadas'!W66*12*W140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X141*(X66-(Degraus!W59*'Economias Agregadas'!X66*12)-(Degraus!W60*'Economias Agregadas'!X66*12)-(Degraus!W61*'Economias Agregadas'!X66*12)-(Degraus!W62*'Economias Agregadas'!X66*12)-(Degraus!W63*'Economias Agregadas'!X66*12)-(Degraus!W64*'Economias Agregadas'!X66*12)-(Degraus!W65*'Economias Agregadas'!X66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Economias Agregadas'!X66*12*X134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Economias Agregadas'!X66*12*X135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Economias Agregadas'!X66*12*X136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Economias Agregadas'!X66*12*X137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W63*'Economias Agregadas'!X66*12*X138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W64*'Economias Agregadas'!X66*12*X139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W65*'Economias Agregadas'!X66*12*X140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y141*(Y66-(Degraus!X59*'Economias Agregadas'!Y66*12)-(Degraus!X60*'Economias Agregadas'!Y66*12)-(Degraus!X61*'Economias Agregadas'!Y66*12)-(Degraus!X62*'Economias Agregadas'!Y66*12)-(Degraus!X63*'Economias Agregadas'!Y66*12)-(Degraus!X64*'Economias Agregadas'!Y66*12)-(Degraus!X65*'Economias Agregadas'!Y66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Economias Agregadas'!Y66*12*Y134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Economias Agregadas'!Y66*12*Y135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Economias Agregadas'!Y66*12*Y136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Economias Agregadas'!Y66*12*Y137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X63*'Economias Agregadas'!Y66*12*Y138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X64*'Economias Agregadas'!Y66*12*Y139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X65*'Economias Agregadas'!Y66*12*Y140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z141*(Z66-(Degraus!Y59*'Economias Agregadas'!Z66*12)-(Degraus!Y60*'Economias Agregadas'!Z66*12)-(Degraus!Y61*'Economias Agregadas'!Z66*12)-(Degraus!Y62*'Economias Agregadas'!Z66*12)-(Degraus!Y63*'Economias Agregadas'!Z66*12)-(Degraus!Y64*'Economias Agregadas'!Z66*12)-(Degraus!Y65*'Economias Agregadas'!Z66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Economias Agregadas'!Z66*12*Z134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Economias Agregadas'!Z66*12*Z135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Economias Agregadas'!Z66*12*Z136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Economias Agregadas'!Z66*12*Z137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y63*'Economias Agregadas'!Z66*12*Z138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y64*'Economias Agregadas'!Z66*12*Z139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y65*'Economias Agregadas'!Z66*12*Z140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA141*(AA66-(Degraus!Z59*'Economias Agregadas'!AA66*12)-(Degraus!Z60*'Economias Agregadas'!AA66*12)-(Degraus!Z61*'Economias Agregadas'!AA66*12)-(Degraus!Z62*'Economias Agregadas'!AA66*12)-(Degraus!Z63*'Economias Agregadas'!AA66*12)-(Degraus!Z64*'Economias Agregadas'!AA66*12)-(Degraus!Z65*'Economias Agregadas'!AA66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Economias Agregadas'!AA66*12*AA134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Economias Agregadas'!AA66*12*AA135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Economias Agregadas'!AA66*12*AA136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Economias Agregadas'!AA66*12*AA137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z63*'Economias Agregadas'!AA66*12*AA138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z64*'Economias Agregadas'!AA66*12*AA139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z65*'Economias Agregadas'!AA66*12*AA140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB141*(AB66-(Degraus!AA59*'Economias Agregadas'!AB66*12)-(Degraus!AA60*'Economias Agregadas'!AB66*12)-(Degraus!AA61*'Economias Agregadas'!AB66*12)-(Degraus!AA62*'Economias Agregadas'!AB66*12)-(Degraus!AA63*'Economias Agregadas'!AB66*12)-(Degraus!AA64*'Economias Agregadas'!AB66*12)-(Degraus!AA65*'Economias Agregadas'!AB66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Economias Agregadas'!AB66*12*AB134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Economias Agregadas'!AB66*12*AB135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Economias Agregadas'!AB66*12*AB136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Economias Agregadas'!AB66*12*AB137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA63*'Economias Agregadas'!AB66*12*AB138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA64*'Economias Agregadas'!AB66*12*AB139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA65*'Economias Agregadas'!AB66*12*AB140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC141*(AC66-(Degraus!AB59*'Economias Agregadas'!AC66*12)-(Degraus!AB60*'Economias Agregadas'!AC66*12)-(Degraus!AB61*'Economias Agregadas'!AC66*12)-(Degraus!AB62*'Economias Agregadas'!AC66*12)-(Degraus!AB63*'Economias Agregadas'!AC66*12)-(Degraus!AB64*'Economias Agregadas'!AC66*12)-(Degraus!AB65*'Economias Agregadas'!AC66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Economias Agregadas'!AC66*12*AC134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Economias Agregadas'!AC66*12*AC135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Economias Agregadas'!AC66*12*AC136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Economias Agregadas'!AC66*12*AC137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB63*'Economias Agregadas'!AC66*12*AC138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB64*'Economias Agregadas'!AC66*12*AC139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB65*'Economias Agregadas'!AC66*12*AC140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD141*(AD66-(Degraus!AC59*'Economias Agregadas'!AD66*12)-(Degraus!AC60*'Economias Agregadas'!AD66*12)-(Degraus!AC61*'Economias Agregadas'!AD66*12)-(Degraus!AC62*'Economias Agregadas'!AD66*12)-(Degraus!AC63*'Economias Agregadas'!AD66*12)-(Degraus!AC64*'Economias Agregadas'!AD66*12)-(Degraus!AC65*'Economias Agregadas'!AD66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Economias Agregadas'!AD66*12*AD134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Economias Agregadas'!AD66*12*AD135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Economias Agregadas'!AD66*12*AD136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Economias Agregadas'!AD66*12*AD137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC63*'Economias Agregadas'!AD66*12*AD138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC64*'Economias Agregadas'!AD66*12*AD139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC65*'Economias Agregadas'!AD66*12*AD140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE141*(AE66-(Degraus!AD59*'Economias Agregadas'!AE66*12)-(Degraus!AD60*'Economias Agregadas'!AE66*12)-(Degraus!AD61*'Economias Agregadas'!AE66*12)-(Degraus!AD62*'Economias Agregadas'!AE66*12)-(Degraus!AD63*'Economias Agregadas'!AE66*12)-(Degraus!AD64*'Economias Agregadas'!AE66*12)-(Degraus!AD65*'Economias Agregadas'!AE66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Economias Agregadas'!AE66*12*AE134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Economias Agregadas'!AE66*12*AE135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Economias Agregadas'!AE66*12*AE136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Economias Agregadas'!AE66*12*AE137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD63*'Economias Agregadas'!AE66*12*AE138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD64*'Economias Agregadas'!AE66*12*AE139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD65*'Economias Agregadas'!AE66*12*AE140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF141*(AF66-(Degraus!AE59*'Economias Agregadas'!AF66*12)-(Degraus!AE60*'Economias Agregadas'!AF66*12)-(Degraus!AE61*'Economias Agregadas'!AF66*12)-(Degraus!AE62*'Economias Agregadas'!AF66*12)-(Degraus!AE63*'Economias Agregadas'!AF66*12)-(Degraus!AE64*'Economias Agregadas'!AF66*12)-(Degraus!AE65*'Economias Agregadas'!AF66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Economias Agregadas'!AF66*12*AF134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Economias Agregadas'!AF66*12*AF135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Economias Agregadas'!AF66*12*AF136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Economias Agregadas'!AF66*12*AF137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE63*'Economias Agregadas'!AF66*12*AF138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE64*'Economias Agregadas'!AF66*12*AF139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE65*'Economias Agregadas'!AF66*12*AF140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG141*(AG66-(Degraus!AF59*'Economias Agregadas'!AG66*12)-(Degraus!AF60*'Economias Agregadas'!AG66*12)-(Degraus!AF61*'Economias Agregadas'!AG66*12)-(Degraus!AF62*'Economias Agregadas'!AG66*12)-(Degraus!AF63*'Economias Agregadas'!AG66*12)-(Degraus!AF64*'Economias Agregadas'!AG66*12)-(Degraus!AF65*'Economias Agregadas'!AG66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Economias Agregadas'!AG66*12*AG134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Economias Agregadas'!AG66*12*AG135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Economias Agregadas'!AG66*12*AG136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Economias Agregadas'!AG66*12*AG137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF63*'Economias Agregadas'!AG66*12*AG138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF64*'Economias Agregadas'!AG66*12*AG139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF65*'Economias Agregadas'!AG66*12*AG140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH141*(AH66-(Degraus!AG59*'Economias Agregadas'!AH66*12)-(Degraus!AG60*'Economias Agregadas'!AH66*12)-(Degraus!AG61*'Economias Agregadas'!AH66*12)-(Degraus!AG62*'Economias Agregadas'!AH66*12)-(Degraus!AG63*'Economias Agregadas'!AH66*12)-(Degraus!AG64*'Economias Agregadas'!AH66*12)-(Degraus!AG65*'Economias Agregadas'!AH66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Economias Agregadas'!AH66*12*AH134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Economias Agregadas'!AH66*12*AH135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Economias Agregadas'!AH66*12*AH136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Economias Agregadas'!AH66*12*AH137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG63*'Economias Agregadas'!AH66*12*AH138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG64*'Economias Agregadas'!AH66*12*AH139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG65*'Economias Agregadas'!AH66*12*AH140","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI141*(AI66-(Degraus!AH59*'Economias Agregadas'!AI66*12)-(Degraus!AH60*'Economias Agregadas'!AI66*12)-(Degraus!AH61*'Economias Agregadas'!AI66*12)-(Degraus!AH62*'Economias Agregadas'!AI66*12)-(Degraus!AH63*'Economias Agregadas'!AI66*12)-(Degraus!AH64*'Economias Agregadas'!AI66*12)-(Degraus!AH65*'Economias Agregadas'!AI66*12))+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Economias Agregadas'!AI66*12*AI134+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Economias Agregadas'!AI66*12*AI135+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Economias Agregadas'!AI66*12*AI136+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Economias Agregadas'!AI66*12*AI137+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH63*'Economias Agregadas'!AI66*12*AI138+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH64*'Economias Agregadas'!AI66*12*AI139+VLOOKUP('Volumes Agregados'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH65*'Economias Agregadas'!AI66*12*AI140","v":0},null,25106993.118365321]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D142*D67","v":1722.8213738001782},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E142*E67","v":1762.1383634585306},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F142*F67","v":1803.6057989159196},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G142*G67","v":1843.548479737867},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H142*H67","v":1120.425250421077},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I142*I67","v":1145.9947892332136},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J142*J67","v":1172.9628559540147},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K142*K67","v":1198.9393087906219},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L142*L67","v":240.48536339087158},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M142*M67","v":245.97354730199166},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N142*N67","v":251.76190785782856},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O142*O67","v":257.33743081009129},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P142*P67","v":193.52172582703949},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q142*Q67","v":197.93813939650025},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R142*R67","v":202.59610904870758},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S142*S67","v":207.0828054900058},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T142*T67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U142*U67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V142*V67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W142*W67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X142*X67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y142*Y67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z142*Z67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA142*AA67","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB142*AB67","v":9.8559575160193251},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC142*AC67","v":10.0808830861472},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD142*AD67","v":10.318110977779861},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE142*AE67","v":10.546616016807018},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF142*AF67","v":7.8847660128154615},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG142*AG67","v":8.064706468917759},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH142*AH67","v":8.2544887822238895},{"$f":"VLOOKUP('Volumes Agregados'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI142*AI67","v":8.4372928134456142},null,13640.576071108615]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D143*(D68-Degraus!C67*'Economias Agregadas'!D68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D68*D142*12","v":3476.3388034281688},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E143*(E68-Degraus!D67*'Economias Agregadas'!E68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E68*E142*12","v":3555.5244809315227},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F143*(F68-Degraus!E67*'Economias Agregadas'!F68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F68*F142*12","v":3639.0177443801367},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G143*(G68-Degraus!F67*'Economias Agregadas'!G68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G68*G142*12","v":3719.3927132734984},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H143*(H68-Degraus!G67*'Economias Agregadas'!H68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H68*H142*12","v":2217.977249735035},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I143*(I68-Degraus!H67*'Economias Agregadas'!I68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I68*I142*12","v":2268.4987009829747},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J143*(J68-Degraus!I67*'Economias Agregadas'!J68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J68*J142*12","v":2321.7683390161128},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K143*(K68-Degraus!J67*'Economias Agregadas'!K68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K68*K142*12","v":2373.0482505320106},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L143*(L68-Degraus!K67*'Economias Agregadas'!L68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L68*L142*12","v":467.60434151299114},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M143*(M68-Degraus!L67*'Economias Agregadas'!M68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M68*M142*12","v":478.25625933805651},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N143*(N68-Degraus!M67*'Economias Agregadas'!N68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N68*N142*12","v":489.4877219181077},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O143*(O68-Degraus!N67*'Economias Agregadas'!O68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O68*O142*12","v":500.29991052284527},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P143*(P68-Degraus!O67*'Economias Agregadas'!P68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P68*P142*12","v":455.53996468485752},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q143*(Q68-Degraus!P67*'Economias Agregadas'!Q68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q68*Q142*12","v":465.91657501146722},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R143*(R68-Degraus!Q67*'Economias Agregadas'!R68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R68*R142*12","v":476.85767481467371},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S143*(S68-Degraus!R67*'Economias Agregadas'!S68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S68*S142*12","v":487.39018278206515},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T143*(T68-Degraus!S67*'Economias Agregadas'!T68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T68*T142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U143*(U68-Degraus!T67*'Economias Agregadas'!U68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U68*U142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V143*(V68-Degraus!U67*'Economias Agregadas'!V68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V68*V142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W143*(W68-Degraus!V67*'Economias Agregadas'!W68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W68*W142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X143*(X68-Degraus!W67*'Economias Agregadas'!X68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X68*X142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y143*(Y68-Degraus!X67*'Economias Agregadas'!Y68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y68*Y142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z143*(Z68-Degraus!Y67*'Economias Agregadas'!Z68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z68*Z142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA143*(AA68-Degraus!Z67*'Economias Agregadas'!AA68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA68*AA142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB143*(AB68-Degraus!AA67*'Economias Agregadas'!AB68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB68*AB142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC143*(AC68-Degraus!AB67*'Economias Agregadas'!AC68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC68*AC142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD143*(AD68-Degraus!AC67*'Economias Agregadas'!AD68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD68*AD142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE143*(AE68-Degraus!AD67*'Economias Agregadas'!AE68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE68*AE142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF143*(AF68-Degraus!AE67*'Economias Agregadas'!AF68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF68*AF142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG143*(AG68-Degraus!AF67*'Economias Agregadas'!AG68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG68*AG142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH143*(AH68-Degraus!AG67*'Economias Agregadas'!AH68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH68*AH142*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI143*(AI68-Degraus!AH67*'Economias Agregadas'!AI68*12)+VLOOKUP('Volumes Agregados'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI68*AI142*12","v":0},null,{"$f":"SUM(D218:AI218)","v":27392.918912864523}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D144*(D69-(Degraus!C67*'Economias Agregadas'!D69*12)-(Degraus!C68*'Economias Agregadas'!D69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D69*12*D142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Economias Agregadas'!D69*D143*12","v":8181.0737895199818},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E144*(E69-(Degraus!D67*'Economias Agregadas'!E69*12)-(Degraus!D68*'Economias Agregadas'!E69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E69*12*E142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Economias Agregadas'!E69*E143*12","v":8316.5287651406743},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F144*(F69-(Degraus!E67*'Economias Agregadas'!F69*12)-(Degraus!E68*'Economias Agregadas'!F69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F69*12*F142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Economias Agregadas'!F69*F143*12","v":8451.306889108344},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G144*(G69-(Degraus!F67*'Economias Agregadas'!G69*12)-(Degraus!F68*'Economias Agregadas'!G69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G69*12*G142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Economias Agregadas'!G69*G143*12","v":8564.5133359569936},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H144*(H69-(Degraus!G67*'Economias Agregadas'!H69*12)-(Degraus!G68*'Economias Agregadas'!H69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H69*12*H142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Economias Agregadas'!H69*H143*12","v":4807.1631608984899},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I144*(I69-(Degraus!H67*'Economias Agregadas'!I69*12)-(Degraus!H68*'Economias Agregadas'!I69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I69*12*I142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Economias Agregadas'!I69*I143*12","v":4886.6596657958362},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J144*(J69-(Degraus!I67*'Economias Agregadas'!J69*12)-(Degraus!I68*'Economias Agregadas'!J69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J69*12*J142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Economias Agregadas'!J69*J143*12","v":4965.7380062487446},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K144*(K69-(Degraus!J67*'Economias Agregadas'!K69*12)-(Degraus!J68*'Economias Agregadas'!K69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K69*12*K142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Economias Agregadas'!K69*K143*12","v":5032.1140088542088},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L144*(L69-(Degraus!K67*'Economias Agregadas'!L69*12)-(Degraus!K68*'Economias Agregadas'!L69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L69*12*L142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Economias Agregadas'!L69*L143*12","v":1388.8870440548083},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M144*(M69-(Degraus!L67*'Economias Agregadas'!M69*12)-(Degraus!L68*'Economias Agregadas'!M69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M69*12*M142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Economias Agregadas'!M69*M143*12","v":1411.5474630958597},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N144*(N69-(Degraus!M67*'Economias Agregadas'!N69*12)-(Degraus!M68*'Economias Agregadas'!N69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N69*12*N142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Economias Agregadas'!N69*N143*12","v":1434.0216814944706},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O144*(O69-(Degraus!N67*'Economias Agregadas'!O69*12)-(Degraus!N68*'Economias Agregadas'!O69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O69*12*O142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Economias Agregadas'!O69*O143*12","v":1452.7398798204704},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P144*(P69-(Degraus!O67*'Economias Agregadas'!P69*12)-(Degraus!O68*'Economias Agregadas'!P69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P69*12*P142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Economias Agregadas'!P69*P143*12","v":1161.5386081078236},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q144*(Q69-(Degraus!P67*'Economias Agregadas'!Q69*12)-(Degraus!P68*'Economias Agregadas'!Q69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q69*12*Q142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Economias Agregadas'!Q69*Q143*12","v":1180.4806417857749},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R144*(R69-(Degraus!Q67*'Economias Agregadas'!R69*12)-(Degraus!Q68*'Economias Agregadas'!R69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R69*12*R142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Economias Agregadas'!R69*R143*12","v":1199.2650256963739},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S144*(S69-(Degraus!R67*'Economias Agregadas'!S69*12)-(Degraus!R68*'Economias Agregadas'!S69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S69*12*S142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Economias Agregadas'!S69*S143*12","v":1214.9056783188721},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T144*(T69-(Degraus!S67*'Economias Agregadas'!T69*12)-(Degraus!S68*'Economias Agregadas'!T69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T69*12*T142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Economias Agregadas'!T69*T143*12","v":22.371032385562586},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U144*(U69-(Degraus!T67*'Economias Agregadas'!U69*12)-(Degraus!T68*'Economias Agregadas'!U69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U69*12*U142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Economias Agregadas'!U69*U143*12","v":22.746705867776317},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V144*(V69-(Degraus!U67*'Economias Agregadas'!V69*12)-(Degraus!U68*'Economias Agregadas'!V69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V69*12*V142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Economias Agregadas'!V69*V143*12","v":23.121649017987721},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W144*(W69-(Degraus!V67*'Economias Agregadas'!W69*12)-(Degraus!V68*'Economias Agregadas'!W69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W69*12*W142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Economias Agregadas'!W69*W143*12","v":23.439079493353489},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X144*(X69-(Degraus!W67*'Economias Agregadas'!X69*12)-(Degraus!W68*'Economias Agregadas'!X69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X69*12*X142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Economias Agregadas'!X69*X143*12","v":17.896825908450069},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y144*(Y69-(Degraus!X67*'Economias Agregadas'!Y69*12)-(Degraus!X68*'Economias Agregadas'!Y69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y69*12*Y142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Economias Agregadas'!Y69*Y143*12","v":18.197364694221051},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z144*(Z69-(Degraus!Y67*'Economias Agregadas'!Z69*12)-(Degraus!Y68*'Economias Agregadas'!Z69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z69*12*Z142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Economias Agregadas'!Z69*Z143*12","v":18.497319214390178},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA144*(AA69-(Degraus!Z67*'Economias Agregadas'!AA69*12)-(Degraus!Z68*'Economias Agregadas'!AA69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA69*12*AA142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Economias Agregadas'!AA69*AA143*12","v":18.75126359468279},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB144*(AB69-(Degraus!AA67*'Economias Agregadas'!AB69*12)-(Degraus!AA68*'Economias Agregadas'!AB69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB69*12*AB142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Economias Agregadas'!AB69*AB143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC144*(AC69-(Degraus!AB67*'Economias Agregadas'!AC69*12)-(Degraus!AB68*'Economias Agregadas'!AC69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC69*12*AC142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Economias Agregadas'!AC69*AC143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD144*(AD69-(Degraus!AC67*'Economias Agregadas'!AD69*12)-(Degraus!AC68*'Economias Agregadas'!AD69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD69*12*AD142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Economias Agregadas'!AD69*AD143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE144*(AE69-(Degraus!AD67*'Economias Agregadas'!AE69*12)-(Degraus!AD68*'Economias Agregadas'!AE69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE69*12*AE142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Economias Agregadas'!AE69*AE143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF144*(AF69-(Degraus!AE67*'Economias Agregadas'!AF69*12)-(Degraus!AE68*'Economias Agregadas'!AF69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF69*12*AF142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Economias Agregadas'!AF69*AF143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG144*(AG69-(Degraus!AF67*'Economias Agregadas'!AG69*12)-(Degraus!AF68*'Economias Agregadas'!AG69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG69*12*AG142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Economias Agregadas'!AG69*AG143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH144*(AH69-(Degraus!AG67*'Economias Agregadas'!AH69*12)-(Degraus!AG68*'Economias Agregadas'!AH69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH69*12*AH142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Economias Agregadas'!AH69*AH143*12","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI144*(AI69-(Degraus!AH67*'Economias Agregadas'!AI69*12)-(Degraus!AH68*'Economias Agregadas'!AI69*12))+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI69*12*AI142+VLOOKUP('Volumes Agregados'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Economias Agregadas'!AI69*AI143*12","v":0},null,63813.504884074151]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D145*(D70-(Degraus!C67*'Economias Agregadas'!D70*12)-(Degraus!C68*'Economias Agregadas'!D70*12)-(Degraus!C69*'Economias Agregadas'!D70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D70*12*D142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Economias Agregadas'!D70*12*D143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Economias Agregadas'!D70*12*D144","v":15737.541315428693},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E145*(E70-(Degraus!D67*'Economias Agregadas'!E70*12)-(Degraus!D68*'Economias Agregadas'!E70*12)-(Degraus!D69*'Economias Agregadas'!E70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E70*12*E142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Economias Agregadas'!E70*12*E143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Economias Agregadas'!E70*12*E144","v":16051.734289337985},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F145*(F70-(Degraus!E67*'Economias Agregadas'!F70*12)-(Degraus!E68*'Economias Agregadas'!F70*12)-(Degraus!E69*'Economias Agregadas'!F70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F70*12*F142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Economias Agregadas'!F70*12*F143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Economias Agregadas'!F70*12*F144","v":16376.018860779906},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G145*(G70-(Degraus!F67*'Economias Agregadas'!G70*12)-(Degraus!F68*'Economias Agregadas'!G70*12)-(Degraus!F69*'Economias Agregadas'!G70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G70*12*G142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Economias Agregadas'!G70*12*G143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Economias Agregadas'!G70*12*G144","v":16673.802922894476},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H145*(H70-(Degraus!G67*'Economias Agregadas'!H70*12)-(Degraus!G68*'Economias Agregadas'!H70*12)-(Degraus!G69*'Economias Agregadas'!H70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H70*12*H142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Economias Agregadas'!H70*12*H143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Economias Agregadas'!H70*12*H144","v":9517.2225003029198},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I145*(I70-(Degraus!H67*'Economias Agregadas'!I70*12)-(Degraus!H68*'Economias Agregadas'!I70*12)-(Degraus!H69*'Economias Agregadas'!I70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I70*12*I142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Economias Agregadas'!I70*12*I143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Economias Agregadas'!I70*12*I144","v":9706.9783718581057},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J145*(J70-(Degraus!I67*'Economias Agregadas'!J70*12)-(Degraus!I68*'Economias Agregadas'!J70*12)-(Degraus!I69*'Economias Agregadas'!J70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J70*12*J142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Economias Agregadas'!J70*12*J143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Economias Agregadas'!J70*12*J144","v":9902.7837248930427},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K145*(K70-(Degraus!J67*'Economias Agregadas'!K70*12)-(Degraus!J68*'Economias Agregadas'!K70*12)-(Degraus!J69*'Economias Agregadas'!K70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K70*12*K142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Economias Agregadas'!K70*12*K143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Economias Agregadas'!K70*12*K144","v":10082.492736284083},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L145*(L70-(Degraus!K67*'Economias Agregadas'!L70*12)-(Degraus!K68*'Economias Agregadas'!L70*12)-(Degraus!K69*'Economias Agregadas'!L70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L70*12*L142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Economias Agregadas'!L70*12*L143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Economias Agregadas'!L70*12*L144","v":3690.7645940123639},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M145*(M70-(Degraus!L67*'Economias Agregadas'!M70*12)-(Degraus!L68*'Economias Agregadas'!M70*12)-(Degraus!L69*'Economias Agregadas'!M70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M70*12*M142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Economias Agregadas'!M70*12*M143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Economias Agregadas'!M70*12*M144","v":3764.6071632546082},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N145*(N70-(Degraus!M67*'Economias Agregadas'!N70*12)-(Degraus!M68*'Economias Agregadas'!N70*12)-(Degraus!M69*'Economias Agregadas'!N70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N70*12*N142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Economias Agregadas'!N70*12*N143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Economias Agregadas'!N70*12*N144","v":3840.8500041221828},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O145*(O70-(Degraus!N67*'Economias Agregadas'!O70*12)-(Degraus!N68*'Economias Agregadas'!O70*12)-(Degraus!N69*'Economias Agregadas'!O70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O70*12*O142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Economias Agregadas'!O70*12*O143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Economias Agregadas'!O70*12*O144","v":3910.9221648588891},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P145*(P70-(Degraus!O67*'Economias Agregadas'!P70*12)-(Degraus!O68*'Economias Agregadas'!P70*12)-(Degraus!O69*'Economias Agregadas'!P70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P70*12*P142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Economias Agregadas'!P70*12*P143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Economias Agregadas'!P70*12*P144","v":3109.6657674309199},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q145*(Q70-(Degraus!P67*'Economias Agregadas'!Q70*12)-(Degraus!P68*'Economias Agregadas'!Q70*12)-(Degraus!P69*'Economias Agregadas'!Q70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q70*12*Q142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Economias Agregadas'!Q70*12*Q143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Economias Agregadas'!Q70*12*Q144","v":3171.9208806286642},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R145*(R70-(Degraus!Q67*'Economias Agregadas'!R70*12)-(Degraus!Q68*'Economias Agregadas'!R70*12)-(Degraus!Q69*'Economias Agregadas'!R70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R70*12*R142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Economias Agregadas'!R70*12*R143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Economias Agregadas'!R70*12*R144","v":3236.2065975851333},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S145*(S70-(Degraus!R67*'Economias Agregadas'!S70*12)-(Degraus!R68*'Economias Agregadas'!S70*12)-(Degraus!R69*'Economias Agregadas'!S70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S70*12*S142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Economias Agregadas'!S70*12*S143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Economias Agregadas'!S70*12*S144","v":3295.3040423304906},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T145*(T70-(Degraus!S67*'Economias Agregadas'!T70*12)-(Degraus!S68*'Economias Agregadas'!T70*12)-(Degraus!S69*'Economias Agregadas'!T70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T70*12*T142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Economias Agregadas'!T70*12*T143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Economias Agregadas'!T70*12*T144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U145*(U70-(Degraus!T67*'Economias Agregadas'!U70*12)-(Degraus!T68*'Economias Agregadas'!U70*12)-(Degraus!T69*'Economias Agregadas'!U70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U70*12*U142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Economias Agregadas'!U70*12*U143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Economias Agregadas'!U70*12*U144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V145*(V70-(Degraus!U67*'Economias Agregadas'!V70*12)-(Degraus!U68*'Economias Agregadas'!V70*12)-(Degraus!U69*'Economias Agregadas'!V70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V70*12*V142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Economias Agregadas'!V70*12*V143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Economias Agregadas'!V70*12*V144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W145*(W70-(Degraus!V67*'Economias Agregadas'!W70*12)-(Degraus!V68*'Economias Agregadas'!W70*12)-(Degraus!V69*'Economias Agregadas'!W70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W70*12*W142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Economias Agregadas'!W70*12*W143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Economias Agregadas'!W70*12*W144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X145*(X70-(Degraus!W67*'Economias Agregadas'!X70*12)-(Degraus!W68*'Economias Agregadas'!X70*12)-(Degraus!W69*'Economias Agregadas'!X70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X70*12*X142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Economias Agregadas'!X70*12*X143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Economias Agregadas'!X70*12*X144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y145*(Y70-(Degraus!X67*'Economias Agregadas'!Y70*12)-(Degraus!X68*'Economias Agregadas'!Y70*12)-(Degraus!X69*'Economias Agregadas'!Y70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y70*12*Y142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Economias Agregadas'!Y70*12*Y143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Economias Agregadas'!Y70*12*Y144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z145*(Z70-(Degraus!Y67*'Economias Agregadas'!Z70*12)-(Degraus!Y68*'Economias Agregadas'!Z70*12)-(Degraus!Y69*'Economias Agregadas'!Z70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z70*12*Z142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Economias Agregadas'!Z70*12*Z143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Economias Agregadas'!Z70*12*Z144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA145*(AA70-(Degraus!Z67*'Economias Agregadas'!AA70*12)-(Degraus!Z68*'Economias Agregadas'!AA70*12)-(Degraus!Z69*'Economias Agregadas'!AA70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA70*12*AA142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Economias Agregadas'!AA70*12*AA143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Economias Agregadas'!AA70*12*AA144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB145*(AB70-(Degraus!AA67*'Economias Agregadas'!AB70*12)-(Degraus!AA68*'Economias Agregadas'!AB70*12)-(Degraus!AA69*'Economias Agregadas'!AB70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB70*12*AB142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Economias Agregadas'!AB70*12*AB143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Economias Agregadas'!AB70*12*AB144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC145*(AC70-(Degraus!AB67*'Economias Agregadas'!AC70*12)-(Degraus!AB68*'Economias Agregadas'!AC70*12)-(Degraus!AB69*'Economias Agregadas'!AC70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC70*12*AC142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Economias Agregadas'!AC70*12*AC143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Economias Agregadas'!AC70*12*AC144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD145*(AD70-(Degraus!AC67*'Economias Agregadas'!AD70*12)-(Degraus!AC68*'Economias Agregadas'!AD70*12)-(Degraus!AC69*'Economias Agregadas'!AD70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD70*12*AD142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Economias Agregadas'!AD70*12*AD143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Economias Agregadas'!AD70*12*AD144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE145*(AE70-(Degraus!AD67*'Economias Agregadas'!AE70*12)-(Degraus!AD68*'Economias Agregadas'!AE70*12)-(Degraus!AD69*'Economias Agregadas'!AE70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE70*12*AE142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Economias Agregadas'!AE70*12*AE143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Economias Agregadas'!AE70*12*AE144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF145*(AF70-(Degraus!AE67*'Economias Agregadas'!AF70*12)-(Degraus!AE68*'Economias Agregadas'!AF70*12)-(Degraus!AE69*'Economias Agregadas'!AF70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF70*12*AF142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Economias Agregadas'!AF70*12*AF143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Economias Agregadas'!AF70*12*AF144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG145*(AG70-(Degraus!AF67*'Economias Agregadas'!AG70*12)-(Degraus!AF68*'Economias Agregadas'!AG70*12)-(Degraus!AF69*'Economias Agregadas'!AG70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG70*12*AG142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Economias Agregadas'!AG70*12*AG143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Economias Agregadas'!AG70*12*AG144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH145*(AH70-(Degraus!AG67*'Economias Agregadas'!AH70*12)-(Degraus!AG68*'Economias Agregadas'!AH70*12)-(Degraus!AG69*'Economias Agregadas'!AH70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH70*12*AH142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Economias Agregadas'!AH70*12*AH143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Economias Agregadas'!AH70*12*AH144","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI145*(AI70-(Degraus!AH67*'Economias Agregadas'!AI70*12)-(Degraus!AH68*'Economias Agregadas'!AI70*12)-(Degraus!AH69*'Economias Agregadas'!AI70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI70*12*AI142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Economias Agregadas'!AI70*12*AI143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Economias Agregadas'!AI70*12*AI144","v":0},null,132068.81593600244]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D146*(D71-(Degraus!C67*'Economias Agregadas'!D71*12)-(Degraus!C68*'Economias Agregadas'!D71*12)-(Degraus!C69*'Economias Agregadas'!D71*12)-(Degraus!C70*'Economias Agregadas'!D71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D71*12*D142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Economias Agregadas'!D71*12*D143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Economias Agregadas'!D71*12*D144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Economias Agregadas'!D71*12*D145","v":58879.932596220446},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E146*(E71-(Degraus!D67*'Economias Agregadas'!E71*12)-(Degraus!D68*'Economias Agregadas'!E71*12)-(Degraus!D69*'Economias Agregadas'!E71*12)-(Degraus!D70*'Economias Agregadas'!E71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E71*12*E142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Economias Agregadas'!E71*12*E143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Economias Agregadas'!E71*12*E144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Economias Agregadas'!E71*12*E145","v":60126.840038167502},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F146*(F71-(Degraus!E67*'Economias Agregadas'!F71*12)-(Degraus!E68*'Economias Agregadas'!F71*12)-(Degraus!E69*'Economias Agregadas'!F71*12)-(Degraus!E70*'Economias Agregadas'!F71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F71*12*F142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Economias Agregadas'!F71*12*F143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Economias Agregadas'!F71*12*F144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Economias Agregadas'!F71*12*F145","v":61426.67333065845},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G146*(G71-(Degraus!F67*'Economias Agregadas'!G71*12)-(Degraus!F68*'Economias Agregadas'!G71*12)-(Degraus!F69*'Economias Agregadas'!G71*12)-(Degraus!F70*'Economias Agregadas'!G71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G71*12*G142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Economias Agregadas'!G71*12*G143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Economias Agregadas'!G71*12*G144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Economias Agregadas'!G71*12*G145","v":62647.324002658548},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H146*(H71-(Degraus!G67*'Economias Agregadas'!H71*12)-(Degraus!G68*'Economias Agregadas'!H71*12)-(Degraus!G69*'Economias Agregadas'!H71*12)-(Degraus!G70*'Economias Agregadas'!H71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H71*12*H142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Economias Agregadas'!H71*12*H143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Economias Agregadas'!H71*12*H144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Economias Agregadas'!H71*12*H145","v":32229.394277913525},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I146*(I71-(Degraus!H67*'Economias Agregadas'!I71*12)-(Degraus!H68*'Economias Agregadas'!I71*12)-(Degraus!H69*'Economias Agregadas'!I71*12)-(Degraus!H70*'Economias Agregadas'!I71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I71*12*I142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Economias Agregadas'!I71*12*I143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Economias Agregadas'!I71*12*I144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Economias Agregadas'!I71*12*I145","v":32911.873956616997},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J146*(J71-(Degraus!I67*'Economias Agregadas'!J71*12)-(Degraus!I68*'Economias Agregadas'!J71*12)-(Degraus!I69*'Economias Agregadas'!J71*12)-(Degraus!I70*'Economias Agregadas'!J71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J71*12*J142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Economias Agregadas'!J71*12*J143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Economias Agregadas'!J71*12*J144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Economias Agregadas'!J71*12*J145","v":33623.314120950425},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K146*(K71-(Degraus!J67*'Economias Agregadas'!K71*12)-(Degraus!J68*'Economias Agregadas'!K71*12)-(Degraus!J69*'Economias Agregadas'!K71*12)-(Degraus!J70*'Economias Agregadas'!K71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K71*12*K142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Economias Agregadas'!K71*12*K143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Economias Agregadas'!K71*12*K144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Economias Agregadas'!K71*12*K145","v":34291.398819899267},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L146*(L71-(Degraus!K67*'Economias Agregadas'!L71*12)-(Degraus!K68*'Economias Agregadas'!L71*12)-(Degraus!K69*'Economias Agregadas'!L71*12)-(Degraus!K70*'Economias Agregadas'!L71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L71*12*L142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Economias Agregadas'!L71*12*L143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Economias Agregadas'!L71*12*L144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Economias Agregadas'!L71*12*L145","v":11365.51908150133},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M146*(M71-(Degraus!L67*'Economias Agregadas'!M71*12)-(Degraus!L68*'Economias Agregadas'!M71*12)-(Degraus!L69*'Economias Agregadas'!M71*12)-(Degraus!L70*'Economias Agregadas'!M71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M71*12*M142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Economias Agregadas'!M71*12*M143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Economias Agregadas'!M71*12*M144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Economias Agregadas'!M71*12*M145","v":11606.032473723888},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N146*(N71-(Degraus!M67*'Economias Agregadas'!N71*12)-(Degraus!M68*'Economias Agregadas'!N71*12)-(Degraus!M69*'Economias Agregadas'!N71*12)-(Degraus!M70*'Economias Agregadas'!N71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N71*12*N142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Economias Agregadas'!N71*12*N143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Economias Agregadas'!N71*12*N144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Economias Agregadas'!N71*12*N145","v":11856.7247711446},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O146*(O71-(Degraus!N67*'Economias Agregadas'!O71*12)-(Degraus!N68*'Economias Agregadas'!O71*12)-(Degraus!N69*'Economias Agregadas'!O71*12)-(Degraus!N70*'Economias Agregadas'!O71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O71*12*O142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Economias Agregadas'!O71*12*O143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Economias Agregadas'!O71*12*O144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Economias Agregadas'!O71*12*O145","v":12092.08344778532},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P146*(P71-(Degraus!O67*'Economias Agregadas'!P71*12)-(Degraus!O68*'Economias Agregadas'!P71*12)-(Degraus!O69*'Economias Agregadas'!P71*12)-(Degraus!O70*'Economias Agregadas'!P71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P71*12*P142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Economias Agregadas'!P71*12*P143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Economias Agregadas'!P71*12*P144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Economias Agregadas'!P71*12*P145","v":9445.277083073408},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q146*(Q71-(Degraus!P67*'Economias Agregadas'!Q71*12)-(Degraus!P68*'Economias Agregadas'!Q71*12)-(Degraus!P69*'Economias Agregadas'!Q71*12)-(Degraus!P70*'Economias Agregadas'!Q71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q71*12*Q142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Economias Agregadas'!Q71*12*Q143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Economias Agregadas'!Q71*12*Q144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Economias Agregadas'!Q71*12*Q145","v":9645.15110828869},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R146*(R71-(Degraus!Q67*'Economias Agregadas'!R71*12)-(Degraus!Q68*'Economias Agregadas'!R71*12)-(Degraus!Q69*'Economias Agregadas'!R71*12)-(Degraus!Q70*'Economias Agregadas'!R71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R71*12*R142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Economias Agregadas'!R71*12*R143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Economias Agregadas'!R71*12*R144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Economias Agregadas'!R71*12*R145","v":9853.4834642652895},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S146*(S71-(Degraus!R67*'Economias Agregadas'!S71*12)-(Degraus!R68*'Economias Agregadas'!S71*12)-(Degraus!R69*'Economias Agregadas'!S71*12)-(Degraus!R70*'Economias Agregadas'!S71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S71*12*S142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Economias Agregadas'!S71*12*S143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Economias Agregadas'!S71*12*S144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Economias Agregadas'!S71*12*S145","v":10049.071792974226},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T146*(T71-(Degraus!S67*'Economias Agregadas'!T71*12)-(Degraus!S68*'Economias Agregadas'!T71*12)-(Degraus!S69*'Economias Agregadas'!T71*12)-(Degraus!S70*'Economias Agregadas'!T71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T71*12*T142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Economias Agregadas'!T71*12*T143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Economias Agregadas'!T71*12*T144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Economias Agregadas'!T71*12*T145","v":569.38697550232462},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U146*(U71-(Degraus!T67*'Economias Agregadas'!U71*12)-(Degraus!T68*'Economias Agregadas'!U71*12)-(Degraus!T69*'Economias Agregadas'!U71*12)-(Degraus!T70*'Economias Agregadas'!U71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U71*12*U142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Economias Agregadas'!U71*12*U143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Economias Agregadas'!U71*12*U144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Economias Agregadas'!U71*12*U145","v":581.41026131161505},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V146*(V71-(Degraus!U67*'Economias Agregadas'!V71*12)-(Degraus!U68*'Economias Agregadas'!V71*12)-(Degraus!U69*'Economias Agregadas'!V71*12)-(Degraus!U70*'Economias Agregadas'!V71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V71*12*V142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Economias Agregadas'!V71*12*V143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Economias Agregadas'!V71*12*V144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Economias Agregadas'!V71*12*V145","v":593.93798552997839},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W146*(W71-(Degraus!V67*'Economias Agregadas'!W71*12)-(Degraus!V68*'Economias Agregadas'!W71*12)-(Degraus!V69*'Economias Agregadas'!W71*12)-(Degraus!V70*'Economias Agregadas'!W71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W71*12*W142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Economias Agregadas'!W71*12*W143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Economias Agregadas'!W71*12*W144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Economias Agregadas'!W71*12*W145","v":605.69028841103227},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X146*(X71-(Degraus!W67*'Economias Agregadas'!X71*12)-(Degraus!W68*'Economias Agregadas'!X71*12)-(Degraus!W69*'Economias Agregadas'!X71*12)-(Degraus!W70*'Economias Agregadas'!X71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X71*12*X142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Economias Agregadas'!X71*12*X143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Economias Agregadas'!X71*12*X144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Economias Agregadas'!X71*12*X145","v":455.50958040185975},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y146*(Y71-(Degraus!X67*'Economias Agregadas'!Y71*12)-(Degraus!X68*'Economias Agregadas'!Y71*12)-(Degraus!X69*'Economias Agregadas'!Y71*12)-(Degraus!X70*'Economias Agregadas'!Y71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y71*12*Y142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Economias Agregadas'!Y71*12*Y143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Economias Agregadas'!Y71*12*Y144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Economias Agregadas'!Y71*12*Y145","v":465.12820904929208},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z146*(Z71-(Degraus!Y67*'Economias Agregadas'!Z71*12)-(Degraus!Y68*'Economias Agregadas'!Z71*12)-(Degraus!Y69*'Economias Agregadas'!Z71*12)-(Degraus!Y70*'Economias Agregadas'!Z71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z71*12*Z142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Economias Agregadas'!Z71*12*Z143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Economias Agregadas'!Z71*12*Z144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Economias Agregadas'!Z71*12*Z145","v":475.15038842398269},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA146*(AA71-(Degraus!Z67*'Economias Agregadas'!AA71*12)-(Degraus!Z68*'Economias Agregadas'!AA71*12)-(Degraus!Z69*'Economias Agregadas'!AA71*12)-(Degraus!Z70*'Economias Agregadas'!AA71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA71*12*AA142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Economias Agregadas'!AA71*12*AA143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Economias Agregadas'!AA71*12*AA144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Economias Agregadas'!AA71*12*AA145","v":484.55223072882586},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB146*(AB71-(Degraus!AA67*'Economias Agregadas'!AB71*12)-(Degraus!AA68*'Economias Agregadas'!AB71*12)-(Degraus!AA69*'Economias Agregadas'!AB71*12)-(Degraus!AA70*'Economias Agregadas'!AB71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB71*12*AB142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Economias Agregadas'!AB71*12*AB143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Economias Agregadas'!AB71*12*AB144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Economias Agregadas'!AB71*12*AB145","v":503.63672953177252},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC146*(AC71-(Degraus!AB67*'Economias Agregadas'!AC71*12)-(Degraus!AB68*'Economias Agregadas'!AC71*12)-(Degraus!AB69*'Economias Agregadas'!AC71*12)-(Degraus!AB70*'Economias Agregadas'!AC71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC71*12*AC142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Economias Agregadas'!AC71*12*AC143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Economias Agregadas'!AC71*12*AC144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Economias Agregadas'!AC71*12*AC145","v":514.28160175504786},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD146*(AD71-(Degraus!AC67*'Economias Agregadas'!AD71*12)-(Degraus!AC68*'Economias Agregadas'!AD71*12)-(Degraus!AC69*'Economias Agregadas'!AD71*12)-(Degraus!AC70*'Economias Agregadas'!AD71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD71*12*AD142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Economias Agregadas'!AD71*12*AD143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Economias Agregadas'!AD71*12*AD144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Economias Agregadas'!AD71*12*AD145","v":525.37478284644033},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE146*(AE71-(Degraus!AD67*'Economias Agregadas'!AE71*12)-(Degraus!AD68*'Economias Agregadas'!AE71*12)-(Degraus!AD69*'Economias Agregadas'!AE71*12)-(Degraus!AD70*'Economias Agregadas'!AE71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE71*12*AE142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Economias Agregadas'!AE71*12*AE143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Economias Agregadas'!AE71*12*AE144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Economias Agregadas'!AE71*12*AE145","v":535.78487600831818},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF146*(AF71-(Degraus!AE67*'Economias Agregadas'!AF71*12)-(Degraus!AE68*'Economias Agregadas'!AF71*12)-(Degraus!AE69*'Economias Agregadas'!AF71*12)-(Degraus!AE70*'Economias Agregadas'!AF71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF71*12*AF142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Economias Agregadas'!AF71*12*AF143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Economias Agregadas'!AF71*12*AF144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Economias Agregadas'!AF71*12*AF145","v":221.32578445935383},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG146*(AG71-(Degraus!AF67*'Economias Agregadas'!AG71*12)-(Degraus!AF68*'Economias Agregadas'!AG71*12)-(Degraus!AF69*'Economias Agregadas'!AG71*12)-(Degraus!AF70*'Economias Agregadas'!AG71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG71*12*AG142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Economias Agregadas'!AG71*12*AG143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Economias Agregadas'!AG71*12*AG144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Economias Agregadas'!AG71*12*AG145","v":225.96931610162693},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH146*(AH71-(Degraus!AG67*'Economias Agregadas'!AH71*12)-(Degraus!AG68*'Economias Agregadas'!AH71*12)-(Degraus!AG69*'Economias Agregadas'!AH71*12)-(Degraus!AG70*'Economias Agregadas'!AH71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH71*12*AH142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Economias Agregadas'!AH71*12*AH143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Economias Agregadas'!AH71*12*AH144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Economias Agregadas'!AH71*12*AH145","v":230.80254771022294},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI146*(AI71-(Degraus!AH67*'Economias Agregadas'!AI71*12)-(Degraus!AH68*'Economias Agregadas'!AI71*12)-(Degraus!AH69*'Economias Agregadas'!AI71*12)-(Degraus!AH70*'Economias Agregadas'!AI71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI71*12*AI142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Economias Agregadas'!AI71*12*AI143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Economias Agregadas'!AI71*12*AI144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Economias Agregadas'!AI71*12*AI145","v":235.32596936023606},null,469273.36189297395]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D147*(D72-(Degraus!C67*'Economias Agregadas'!D72*12)-(Degraus!C68*'Economias Agregadas'!D72*12)-(Degraus!C69*'Economias Agregadas'!D72*12)-(Degraus!C70*'Economias Agregadas'!D72*12)-(Degraus!C71*'Economias Agregadas'!D72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D72*12*D142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Economias Agregadas'!D72*12*D143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Economias Agregadas'!D72*12*D144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Economias Agregadas'!D72*12*D145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C71*'Economias Agregadas'!D72*12*D146","v":671742.10298136156},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E147*(E72-(Degraus!D67*'Economias Agregadas'!E72*12)-(Degraus!D68*'Economias Agregadas'!E72*12)-(Degraus!D69*'Economias Agregadas'!E72*12)-(Degraus!D70*'Economias Agregadas'!E72*12)-(Degraus!D71*'Economias Agregadas'!E72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E72*12*E142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Economias Agregadas'!E72*12*E143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Economias Agregadas'!E72*12*E144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Economias Agregadas'!E72*12*E145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D71*'Economias Agregadas'!E72*12*E146","v":686680.90024874546},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F147*(F72-(Degraus!E67*'Economias Agregadas'!F72*12)-(Degraus!E68*'Economias Agregadas'!F72*12)-(Degraus!E69*'Economias Agregadas'!F72*12)-(Degraus!E70*'Economias Agregadas'!F72*12)-(Degraus!E71*'Economias Agregadas'!F72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F72*12*F142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Economias Agregadas'!F72*12*F143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Economias Agregadas'!F72*12*F144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Economias Agregadas'!F72*12*F145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E71*'Economias Agregadas'!F72*12*F146","v":702375.05197247607},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G147*(G72-(Degraus!F67*'Economias Agregadas'!G72*12)-(Degraus!F68*'Economias Agregadas'!G72*12)-(Degraus!F69*'Economias Agregadas'!G72*12)-(Degraus!F70*'Economias Agregadas'!G72*12)-(Degraus!F71*'Economias Agregadas'!G72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G72*12*G142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Economias Agregadas'!G72*12*G143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Economias Agregadas'!G72*12*G144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Economias Agregadas'!G72*12*G145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F71*'Economias Agregadas'!G72*12*G146","v":717365.28724977514},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H147*(H72-(Degraus!G67*'Economias Agregadas'!H72*12)-(Degraus!G68*'Economias Agregadas'!H72*12)-(Degraus!G69*'Economias Agregadas'!H72*12)-(Degraus!G70*'Economias Agregadas'!H72*12)-(Degraus!G71*'Economias Agregadas'!H72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H72*12*H142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Economias Agregadas'!H72*12*H143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Economias Agregadas'!H72*12*H144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Economias Agregadas'!H72*12*H145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G71*'Economias Agregadas'!H72*12*H146","v":427806.3784893094},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I147*(I72-(Degraus!H67*'Economias Agregadas'!I72*12)-(Degraus!H68*'Economias Agregadas'!I72*12)-(Degraus!H69*'Economias Agregadas'!I72*12)-(Degraus!H70*'Economias Agregadas'!I72*12)-(Degraus!H71*'Economias Agregadas'!I72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I72*12*I142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Economias Agregadas'!I72*12*I143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Economias Agregadas'!I72*12*I144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Economias Agregadas'!I72*12*I145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H71*'Economias Agregadas'!I72*12*I146","v":437326.05620367592},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J147*(J72-(Degraus!I67*'Economias Agregadas'!J72*12)-(Degraus!I68*'Economias Agregadas'!J72*12)-(Degraus!I69*'Economias Agregadas'!J72*12)-(Degraus!I70*'Economias Agregadas'!J72*12)-(Degraus!I71*'Economias Agregadas'!J72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J72*12*J142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Economias Agregadas'!J72*12*J143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Economias Agregadas'!J72*12*J144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Economias Agregadas'!J72*12*J145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I71*'Economias Agregadas'!J72*12*J146","v":447328.00925076951},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K147*(K72-(Degraus!J67*'Economias Agregadas'!K72*12)-(Degraus!J68*'Economias Agregadas'!K72*12)-(Degraus!J69*'Economias Agregadas'!K72*12)-(Degraus!J70*'Economias Agregadas'!K72*12)-(Degraus!J71*'Economias Agregadas'!K72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K72*12*K142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Economias Agregadas'!K72*12*K143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Economias Agregadas'!K72*12*K144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Economias Agregadas'!K72*12*K145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J71*'Economias Agregadas'!K72*12*K146","v":456883.2704017373},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L147*(L72-(Degraus!K67*'Economias Agregadas'!L72*12)-(Degraus!K68*'Economias Agregadas'!L72*12)-(Degraus!K69*'Economias Agregadas'!L72*12)-(Degraus!K70*'Economias Agregadas'!L72*12)-(Degraus!K71*'Economias Agregadas'!L72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L72*12*L142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Economias Agregadas'!L72*12*L143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Economias Agregadas'!L72*12*L144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Economias Agregadas'!L72*12*L145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K71*'Economias Agregadas'!L72*12*L146","v":122423.49108632782},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M147*(M72-(Degraus!L67*'Economias Agregadas'!M72*12)-(Degraus!L68*'Economias Agregadas'!M72*12)-(Degraus!L69*'Economias Agregadas'!M72*12)-(Degraus!L70*'Economias Agregadas'!M72*12)-(Degraus!L71*'Economias Agregadas'!M72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M72*12*M142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Economias Agregadas'!M72*12*M143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Economias Agregadas'!M72*12*M144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Economias Agregadas'!M72*12*M145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L71*'Economias Agregadas'!M72*12*M146","v":125154.38585622201},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N147*(N72-(Degraus!M67*'Economias Agregadas'!N72*12)-(Degraus!M68*'Economias Agregadas'!N72*12)-(Degraus!M69*'Economias Agregadas'!N72*12)-(Degraus!M70*'Economias Agregadas'!N72*12)-(Degraus!M71*'Economias Agregadas'!N72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N72*12*N142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Economias Agregadas'!N72*12*N143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Economias Agregadas'!N72*12*N144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Economias Agregadas'!N72*12*N145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M71*'Economias Agregadas'!N72*12*N146","v":128024.71268192388},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O147*(O72-(Degraus!N67*'Economias Agregadas'!O72*12)-(Degraus!N68*'Economias Agregadas'!O72*12)-(Degraus!N69*'Economias Agregadas'!O72*12)-(Degraus!N70*'Economias Agregadas'!O72*12)-(Degraus!N71*'Economias Agregadas'!O72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O72*12*O142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Economias Agregadas'!O72*12*O143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Economias Agregadas'!O72*12*O144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Economias Agregadas'!O72*12*O145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N71*'Economias Agregadas'!O72*12*O146","v":130769.08245538629},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P147*(P72-(Degraus!O67*'Economias Agregadas'!P72*12)-(Degraus!O68*'Economias Agregadas'!P72*12)-(Degraus!O69*'Economias Agregadas'!P72*12)-(Degraus!O70*'Economias Agregadas'!P72*12)-(Degraus!O71*'Economias Agregadas'!P72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P72*12*P142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Economias Agregadas'!P72*12*P143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Economias Agregadas'!P72*12*P144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Economias Agregadas'!P72*12*P145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O71*'Economias Agregadas'!P72*12*P146","v":103022.31473108425},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q147*(Q72-(Degraus!P67*'Economias Agregadas'!Q72*12)-(Degraus!P68*'Economias Agregadas'!Q72*12)-(Degraus!P69*'Economias Agregadas'!Q72*12)-(Degraus!P70*'Economias Agregadas'!Q72*12)-(Degraus!P71*'Economias Agregadas'!Q72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q72*12*Q142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Economias Agregadas'!Q72*12*Q143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Economias Agregadas'!Q72*12*Q144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Economias Agregadas'!Q72*12*Q145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P71*'Economias Agregadas'!Q72*12*Q146","v":105320.74426436221},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R147*(R72-(Degraus!Q67*'Economias Agregadas'!R72*12)-(Degraus!Q68*'Economias Agregadas'!R72*12)-(Degraus!Q69*'Economias Agregadas'!R72*12)-(Degraus!Q70*'Economias Agregadas'!R72*12)-(Degraus!Q71*'Economias Agregadas'!R72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R72*12*R142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Economias Agregadas'!R72*12*R143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Economias Agregadas'!R72*12*R144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Economias Agregadas'!R72*12*R145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q71*'Economias Agregadas'!R72*12*R146","v":107736.57633677394},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S147*(S72-(Degraus!R67*'Economias Agregadas'!S72*12)-(Degraus!R68*'Economias Agregadas'!S72*12)-(Degraus!R69*'Economias Agregadas'!S72*12)-(Degraus!R70*'Economias Agregadas'!S72*12)-(Degraus!R71*'Economias Agregadas'!S72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S72*12*S142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Economias Agregadas'!S72*12*S143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Economias Agregadas'!S72*12*S144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Economias Agregadas'!S72*12*S145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R71*'Economias Agregadas'!S72*12*S146","v":110046.50084260643},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T147*(T72-(Degraus!S67*'Economias Agregadas'!T72*12)-(Degraus!S68*'Economias Agregadas'!T72*12)-(Degraus!S69*'Economias Agregadas'!T72*12)-(Degraus!S70*'Economias Agregadas'!T72*12)-(Degraus!S71*'Economias Agregadas'!T72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T72*12*T142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Economias Agregadas'!T72*12*T143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Economias Agregadas'!T72*12*T144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Economias Agregadas'!T72*12*T145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S71*'Economias Agregadas'!T72*12*T146","v":2499.3483395269523},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U147*(U72-(Degraus!T67*'Economias Agregadas'!U72*12)-(Degraus!T68*'Economias Agregadas'!U72*12)-(Degraus!T69*'Economias Agregadas'!U72*12)-(Degraus!T70*'Economias Agregadas'!U72*12)-(Degraus!T71*'Economias Agregadas'!U72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U72*12*U142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Economias Agregadas'!U72*12*U143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Economias Agregadas'!U72*12*U144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Economias Agregadas'!U72*12*U145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T71*'Economias Agregadas'!U72*12*U146","v":2554.1021862201537},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V147*(V72-(Degraus!U67*'Economias Agregadas'!V72*12)-(Degraus!U68*'Economias Agregadas'!V72*12)-(Degraus!U69*'Economias Agregadas'!V72*12)-(Degraus!U70*'Economias Agregadas'!V72*12)-(Degraus!U71*'Economias Agregadas'!V72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V72*12*V142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Economias Agregadas'!V72*12*V143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Economias Agregadas'!V72*12*V144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Economias Agregadas'!V72*12*V145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U71*'Economias Agregadas'!V72*12*V146","v":2611.4903653920019},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W147*(W72-(Degraus!V67*'Economias Agregadas'!W72*12)-(Degraus!V68*'Economias Agregadas'!W72*12)-(Degraus!V69*'Economias Agregadas'!W72*12)-(Degraus!V70*'Economias Agregadas'!W72*12)-(Degraus!V71*'Economias Agregadas'!W72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W72*12*W142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Economias Agregadas'!W72*12*W143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Economias Agregadas'!W72*12*W144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Economias Agregadas'!W72*12*W145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V71*'Economias Agregadas'!W72*12*W146","v":2666.0276926694837},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X147*(X72-(Degraus!W67*'Economias Agregadas'!X72*12)-(Degraus!W68*'Economias Agregadas'!X72*12)-(Degraus!W69*'Economias Agregadas'!X72*12)-(Degraus!W70*'Economias Agregadas'!X72*12)-(Degraus!W71*'Economias Agregadas'!X72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X72*12*X142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Economias Agregadas'!X72*12*X143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Economias Agregadas'!X72*12*X144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Economias Agregadas'!X72*12*X145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W71*'Economias Agregadas'!X72*12*X146","v":1075.2915680925535},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y147*(Y72-(Degraus!X67*'Economias Agregadas'!Y72*12)-(Degraus!X68*'Economias Agregadas'!Y72*12)-(Degraus!X69*'Economias Agregadas'!Y72*12)-(Degraus!X70*'Economias Agregadas'!Y72*12)-(Degraus!X71*'Economias Agregadas'!Y72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y72*12*Y142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Economias Agregadas'!Y72*12*Y143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Economias Agregadas'!Y72*12*Y144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Economias Agregadas'!Y72*12*Y145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X71*'Economias Agregadas'!Y72*12*Y146","v":1098.9173054479224},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z147*(Z72-(Degraus!Y67*'Economias Agregadas'!Z72*12)-(Degraus!Y68*'Economias Agregadas'!Z72*12)-(Degraus!Y69*'Economias Agregadas'!Z72*12)-(Degraus!Y70*'Economias Agregadas'!Z72*12)-(Degraus!Y71*'Economias Agregadas'!Z72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z72*12*Z142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Economias Agregadas'!Z72*12*Z143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Economias Agregadas'!Z72*12*Z144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Economias Agregadas'!Z72*12*Z145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y71*'Economias Agregadas'!Z72*12*Z146","v":1123.6910809751871},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA147*(AA72-(Degraus!Z67*'Economias Agregadas'!AA72*12)-(Degraus!Z68*'Economias Agregadas'!AA72*12)-(Degraus!Z69*'Economias Agregadas'!AA72*12)-(Degraus!Z70*'Economias Agregadas'!AA72*12)-(Degraus!Z71*'Economias Agregadas'!AA72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA72*12*AA142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Economias Agregadas'!AA72*12*AA143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Economias Agregadas'!AA72*12*AA144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Economias Agregadas'!AA72*12*AA145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z71*'Economias Agregadas'!AA72*12*AA146","v":1147.257649487912},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB147*(AB72-(Degraus!AA67*'Economias Agregadas'!AB72*12)-(Degraus!AA68*'Economias Agregadas'!AB72*12)-(Degraus!AA69*'Economias Agregadas'!AB72*12)-(Degraus!AA70*'Economias Agregadas'!AB72*12)-(Degraus!AA71*'Economias Agregadas'!AB72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB72*12*AB142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Economias Agregadas'!AB72*12*AB143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Economias Agregadas'!AB72*12*AB144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Economias Agregadas'!AB72*12*AB145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA71*'Economias Agregadas'!AB72*12*AB146","v":1328.9880851867579},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC147*(AC72-(Degraus!AB67*'Economias Agregadas'!AC72*12)-(Degraus!AB68*'Economias Agregadas'!AC72*12)-(Degraus!AB69*'Economias Agregadas'!AC72*12)-(Degraus!AB70*'Economias Agregadas'!AC72*12)-(Degraus!AB71*'Economias Agregadas'!AC72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC72*12*AC142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Economias Agregadas'!AC72*12*AC143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Economias Agregadas'!AC72*12*AC144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Economias Agregadas'!AC72*12*AC145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB71*'Economias Agregadas'!AC72*12*AC146","v":1358.269355110687},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD147*(AD72-(Degraus!AC67*'Economias Agregadas'!AD72*12)-(Degraus!AC68*'Economias Agregadas'!AD72*12)-(Degraus!AC69*'Economias Agregadas'!AD72*12)-(Degraus!AC70*'Economias Agregadas'!AD72*12)-(Degraus!AC71*'Economias Agregadas'!AD72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD72*12*AD142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Economias Agregadas'!AD72*12*AD143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Economias Agregadas'!AD72*12*AD144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Economias Agregadas'!AD72*12*AD145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC71*'Economias Agregadas'!AD72*12*AD146","v":1388.9868280385126},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE147*(AE72-(Degraus!AD67*'Economias Agregadas'!AE72*12)-(Degraus!AD68*'Economias Agregadas'!AE72*12)-(Degraus!AD69*'Economias Agregadas'!AE72*12)-(Degraus!AD70*'Economias Agregadas'!AE72*12)-(Degraus!AD71*'Economias Agregadas'!AE72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE72*12*AE142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Economias Agregadas'!AE72*12*AE143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Economias Agregadas'!AE72*12*AE144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Economias Agregadas'!AE72*12*AE145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD71*'Economias Agregadas'!AE72*12*AE146","v":1418.2350505130144},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF147*(AF72-(Degraus!AE67*'Economias Agregadas'!AF72*12)-(Degraus!AE68*'Economias Agregadas'!AF72*12)-(Degraus!AE69*'Economias Agregadas'!AF72*12)-(Degraus!AE70*'Economias Agregadas'!AF72*12)-(Degraus!AE71*'Economias Agregadas'!AF72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF72*12*AF142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Economias Agregadas'!AF72*12*AF143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Economias Agregadas'!AF72*12*AF144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Economias Agregadas'!AF72*12*AF145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE71*'Economias Agregadas'!AF72*12*AF146","v":823.14296996751295},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG147*(AG72-(Degraus!AF67*'Economias Agregadas'!AG72*12)-(Degraus!AF68*'Economias Agregadas'!AG72*12)-(Degraus!AF69*'Economias Agregadas'!AG72*12)-(Degraus!AF70*'Economias Agregadas'!AG72*12)-(Degraus!AF71*'Economias Agregadas'!AG72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG72*12*AG142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Economias Agregadas'!AG72*12*AG143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Economias Agregadas'!AG72*12*AG144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Economias Agregadas'!AG72*12*AG145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF71*'Economias Agregadas'!AG72*12*AG146","v":841.36924525954271},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH147*(AH72-(Degraus!AG67*'Economias Agregadas'!AH72*12)-(Degraus!AG68*'Economias Agregadas'!AH72*12)-(Degraus!AG69*'Economias Agregadas'!AH72*12)-(Degraus!AG70*'Economias Agregadas'!AH72*12)-(Degraus!AG71*'Economias Agregadas'!AH72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH72*12*AH142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Economias Agregadas'!AH72*12*AH143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Economias Agregadas'!AH72*12*AH144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Economias Agregadas'!AH72*12*AH145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG71*'Economias Agregadas'!AH72*12*AH146","v":860.50422765197163},{"$f":"VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI147*(AI72-(Degraus!AH67*'Economias Agregadas'!AI72*12)-(Degraus!AH68*'Economias Agregadas'!AI72*12)-(Degraus!AH69*'Economias Agregadas'!AI72*12)-(Degraus!AH70*'Economias Agregadas'!AI72*12)-(Degraus!AH71*'Economias Agregadas'!AI72*12))+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI72*12*AI142+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Economias Agregadas'!AI72*12*AI143+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Economias Agregadas'!AI72*12*AI144+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Economias Agregadas'!AI72*12*AI145+VLOOKUP('Volumes Agregados'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH71*'Economias Agregadas'!AI72*12*AI146","v":878.754406819373},null,5503679.2414088976]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D148*(D73-(Degraus!C67*'Economias Agregadas'!D73*12)-(Degraus!C68*'Economias Agregadas'!D73*12)-(Degraus!C69*'Economias Agregadas'!D73*12)-(Degraus!C70*'Economias Agregadas'!D73*12)-(Degraus!C71*'Economias Agregadas'!D73*12)-(Degraus!C72*'Economias Agregadas'!D73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D73*12*D142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Economias Agregadas'!D73*12*D143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Economias Agregadas'!D73*12*D144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Economias Agregadas'!D73*12*D145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C71*'Economias Agregadas'!D73*12*D146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C72*'Economias Agregadas'!D73*12*D147","v":990287.89219020214},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E148*(E73-(Degraus!D67*'Economias Agregadas'!E73*12)-(Degraus!D68*'Economias Agregadas'!E73*12)-(Degraus!D69*'Economias Agregadas'!E73*12)-(Degraus!D70*'Economias Agregadas'!E73*12)-(Degraus!D71*'Economias Agregadas'!E73*12)-(Degraus!D72*'Economias Agregadas'!E73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E73*12*E142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Economias Agregadas'!E73*12*E143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Economias Agregadas'!E73*12*E144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Economias Agregadas'!E73*12*E145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D71*'Economias Agregadas'!E73*12*E146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D72*'Economias Agregadas'!E73*12*E147","v":1012709.7937677829},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F148*(F73-(Degraus!E67*'Economias Agregadas'!F73*12)-(Degraus!E68*'Economias Agregadas'!F73*12)-(Degraus!E69*'Economias Agregadas'!F73*12)-(Degraus!E70*'Economias Agregadas'!F73*12)-(Degraus!E71*'Economias Agregadas'!F73*12)-(Degraus!E72*'Economias Agregadas'!F73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F73*12*F142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Economias Agregadas'!F73*12*F143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Economias Agregadas'!F73*12*F144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Economias Agregadas'!F73*12*F145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E71*'Economias Agregadas'!F73*12*F146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E72*'Economias Agregadas'!F73*12*F147","v":1036330.0207439228},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G148*(G73-(Degraus!F67*'Economias Agregadas'!G73*12)-(Degraus!F68*'Economias Agregadas'!G73*12)-(Degraus!F69*'Economias Agregadas'!G73*12)-(Degraus!F70*'Economias Agregadas'!G73*12)-(Degraus!F71*'Economias Agregadas'!G73*12)-(Degraus!F72*'Economias Agregadas'!G73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G73*12*G142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Economias Agregadas'!G73*12*G143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Economias Agregadas'!G73*12*G144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Economias Agregadas'!G73*12*G145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F71*'Economias Agregadas'!G73*12*G146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F72*'Economias Agregadas'!G73*12*G147","v":1059024.1066907707},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H148*(H73-(Degraus!G67*'Economias Agregadas'!H73*12)-(Degraus!G68*'Economias Agregadas'!H73*12)-(Degraus!G69*'Economias Agregadas'!H73*12)-(Degraus!G70*'Economias Agregadas'!H73*12)-(Degraus!G71*'Economias Agregadas'!H73*12)-(Degraus!G72*'Economias Agregadas'!H73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H73*12*H142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Economias Agregadas'!H73*12*H143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Economias Agregadas'!H73*12*H144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Economias Agregadas'!H73*12*H145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G71*'Economias Agregadas'!H73*12*H146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G72*'Economias Agregadas'!H73*12*H147","v":687452.90313452366},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I148*(I73-(Degraus!H67*'Economias Agregadas'!I73*12)-(Degraus!H68*'Economias Agregadas'!I73*12)-(Degraus!H69*'Economias Agregadas'!I73*12)-(Degraus!H70*'Economias Agregadas'!I73*12)-(Degraus!H71*'Economias Agregadas'!I73*12)-(Degraus!H72*'Economias Agregadas'!I73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I73*12*I142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Economias Agregadas'!I73*12*I143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Economias Agregadas'!I73*12*I144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Economias Agregadas'!I73*12*I145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H71*'Economias Agregadas'!I73*12*I146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H72*'Economias Agregadas'!I73*12*I147","v":703026.14611346414},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J148*(J73-(Degraus!I67*'Economias Agregadas'!J73*12)-(Degraus!I68*'Economias Agregadas'!J73*12)-(Degraus!I69*'Economias Agregadas'!J73*12)-(Degraus!I70*'Economias Agregadas'!J73*12)-(Degraus!I71*'Economias Agregadas'!J73*12)-(Degraus!I72*'Economias Agregadas'!J73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J73*12*J142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Economias Agregadas'!J73*12*J143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Economias Agregadas'!J73*12*J144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Economias Agregadas'!J73*12*J145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I71*'Economias Agregadas'!J73*12*J146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I72*'Economias Agregadas'!J73*12*J147","v":719432.97543901869},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K148*(K73-(Degraus!J67*'Economias Agregadas'!K73*12)-(Degraus!J68*'Economias Agregadas'!K73*12)-(Degraus!J69*'Economias Agregadas'!K73*12)-(Degraus!J70*'Economias Agregadas'!K73*12)-(Degraus!J71*'Economias Agregadas'!K73*12)-(Degraus!J72*'Economias Agregadas'!K73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K73*12*K142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Economias Agregadas'!K73*12*K143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Economias Agregadas'!K73*12*K144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Economias Agregadas'!K73*12*K145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J71*'Economias Agregadas'!K73*12*K146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J72*'Economias Agregadas'!K73*12*K147","v":735199.13931522437},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L148*(L73-(Degraus!K67*'Economias Agregadas'!L73*12)-(Degraus!K68*'Economias Agregadas'!L73*12)-(Degraus!K69*'Economias Agregadas'!L73*12)-(Degraus!K70*'Economias Agregadas'!L73*12)-(Degraus!K71*'Economias Agregadas'!L73*12)-(Degraus!K72*'Economias Agregadas'!L73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L73*12*L142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Economias Agregadas'!L73*12*L143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Economias Agregadas'!L73*12*L144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Economias Agregadas'!L73*12*L145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K71*'Economias Agregadas'!L73*12*L146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K72*'Economias Agregadas'!L73*12*L147","v":213640.61616795807},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M148*(M73-(Degraus!L67*'Economias Agregadas'!M73*12)-(Degraus!L68*'Economias Agregadas'!M73*12)-(Degraus!L69*'Economias Agregadas'!M73*12)-(Degraus!L70*'Economias Agregadas'!M73*12)-(Degraus!L71*'Economias Agregadas'!M73*12)-(Degraus!L72*'Economias Agregadas'!M73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M73*12*M142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Economias Agregadas'!M73*12*M143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Economias Agregadas'!M73*12*M144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Economias Agregadas'!M73*12*M145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L71*'Economias Agregadas'!M73*12*M146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L72*'Economias Agregadas'!M73*12*M147","v":218480.33339579875},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N148*(N73-(Degraus!M67*'Economias Agregadas'!N73*12)-(Degraus!M68*'Economias Agregadas'!N73*12)-(Degraus!M69*'Economias Agregadas'!N73*12)-(Degraus!M70*'Economias Agregadas'!N73*12)-(Degraus!M71*'Economias Agregadas'!N73*12)-(Degraus!M72*'Economias Agregadas'!N73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N73*12*N142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Economias Agregadas'!N73*12*N143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Economias Agregadas'!N73*12*N144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Economias Agregadas'!N73*12*N145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M71*'Economias Agregadas'!N73*12*N146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M72*'Economias Agregadas'!N73*12*N147","v":223579.10545034829},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O148*(O73-(Degraus!N67*'Economias Agregadas'!O73*12)-(Degraus!N68*'Economias Agregadas'!O73*12)-(Degraus!N69*'Economias Agregadas'!O73*12)-(Degraus!N70*'Economias Agregadas'!O73*12)-(Degraus!N71*'Economias Agregadas'!O73*12)-(Degraus!N72*'Economias Agregadas'!O73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O73*12*O142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Economias Agregadas'!O73*12*O143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Economias Agregadas'!O73*12*O144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Economias Agregadas'!O73*12*O145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N71*'Economias Agregadas'!O73*12*O146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N72*'Economias Agregadas'!O73*12*O147","v":228478.777261549},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P148*(P73-(Degraus!O67*'Economias Agregadas'!P73*12)-(Degraus!O68*'Economias Agregadas'!P73*12)-(Degraus!O69*'Economias Agregadas'!P73*12)-(Degraus!O70*'Economias Agregadas'!P73*12)-(Degraus!O71*'Economias Agregadas'!P73*12)-(Degraus!O72*'Economias Agregadas'!P73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P73*12*P142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Economias Agregadas'!P73*12*P143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Economias Agregadas'!P73*12*P144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Economias Agregadas'!P73*12*P145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O71*'Economias Agregadas'!P73*12*P146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O72*'Economias Agregadas'!P73*12*P147","v":203574.41806416234},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q148*(Q73-(Degraus!P67*'Economias Agregadas'!Q73*12)-(Degraus!P68*'Economias Agregadas'!Q73*12)-(Degraus!P69*'Economias Agregadas'!Q73*12)-(Degraus!P70*'Economias Agregadas'!Q73*12)-(Degraus!P71*'Economias Agregadas'!Q73*12)-(Degraus!P72*'Economias Agregadas'!Q73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q73*12*Q142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Economias Agregadas'!Q73*12*Q143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Economias Agregadas'!Q73*12*Q144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Economias Agregadas'!Q73*12*Q145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P71*'Economias Agregadas'!Q73*12*Q146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P72*'Economias Agregadas'!Q73*12*Q147","v":208187.47535036074},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R148*(R73-(Degraus!Q67*'Economias Agregadas'!R73*12)-(Degraus!Q68*'Economias Agregadas'!R73*12)-(Degraus!Q69*'Economias Agregadas'!R73*12)-(Degraus!Q70*'Economias Agregadas'!R73*12)-(Degraus!Q71*'Economias Agregadas'!R73*12)-(Degraus!Q72*'Economias Agregadas'!R73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R73*12*R142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Economias Agregadas'!R73*12*R143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Economias Agregadas'!R73*12*R144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Economias Agregadas'!R73*12*R145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q71*'Economias Agregadas'!R73*12*R146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q72*'Economias Agregadas'!R73*12*R147","v":213047.67363664863},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S148*(S73-(Degraus!R67*'Economias Agregadas'!S73*12)-(Degraus!R68*'Economias Agregadas'!S73*12)-(Degraus!R69*'Economias Agregadas'!S73*12)-(Degraus!R70*'Economias Agregadas'!S73*12)-(Degraus!R71*'Economias Agregadas'!S73*12)-(Degraus!R72*'Economias Agregadas'!S73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S73*12*S142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Economias Agregadas'!S73*12*S143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Economias Agregadas'!S73*12*S144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Economias Agregadas'!S73*12*S145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R71*'Economias Agregadas'!S73*12*S146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R72*'Economias Agregadas'!S73*12*S147","v":217718.53732019098},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T148*(T73-(Degraus!S67*'Economias Agregadas'!T73*12)-(Degraus!S68*'Economias Agregadas'!T73*12)-(Degraus!S69*'Economias Agregadas'!T73*12)-(Degraus!S70*'Economias Agregadas'!T73*12)-(Degraus!S71*'Economias Agregadas'!T73*12)-(Degraus!S72*'Economias Agregadas'!T73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T73*12*T142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Economias Agregadas'!T73*12*T143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Economias Agregadas'!T73*12*T144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Economias Agregadas'!T73*12*T145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S71*'Economias Agregadas'!T73*12*T146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S72*'Economias Agregadas'!T73*12*T147","v":12215.099400753295},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U148*(U73-(Degraus!T67*'Economias Agregadas'!U73*12)-(Degraus!T68*'Economias Agregadas'!U73*12)-(Degraus!T69*'Economias Agregadas'!U73*12)-(Degraus!T70*'Economias Agregadas'!U73*12)-(Degraus!T71*'Economias Agregadas'!U73*12)-(Degraus!T72*'Economias Agregadas'!U73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U73*12*U142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Economias Agregadas'!U73*12*U143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Economias Agregadas'!U73*12*U144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Economias Agregadas'!U73*12*U145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T71*'Economias Agregadas'!U73*12*U146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T72*'Economias Agregadas'!U73*12*U147","v":12491.303953538854},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V148*(V73-(Degraus!U67*'Economias Agregadas'!V73*12)-(Degraus!U68*'Economias Agregadas'!V73*12)-(Degraus!U69*'Economias Agregadas'!V73*12)-(Degraus!U70*'Economias Agregadas'!V73*12)-(Degraus!U71*'Economias Agregadas'!V73*12)-(Degraus!U72*'Economias Agregadas'!V73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V73*12*V142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Economias Agregadas'!V73*12*V143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Economias Agregadas'!V73*12*V144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Economias Agregadas'!V73*12*V145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U71*'Economias Agregadas'!V73*12*V146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U72*'Economias Agregadas'!V73*12*V147","v":12782.211686995397},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W148*(W73-(Degraus!V67*'Economias Agregadas'!W73*12)-(Degraus!V68*'Economias Agregadas'!W73*12)-(Degraus!V69*'Economias Agregadas'!W73*12)-(Degraus!V70*'Economias Agregadas'!W73*12)-(Degraus!V71*'Economias Agregadas'!W73*12)-(Degraus!V72*'Economias Agregadas'!W73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W73*12*W142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Economias Agregadas'!W73*12*W143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Economias Agregadas'!W73*12*W144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Economias Agregadas'!W73*12*W145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V71*'Economias Agregadas'!W73*12*W146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V72*'Economias Agregadas'!W73*12*W147","v":13061.592852458245},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X148*(X73-(Degraus!W67*'Economias Agregadas'!X73*12)-(Degraus!W68*'Economias Agregadas'!X73*12)-(Degraus!W69*'Economias Agregadas'!X73*12)-(Degraus!W70*'Economias Agregadas'!X73*12)-(Degraus!W71*'Economias Agregadas'!X73*12)-(Degraus!W72*'Economias Agregadas'!X73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X73*12*X142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Economias Agregadas'!X73*12*X143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Economias Agregadas'!X73*12*X144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Economias Agregadas'!X73*12*X145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W71*'Economias Agregadas'!X73*12*X146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W72*'Economias Agregadas'!X73*12*X147","v":4048.7168313968918},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y148*(Y73-(Degraus!X67*'Economias Agregadas'!Y73*12)-(Degraus!X68*'Economias Agregadas'!Y73*12)-(Degraus!X69*'Economias Agregadas'!Y73*12)-(Degraus!X70*'Economias Agregadas'!Y73*12)-(Degraus!X71*'Economias Agregadas'!Y73*12)-(Degraus!X72*'Economias Agregadas'!Y73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y73*12*Y142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Economias Agregadas'!Y73*12*Y143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Economias Agregadas'!Y73*12*Y144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Economias Agregadas'!Y73*12*Y145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X71*'Economias Agregadas'!Y73*12*Y146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X72*'Economias Agregadas'!Y73*12*Y147","v":4140.0898711614745},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z148*(Z73-(Degraus!Y67*'Economias Agregadas'!Z73*12)-(Degraus!Y68*'Economias Agregadas'!Z73*12)-(Degraus!Y69*'Economias Agregadas'!Z73*12)-(Degraus!Y70*'Economias Agregadas'!Z73*12)-(Degraus!Y71*'Economias Agregadas'!Z73*12)-(Degraus!Y72*'Economias Agregadas'!Z73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z73*12*Z142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Economias Agregadas'!Z73*12*Z143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Economias Agregadas'!Z73*12*Z144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Economias Agregadas'!Z73*12*Z145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y71*'Economias Agregadas'!Z73*12*Z146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y72*'Economias Agregadas'!Z73*12*Z147","v":4236.2990269163329},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA148*(AA73-(Degraus!Z67*'Economias Agregadas'!AA73*12)-(Degraus!Z68*'Economias Agregadas'!AA73*12)-(Degraus!Z69*'Economias Agregadas'!AA73*12)-(Degraus!Z70*'Economias Agregadas'!AA73*12)-(Degraus!Z71*'Economias Agregadas'!AA73*12)-(Degraus!Z72*'Economias Agregadas'!AA73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA73*12*AA142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Economias Agregadas'!AA73*12*AA143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Economias Agregadas'!AA73*12*AA144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Economias Agregadas'!AA73*12*AA145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z71*'Economias Agregadas'!AA73*12*AA146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z72*'Economias Agregadas'!AA73*12*AA147","v":4328.6386143185991},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB148*(AB73-(Degraus!AA67*'Economias Agregadas'!AB73*12)-(Degraus!AA68*'Economias Agregadas'!AB73*12)-(Degraus!AA69*'Economias Agregadas'!AB73*12)-(Degraus!AA70*'Economias Agregadas'!AB73*12)-(Degraus!AA71*'Economias Agregadas'!AB73*12)-(Degraus!AA72*'Economias Agregadas'!AB73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB73*12*AB142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Economias Agregadas'!AB73*12*AB143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Economias Agregadas'!AB73*12*AB144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Economias Agregadas'!AB73*12*AB145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA71*'Economias Agregadas'!AB73*12*AB146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA72*'Economias Agregadas'!AB73*12*AB147","v":6472.867914661233},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC148*(AC73-(Degraus!AB67*'Economias Agregadas'!AC73*12)-(Degraus!AB68*'Economias Agregadas'!AC73*12)-(Degraus!AB69*'Economias Agregadas'!AC73*12)-(Degraus!AB70*'Economias Agregadas'!AC73*12)-(Degraus!AB71*'Economias Agregadas'!AC73*12)-(Degraus!AB72*'Economias Agregadas'!AC73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC73*12*AC142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Economias Agregadas'!AC73*12*AC143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Economias Agregadas'!AC73*12*AC144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Economias Agregadas'!AC73*12*AC145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB71*'Economias Agregadas'!AC73*12*AC146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB72*'Economias Agregadas'!AC73*12*AC147","v":6619.219985986746},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD148*(AD73-(Degraus!AC67*'Economias Agregadas'!AD73*12)-(Degraus!AC68*'Economias Agregadas'!AD73*12)-(Degraus!AC69*'Economias Agregadas'!AD73*12)-(Degraus!AC70*'Economias Agregadas'!AD73*12)-(Degraus!AC71*'Economias Agregadas'!AD73*12)-(Degraus!AC72*'Economias Agregadas'!AD73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD73*12*AD142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Economias Agregadas'!AD73*12*AD143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Economias Agregadas'!AD73*12*AD144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Economias Agregadas'!AD73*12*AD145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC71*'Economias Agregadas'!AD73*12*AD146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC72*'Economias Agregadas'!AD73*12*AD147","v":6773.3611074342443},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE148*(AE73-(Degraus!AD67*'Economias Agregadas'!AE73*12)-(Degraus!AD68*'Economias Agregadas'!AE73*12)-(Degraus!AD69*'Economias Agregadas'!AE73*12)-(Degraus!AD70*'Economias Agregadas'!AE73*12)-(Degraus!AD71*'Economias Agregadas'!AE73*12)-(Degraus!AD72*'Economias Agregadas'!AE73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE73*12*AE142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Economias Agregadas'!AE73*12*AE143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Economias Agregadas'!AE73*12*AE144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Economias Agregadas'!AE73*12*AE145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD71*'Economias Agregadas'!AE73*12*AE146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD72*'Economias Agregadas'!AE73*12*AE147","v":6921.3912313135834},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF148*(AF73-(Degraus!AE67*'Economias Agregadas'!AF73*12)-(Degraus!AE68*'Economias Agregadas'!AF73*12)-(Degraus!AE69*'Economias Agregadas'!AF73*12)-(Degraus!AE70*'Economias Agregadas'!AF73*12)-(Degraus!AE71*'Economias Agregadas'!AF73*12)-(Degraus!AE72*'Economias Agregadas'!AF73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF73*12*AF142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Economias Agregadas'!AF73*12*AF143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Economias Agregadas'!AF73*12*AF144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Economias Agregadas'!AF73*12*AF145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE71*'Economias Agregadas'!AF73*12*AF146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE72*'Economias Agregadas'!AF73*12*AF147","v":1549.646355817003},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG148*(AG73-(Degraus!AF67*'Economias Agregadas'!AG73*12)-(Degraus!AF68*'Economias Agregadas'!AG73*12)-(Degraus!AF69*'Economias Agregadas'!AG73*12)-(Degraus!AF70*'Economias Agregadas'!AG73*12)-(Degraus!AF71*'Economias Agregadas'!AG73*12)-(Degraus!AF72*'Economias Agregadas'!AG73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG73*12*AG142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Economias Agregadas'!AG73*12*AG143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Economias Agregadas'!AG73*12*AG144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Economias Agregadas'!AG73*12*AG145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF71*'Economias Agregadas'!AG73*12*AG146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF72*'Economias Agregadas'!AG73*12*AG147","v":1584.5425627304871},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH148*(AH73-(Degraus!AG67*'Economias Agregadas'!AH73*12)-(Degraus!AG68*'Economias Agregadas'!AH73*12)-(Degraus!AG69*'Economias Agregadas'!AH73*12)-(Degraus!AG70*'Economias Agregadas'!AH73*12)-(Degraus!AG71*'Economias Agregadas'!AH73*12)-(Degraus!AG72*'Economias Agregadas'!AH73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH73*12*AH142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Economias Agregadas'!AH73*12*AH143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Economias Agregadas'!AH73*12*AH144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Economias Agregadas'!AH73*12*AH145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG71*'Economias Agregadas'!AH73*12*AH146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG72*'Economias Agregadas'!AH73*12*AH147","v":1621.2734702949033},{"$f":"VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI148*(AI73-(Degraus!AH67*'Economias Agregadas'!AI73*12)-(Degraus!AH68*'Economias Agregadas'!AI73*12)-(Degraus!AH69*'Economias Agregadas'!AI73*12)-(Degraus!AH70*'Economias Agregadas'!AI73*12)-(Degraus!AH71*'Economias Agregadas'!AI73*12)-(Degraus!AH72*'Economias Agregadas'!AI73*12))+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI73*12*AI142+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Economias Agregadas'!AI73*12*AI143+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Economias Agregadas'!AI73*12*AI144+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Economias Agregadas'!AI73*12*AI145+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH71*'Economias Agregadas'!AI73*12*AI146+VLOOKUP('Volumes Agregados'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH72*'Economias Agregadas'!AI73*12*AI147","v":1656.5018171669349},null,8770672.6707248688]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D149*(D74-(Degraus!C67*'Economias Agregadas'!D74*12)-(Degraus!C68*'Economias Agregadas'!D74*12)-(Degraus!C69*'Economias Agregadas'!D74*12)-(Degraus!C70*'Economias Agregadas'!D74*12)-(Degraus!C71*'Economias Agregadas'!D74*12)-(Degraus!C72*'Economias Agregadas'!D74*12)-(Degraus!C73*'Economias Agregadas'!D74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Economias Agregadas'!D74*12*D142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Economias Agregadas'!D74*12*D143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Economias Agregadas'!D74*12*D144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Economias Agregadas'!D74*12*D145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C71*'Economias Agregadas'!D74*12*D146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C72*'Economias Agregadas'!D74*12*D147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C73*'Economias Agregadas'!D74*12*D148","v":1074087.6467534469},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E149*(E74-(Degraus!D67*'Economias Agregadas'!E74*12)-(Degraus!D68*'Economias Agregadas'!E74*12)-(Degraus!D69*'Economias Agregadas'!E74*12)-(Degraus!D70*'Economias Agregadas'!E74*12)-(Degraus!D71*'Economias Agregadas'!E74*12)-(Degraus!D72*'Economias Agregadas'!E74*12)-(Degraus!D73*'Economias Agregadas'!E74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Economias Agregadas'!E74*12*E142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Economias Agregadas'!E74*12*E143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Economias Agregadas'!E74*12*E144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Economias Agregadas'!E74*12*E145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D71*'Economias Agregadas'!E74*12*E146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D72*'Economias Agregadas'!E74*12*E147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D73*'Economias Agregadas'!E74*12*E148","v":1098564.8990859103},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F149*(F74-(Degraus!E67*'Economias Agregadas'!F74*12)-(Degraus!E68*'Economias Agregadas'!F74*12)-(Degraus!E69*'Economias Agregadas'!F74*12)-(Degraus!E70*'Economias Agregadas'!F74*12)-(Degraus!E71*'Economias Agregadas'!F74*12)-(Degraus!E72*'Economias Agregadas'!F74*12)-(Degraus!E73*'Economias Agregadas'!F74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Economias Agregadas'!F74*12*F142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Economias Agregadas'!F74*12*F143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Economias Agregadas'!F74*12*F144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Economias Agregadas'!F74*12*F145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E71*'Economias Agregadas'!F74*12*F146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E72*'Economias Agregadas'!F74*12*F147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E73*'Economias Agregadas'!F74*12*F148","v":1124375.4455973678},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G149*(G74-(Degraus!F67*'Economias Agregadas'!G74*12)-(Degraus!F68*'Economias Agregadas'!G74*12)-(Degraus!F69*'Economias Agregadas'!G74*12)-(Degraus!F70*'Economias Agregadas'!G74*12)-(Degraus!F71*'Economias Agregadas'!G74*12)-(Degraus!F72*'Economias Agregadas'!G74*12)-(Degraus!F73*'Economias Agregadas'!G74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Economias Agregadas'!G74*12*G142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Economias Agregadas'!G74*12*G143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Economias Agregadas'!G74*12*G144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Economias Agregadas'!G74*12*G145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F71*'Economias Agregadas'!G74*12*G146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F72*'Economias Agregadas'!G74*12*G147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F73*'Economias Agregadas'!G74*12*G148","v":1149225.6560507978},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H149*(H74-(Degraus!G67*'Economias Agregadas'!H74*12)-(Degraus!G68*'Economias Agregadas'!H74*12)-(Degraus!G69*'Economias Agregadas'!H74*12)-(Degraus!G70*'Economias Agregadas'!H74*12)-(Degraus!G71*'Economias Agregadas'!H74*12)-(Degraus!G72*'Economias Agregadas'!H74*12)-(Degraus!G73*'Economias Agregadas'!H74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Economias Agregadas'!H74*12*H142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Economias Agregadas'!H74*12*H143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Economias Agregadas'!H74*12*H144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Economias Agregadas'!H74*12*H145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G71*'Economias Agregadas'!H74*12*H146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G72*'Economias Agregadas'!H74*12*H147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G73*'Economias Agregadas'!H74*12*H148","v":1202616.6531100878},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I149*(I74-(Degraus!H67*'Economias Agregadas'!I74*12)-(Degraus!H68*'Economias Agregadas'!I74*12)-(Degraus!H69*'Economias Agregadas'!I74*12)-(Degraus!H70*'Economias Agregadas'!I74*12)-(Degraus!H71*'Economias Agregadas'!I74*12)-(Degraus!H72*'Economias Agregadas'!I74*12)-(Degraus!H73*'Economias Agregadas'!I74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Economias Agregadas'!I74*12*I142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Economias Agregadas'!I74*12*I143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Economias Agregadas'!I74*12*I144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Economias Agregadas'!I74*12*I145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H71*'Economias Agregadas'!I74*12*I146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H72*'Economias Agregadas'!I74*12*I147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H73*'Economias Agregadas'!I74*12*I148","v":1230021.0299181864},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J149*(J74-(Degraus!I67*'Economias Agregadas'!J74*12)-(Degraus!I68*'Economias Agregadas'!J74*12)-(Degraus!I69*'Economias Agregadas'!J74*12)-(Degraus!I70*'Economias Agregadas'!J74*12)-(Degraus!I71*'Economias Agregadas'!J74*12)-(Degraus!I72*'Economias Agregadas'!J74*12)-(Degraus!I73*'Economias Agregadas'!J74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Economias Agregadas'!J74*12*J142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Economias Agregadas'!J74*12*J143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Economias Agregadas'!J74*12*J144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Economias Agregadas'!J74*12*J145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I71*'Economias Agregadas'!J74*12*J146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I72*'Economias Agregadas'!J74*12*J147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I73*'Economias Agregadas'!J74*12*J148","v":1258917.8421949944},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K149*(K74-(Degraus!J67*'Economias Agregadas'!K74*12)-(Degraus!J68*'Economias Agregadas'!K74*12)-(Degraus!J69*'Economias Agregadas'!K74*12)-(Degraus!J70*'Economias Agregadas'!K74*12)-(Degraus!J71*'Economias Agregadas'!K74*12)-(Degraus!J72*'Economias Agregadas'!K74*12)-(Degraus!J73*'Economias Agregadas'!K74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Economias Agregadas'!K74*12*K142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Economias Agregadas'!K74*12*K143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Economias Agregadas'!K74*12*K144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Economias Agregadas'!K74*12*K145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J71*'Economias Agregadas'!K74*12*K146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J72*'Economias Agregadas'!K74*12*K147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J73*'Economias Agregadas'!K74*12*K148","v":1286738.8679254437},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L149*(L74-(Degraus!K67*'Economias Agregadas'!L74*12)-(Degraus!K68*'Economias Agregadas'!L74*12)-(Degraus!K69*'Economias Agregadas'!L74*12)-(Degraus!K70*'Economias Agregadas'!L74*12)-(Degraus!K71*'Economias Agregadas'!L74*12)-(Degraus!K72*'Economias Agregadas'!L74*12)-(Degraus!K73*'Economias Agregadas'!L74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Economias Agregadas'!L74*12*L142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Economias Agregadas'!L74*12*L143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Economias Agregadas'!L74*12*L144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Economias Agregadas'!L74*12*L145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K71*'Economias Agregadas'!L74*12*L146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K72*'Economias Agregadas'!L74*12*L147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K73*'Economias Agregadas'!L74*12*L148","v":533770.00859363365},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M149*(M74-(Degraus!L67*'Economias Agregadas'!M74*12)-(Degraus!L68*'Economias Agregadas'!M74*12)-(Degraus!L69*'Economias Agregadas'!M74*12)-(Degraus!L70*'Economias Agregadas'!M74*12)-(Degraus!L71*'Economias Agregadas'!M74*12)-(Degraus!L72*'Economias Agregadas'!M74*12)-(Degraus!L73*'Economias Agregadas'!M74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Economias Agregadas'!M74*12*M142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Economias Agregadas'!M74*12*M143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Economias Agregadas'!M74*12*M144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Economias Agregadas'!M74*12*M145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L71*'Economias Agregadas'!M74*12*M146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L72*'Economias Agregadas'!M74*12*M147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L73*'Economias Agregadas'!M74*12*M148","v":545935.77333987295},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N149*(N74-(Degraus!M67*'Economias Agregadas'!N74*12)-(Degraus!M68*'Economias Agregadas'!N74*12)-(Degraus!M69*'Economias Agregadas'!N74*12)-(Degraus!M70*'Economias Agregadas'!N74*12)-(Degraus!M71*'Economias Agregadas'!N74*12)-(Degraus!M72*'Economias Agregadas'!N74*12)-(Degraus!M73*'Economias Agregadas'!N74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Economias Agregadas'!N74*12*N142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Economias Agregadas'!N74*12*N143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Economias Agregadas'!N74*12*N144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Economias Agregadas'!N74*12*N145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M71*'Economias Agregadas'!N74*12*N146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M72*'Economias Agregadas'!N74*12*N147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M73*'Economias Agregadas'!N74*12*N148","v":558764.49209097098},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O149*(O74-(Degraus!N67*'Economias Agregadas'!O74*12)-(Degraus!N68*'Economias Agregadas'!O74*12)-(Degraus!N69*'Economias Agregadas'!O74*12)-(Degraus!N70*'Economias Agregadas'!O74*12)-(Degraus!N71*'Economias Agregadas'!O74*12)-(Degraus!N72*'Economias Agregadas'!O74*12)-(Degraus!N73*'Economias Agregadas'!O74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Economias Agregadas'!O74*12*O142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Economias Agregadas'!O74*12*O143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Economias Agregadas'!O74*12*O144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Economias Agregadas'!O74*12*O145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N71*'Economias Agregadas'!O74*12*O146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N72*'Economias Agregadas'!O74*12*O147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N73*'Economias Agregadas'!O74*12*O148","v":571116.45793528587},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P149*(P74-(Degraus!O67*'Economias Agregadas'!P74*12)-(Degraus!O68*'Economias Agregadas'!P74*12)-(Degraus!O69*'Economias Agregadas'!P74*12)-(Degraus!O70*'Economias Agregadas'!P74*12)-(Degraus!O71*'Economias Agregadas'!P74*12)-(Degraus!O72*'Economias Agregadas'!P74*12)-(Degraus!O73*'Economias Agregadas'!P74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Economias Agregadas'!P74*12*P142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Economias Agregadas'!P74*12*P143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Economias Agregadas'!P74*12*P144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Economias Agregadas'!P74*12*P145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O71*'Economias Agregadas'!P74*12*P146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O72*'Economias Agregadas'!P74*12*P147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O73*'Economias Agregadas'!P74*12*P148","v":1337749.1076393656},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q149*(Q74-(Degraus!P67*'Economias Agregadas'!Q74*12)-(Degraus!P68*'Economias Agregadas'!Q74*12)-(Degraus!P69*'Economias Agregadas'!Q74*12)-(Degraus!P70*'Economias Agregadas'!Q74*12)-(Degraus!P71*'Economias Agregadas'!Q74*12)-(Degraus!P72*'Economias Agregadas'!Q74*12)-(Degraus!P73*'Economias Agregadas'!Q74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Economias Agregadas'!Q74*12*Q142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Economias Agregadas'!Q74*12*Q143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Economias Agregadas'!Q74*12*Q144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Economias Agregadas'!Q74*12*Q145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P71*'Economias Agregadas'!Q74*12*Q146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P72*'Economias Agregadas'!Q74*12*Q147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P73*'Economias Agregadas'!Q74*12*Q148","v":1368251.8196403112},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R149*(R74-(Degraus!Q67*'Economias Agregadas'!R74*12)-(Degraus!Q68*'Economias Agregadas'!R74*12)-(Degraus!Q69*'Economias Agregadas'!R74*12)-(Degraus!Q70*'Economias Agregadas'!R74*12)-(Degraus!Q71*'Economias Agregadas'!R74*12)-(Degraus!Q72*'Economias Agregadas'!R74*12)-(Degraus!Q73*'Economias Agregadas'!R74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Economias Agregadas'!R74*12*R142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Economias Agregadas'!R74*12*R143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Economias Agregadas'!R74*12*R144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Economias Agregadas'!R74*12*R145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q71*'Economias Agregadas'!R74*12*R146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q72*'Economias Agregadas'!R74*12*R147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q73*'Economias Agregadas'!R74*12*R148","v":1400418.7089894288},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S149*(S74-(Degraus!R67*'Economias Agregadas'!S74*12)-(Degraus!R68*'Economias Agregadas'!S74*12)-(Degraus!R69*'Economias Agregadas'!S74*12)-(Degraus!R70*'Economias Agregadas'!S74*12)-(Degraus!R71*'Economias Agregadas'!S74*12)-(Degraus!R72*'Economias Agregadas'!S74*12)-(Degraus!R73*'Economias Agregadas'!S74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Economias Agregadas'!S74*12*S142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Economias Agregadas'!S74*12*S143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Economias Agregadas'!S74*12*S144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Economias Agregadas'!S74*12*S145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R71*'Economias Agregadas'!S74*12*S146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R72*'Economias Agregadas'!S74*12*S147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R73*'Economias Agregadas'!S74*12*S148","v":1431394.2529970112},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T149*(T74-(Degraus!S67*'Economias Agregadas'!T74*12)-(Degraus!S68*'Economias Agregadas'!T74*12)-(Degraus!S69*'Economias Agregadas'!T74*12)-(Degraus!S70*'Economias Agregadas'!T74*12)-(Degraus!S71*'Economias Agregadas'!T74*12)-(Degraus!S72*'Economias Agregadas'!T74*12)-(Degraus!S73*'Economias Agregadas'!T74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Economias Agregadas'!T74*12*T142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Economias Agregadas'!T74*12*T143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Economias Agregadas'!T74*12*T144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Economias Agregadas'!T74*12*T145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S71*'Economias Agregadas'!T74*12*T146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S72*'Economias Agregadas'!T74*12*T147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S73*'Economias Agregadas'!T74*12*T148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U149*(U74-(Degraus!T67*'Economias Agregadas'!U74*12)-(Degraus!T68*'Economias Agregadas'!U74*12)-(Degraus!T69*'Economias Agregadas'!U74*12)-(Degraus!T70*'Economias Agregadas'!U74*12)-(Degraus!T71*'Economias Agregadas'!U74*12)-(Degraus!T72*'Economias Agregadas'!U74*12)-(Degraus!T73*'Economias Agregadas'!U74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Economias Agregadas'!U74*12*U142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Economias Agregadas'!U74*12*U143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Economias Agregadas'!U74*12*U144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Economias Agregadas'!U74*12*U145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T71*'Economias Agregadas'!U74*12*U146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T72*'Economias Agregadas'!U74*12*U147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T73*'Economias Agregadas'!U74*12*U148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V149*(V74-(Degraus!U67*'Economias Agregadas'!V74*12)-(Degraus!U68*'Economias Agregadas'!V74*12)-(Degraus!U69*'Economias Agregadas'!V74*12)-(Degraus!U70*'Economias Agregadas'!V74*12)-(Degraus!U71*'Economias Agregadas'!V74*12)-(Degraus!U72*'Economias Agregadas'!V74*12)-(Degraus!U73*'Economias Agregadas'!V74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Economias Agregadas'!V74*12*V142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Economias Agregadas'!V74*12*V143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Economias Agregadas'!V74*12*V144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Economias Agregadas'!V74*12*V145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U71*'Economias Agregadas'!V74*12*V146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U72*'Economias Agregadas'!V74*12*V147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U73*'Economias Agregadas'!V74*12*V148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W149*(W74-(Degraus!V67*'Economias Agregadas'!W74*12)-(Degraus!V68*'Economias Agregadas'!W74*12)-(Degraus!V69*'Economias Agregadas'!W74*12)-(Degraus!V70*'Economias Agregadas'!W74*12)-(Degraus!V71*'Economias Agregadas'!W74*12)-(Degraus!V72*'Economias Agregadas'!W74*12)-(Degraus!V73*'Economias Agregadas'!W74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Economias Agregadas'!W74*12*W142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Economias Agregadas'!W74*12*W143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Economias Agregadas'!W74*12*W144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Economias Agregadas'!W74*12*W145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V71*'Economias Agregadas'!W74*12*W146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V72*'Economias Agregadas'!W74*12*W147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V73*'Economias Agregadas'!W74*12*W148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X149*(X74-(Degraus!W67*'Economias Agregadas'!X74*12)-(Degraus!W68*'Economias Agregadas'!X74*12)-(Degraus!W69*'Economias Agregadas'!X74*12)-(Degraus!W70*'Economias Agregadas'!X74*12)-(Degraus!W71*'Economias Agregadas'!X74*12)-(Degraus!W72*'Economias Agregadas'!X74*12)-(Degraus!W73*'Economias Agregadas'!X74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Economias Agregadas'!X74*12*X142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Economias Agregadas'!X74*12*X143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Economias Agregadas'!X74*12*X144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Economias Agregadas'!X74*12*X145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W71*'Economias Agregadas'!X74*12*X146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W72*'Economias Agregadas'!X74*12*X147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W73*'Economias Agregadas'!X74*12*X148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y149*(Y74-(Degraus!X67*'Economias Agregadas'!Y74*12)-(Degraus!X68*'Economias Agregadas'!Y74*12)-(Degraus!X69*'Economias Agregadas'!Y74*12)-(Degraus!X70*'Economias Agregadas'!Y74*12)-(Degraus!X71*'Economias Agregadas'!Y74*12)-(Degraus!X72*'Economias Agregadas'!Y74*12)-(Degraus!X73*'Economias Agregadas'!Y74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Economias Agregadas'!Y74*12*Y142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Economias Agregadas'!Y74*12*Y143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Economias Agregadas'!Y74*12*Y144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Economias Agregadas'!Y74*12*Y145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X71*'Economias Agregadas'!Y74*12*Y146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X72*'Economias Agregadas'!Y74*12*Y147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X73*'Economias Agregadas'!Y74*12*Y148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z149*(Z74-(Degraus!Y67*'Economias Agregadas'!Z74*12)-(Degraus!Y68*'Economias Agregadas'!Z74*12)-(Degraus!Y69*'Economias Agregadas'!Z74*12)-(Degraus!Y70*'Economias Agregadas'!Z74*12)-(Degraus!Y71*'Economias Agregadas'!Z74*12)-(Degraus!Y72*'Economias Agregadas'!Z74*12)-(Degraus!Y73*'Economias Agregadas'!Z74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Economias Agregadas'!Z74*12*Z142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Economias Agregadas'!Z74*12*Z143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Economias Agregadas'!Z74*12*Z144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Economias Agregadas'!Z74*12*Z145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y71*'Economias Agregadas'!Z74*12*Z146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y72*'Economias Agregadas'!Z74*12*Z147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y73*'Economias Agregadas'!Z74*12*Z148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA149*(AA74-(Degraus!Z67*'Economias Agregadas'!AA74*12)-(Degraus!Z68*'Economias Agregadas'!AA74*12)-(Degraus!Z69*'Economias Agregadas'!AA74*12)-(Degraus!Z70*'Economias Agregadas'!AA74*12)-(Degraus!Z71*'Economias Agregadas'!AA74*12)-(Degraus!Z72*'Economias Agregadas'!AA74*12)-(Degraus!Z73*'Economias Agregadas'!AA74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Economias Agregadas'!AA74*12*AA142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Economias Agregadas'!AA74*12*AA143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Economias Agregadas'!AA74*12*AA144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Economias Agregadas'!AA74*12*AA145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z71*'Economias Agregadas'!AA74*12*AA146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z72*'Economias Agregadas'!AA74*12*AA147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z73*'Economias Agregadas'!AA74*12*AA148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB149*(AB74-(Degraus!AA67*'Economias Agregadas'!AB74*12)-(Degraus!AA68*'Economias Agregadas'!AB74*12)-(Degraus!AA69*'Economias Agregadas'!AB74*12)-(Degraus!AA70*'Economias Agregadas'!AB74*12)-(Degraus!AA71*'Economias Agregadas'!AB74*12)-(Degraus!AA72*'Economias Agregadas'!AB74*12)-(Degraus!AA73*'Economias Agregadas'!AB74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Economias Agregadas'!AB74*12*AB142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Economias Agregadas'!AB74*12*AB143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Economias Agregadas'!AB74*12*AB144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Economias Agregadas'!AB74*12*AB145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA71*'Economias Agregadas'!AB74*12*AB146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA72*'Economias Agregadas'!AB74*12*AB147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA73*'Economias Agregadas'!AB74*12*AB148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC149*(AC74-(Degraus!AB67*'Economias Agregadas'!AC74*12)-(Degraus!AB68*'Economias Agregadas'!AC74*12)-(Degraus!AB69*'Economias Agregadas'!AC74*12)-(Degraus!AB70*'Economias Agregadas'!AC74*12)-(Degraus!AB71*'Economias Agregadas'!AC74*12)-(Degraus!AB72*'Economias Agregadas'!AC74*12)-(Degraus!AB73*'Economias Agregadas'!AC74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Economias Agregadas'!AC74*12*AC142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Economias Agregadas'!AC74*12*AC143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Economias Agregadas'!AC74*12*AC144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Economias Agregadas'!AC74*12*AC145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB71*'Economias Agregadas'!AC74*12*AC146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB72*'Economias Agregadas'!AC74*12*AC147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB73*'Economias Agregadas'!AC74*12*AC148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD149*(AD74-(Degraus!AC67*'Economias Agregadas'!AD74*12)-(Degraus!AC68*'Economias Agregadas'!AD74*12)-(Degraus!AC69*'Economias Agregadas'!AD74*12)-(Degraus!AC70*'Economias Agregadas'!AD74*12)-(Degraus!AC71*'Economias Agregadas'!AD74*12)-(Degraus!AC72*'Economias Agregadas'!AD74*12)-(Degraus!AC73*'Economias Agregadas'!AD74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Economias Agregadas'!AD74*12*AD142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Economias Agregadas'!AD74*12*AD143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Economias Agregadas'!AD74*12*AD144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Economias Agregadas'!AD74*12*AD145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC71*'Economias Agregadas'!AD74*12*AD146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC72*'Economias Agregadas'!AD74*12*AD147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC73*'Economias Agregadas'!AD74*12*AD148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE149*(AE74-(Degraus!AD67*'Economias Agregadas'!AE74*12)-(Degraus!AD68*'Economias Agregadas'!AE74*12)-(Degraus!AD69*'Economias Agregadas'!AE74*12)-(Degraus!AD70*'Economias Agregadas'!AE74*12)-(Degraus!AD71*'Economias Agregadas'!AE74*12)-(Degraus!AD72*'Economias Agregadas'!AE74*12)-(Degraus!AD73*'Economias Agregadas'!AE74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Economias Agregadas'!AE74*12*AE142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Economias Agregadas'!AE74*12*AE143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Economias Agregadas'!AE74*12*AE144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Economias Agregadas'!AE74*12*AE145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD71*'Economias Agregadas'!AE74*12*AE146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD72*'Economias Agregadas'!AE74*12*AE147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD73*'Economias Agregadas'!AE74*12*AE148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF149*(AF74-(Degraus!AE67*'Economias Agregadas'!AF74*12)-(Degraus!AE68*'Economias Agregadas'!AF74*12)-(Degraus!AE69*'Economias Agregadas'!AF74*12)-(Degraus!AE70*'Economias Agregadas'!AF74*12)-(Degraus!AE71*'Economias Agregadas'!AF74*12)-(Degraus!AE72*'Economias Agregadas'!AF74*12)-(Degraus!AE73*'Economias Agregadas'!AF74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Economias Agregadas'!AF74*12*AF142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Economias Agregadas'!AF74*12*AF143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Economias Agregadas'!AF74*12*AF144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Economias Agregadas'!AF74*12*AF145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE71*'Economias Agregadas'!AF74*12*AF146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE72*'Economias Agregadas'!AF74*12*AF147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE73*'Economias Agregadas'!AF74*12*AF148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG149*(AG74-(Degraus!AF67*'Economias Agregadas'!AG74*12)-(Degraus!AF68*'Economias Agregadas'!AG74*12)-(Degraus!AF69*'Economias Agregadas'!AG74*12)-(Degraus!AF70*'Economias Agregadas'!AG74*12)-(Degraus!AF71*'Economias Agregadas'!AG74*12)-(Degraus!AF72*'Economias Agregadas'!AG74*12)-(Degraus!AF73*'Economias Agregadas'!AG74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Economias Agregadas'!AG74*12*AG142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Economias Agregadas'!AG74*12*AG143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Economias Agregadas'!AG74*12*AG144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Economias Agregadas'!AG74*12*AG145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF71*'Economias Agregadas'!AG74*12*AG146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF72*'Economias Agregadas'!AG74*12*AG147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF73*'Economias Agregadas'!AG74*12*AG148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH149*(AH74-(Degraus!AG67*'Economias Agregadas'!AH74*12)-(Degraus!AG68*'Economias Agregadas'!AH74*12)-(Degraus!AG69*'Economias Agregadas'!AH74*12)-(Degraus!AG70*'Economias Agregadas'!AH74*12)-(Degraus!AG71*'Economias Agregadas'!AH74*12)-(Degraus!AG72*'Economias Agregadas'!AH74*12)-(Degraus!AG73*'Economias Agregadas'!AH74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Economias Agregadas'!AH74*12*AH142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Economias Agregadas'!AH74*12*AH143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Economias Agregadas'!AH74*12*AH144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Economias Agregadas'!AH74*12*AH145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG71*'Economias Agregadas'!AH74*12*AH146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG72*'Economias Agregadas'!AH74*12*AH147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG73*'Economias Agregadas'!AH74*12*AH148","v":0},{"$f":"VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI149*(AI74-(Degraus!AH67*'Economias Agregadas'!AI74*12)-(Degraus!AH68*'Economias Agregadas'!AI74*12)-(Degraus!AH69*'Economias Agregadas'!AI74*12)-(Degraus!AH70*'Economias Agregadas'!AI74*12)-(Degraus!AH71*'Economias Agregadas'!AI74*12)-(Degraus!AH72*'Economias Agregadas'!AI74*12)-(Degraus!AH73*'Economias Agregadas'!AI74*12))+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Economias Agregadas'!AI74*12*AI142+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Economias Agregadas'!AI74*12*AI143+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Economias Agregadas'!AI74*12*AI144+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Economias Agregadas'!AI74*12*AI145+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH71*'Economias Agregadas'!AI74*12*AI146+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH72*'Economias Agregadas'!AI74*12*AI147+VLOOKUP('Volumes Agregados'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH73*'Economias Agregadas'!AI74*12*AI148","v":0},null,17171948.661862113]
[]
[]
[null,"Soma",null,{"$f":"SUM(D153:D224)","v":1255155386.7312183},{"$f":"SUM(E153:E224)","v":1280763236.7264166},1307292642.6743133,1331862078.1375279,716813778.15346384,731532723.32964623,746798025.10977423,760970398.57246244,389104712.02816153,397132491.50032938,405464913.07565802,413214681.44356048,310535475.75407577,316934007.99804431,323573914.55490816,329746511.15022111,14993782.77510318,15306162.26399008,15630926.031079566,15934086.973602068,9125623.5603321884,9316249.873615073,9514520.6095646322,9699784.1283427067,19568229.284193397,19975853.434538208,20399627.629037902,20795191.687639859,13245220.837628793,13521538.995532544,13808875.396680702,14077231.2116757,null,11251807881.632339]
[]
[]
[null,2021,null,{"$f":"SUM(D$227,H$227,L$227,P$227,T$227,X$227,AB$227,AF$227)","v":2728542209.1241775}]
[null,2022,null,{"$f":"SUM(E$227,I$227,M$227,Q$227,U$227,Y$227,AC$227,AG$227)","v":2784482264.1221128}]
[null,2023,null,{"$f":"SUM(F$227,J$227,N$227,R$227,V$227,Z$227,AD$227,AH$227)","v":2842483445.081017}]
[null,2024,null,{"$f":"SUM(G$227,K$227,O$227,S$227,W$227,AA$227,AE$227,AI$227)","v":2896299963.3050323}]

{"sheet":"Volumes Agregados L","index":21,"n_rows":233,"n_cols":37,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
[null,null,null,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024]
[null,"Categoria","Faixa","Volume Água Normal","Volume Água Normal","Volume Água Normal","Volume Água Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Água Curitiba","Volume Água Curitiba","Volume Água Curitiba","Volume Água Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Água Litoral A","Volume Água Litoral A","Volume Água Litoral A","Volume Água Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Água Litoral B","Volume Água Litoral B","Volume Água Litoral B","Volume Água Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B"]
[null,"COMERCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3467939.4506701864},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3547082.2692997437},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3630553.8105330588},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":3710956.1091662687},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2683235.4066655412},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2744470.2742723264},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2809054.3877126267},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B3,'Tarifa Normal - Volume'!$L:$L,$C3)","v":2871263.7479216782},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1278943.4167715444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1308130.5431071715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1338914.0615816633},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1368565.6722839118},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1233158.1979230249},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1261300.4469409287},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1290981.938451757},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,$C3)","v":1319572.043642964},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":33691.200825785454},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":34460.077166994881},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":35271.007259325641},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":36052.119510170371},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":26602.998353751864},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":27210.112838783163},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":27850.433497664882},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B3,'Tarifa Litoral A - Volume'!$L:$L,$C3)","v":28467.209611724138},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":13679.058164797287},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":13991.231786845528},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":14320.479769365855},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":14637.621327121291},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":11316.660963265269},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":11574.921656350554},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":11847.307938076468},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B3,'Tarifa Litoral B - Volume'!$L:$L,$C3)","v":12109.678595708163}]
[null,"COMERCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":5888031.911199824},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":6022404.3384759333},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":6164126.276084681},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":6300637.1081854748},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4208322.0118758706},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4304361.3085413016},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4405653.4819872603},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B4,'Tarifa Normal - Volume'!$L:$L,$C4)","v":4503221.1494614324},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1599372.2205928643},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1635871.9425101751},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1674368.0195489011},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1711448.5985886869},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1505129.0493909689},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1539478.0214720718},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1575705.7132454738},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,$C4)","v":1610601.3153838746},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":61312.142689140528},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":62711.36428964985},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":64187.116424131484},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":65608.605258194468},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":48135.485640800856},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":49233.999056016139},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":50392.595747684245},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B4,'Tarifa Litoral A - Volume'!$L:$L,$C4)","v":51508.590921878626},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":28952.25427859585},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":29612.981791829945},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":30309.847847650566},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":30981.090188448186},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":24521.622299856088},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":25081.237118334233},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":25671.460112716297},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B4,'Tarifa Litoral B - Volume'!$L:$L,$C4)","v":26239.980649815861}]
[null,"COMERCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7186112.0594314467},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7350108.3377578594},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7523074.4052479174},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":7689680.5228093015},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":4996023.2778328238},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":5110038.9259636346},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":5230290.6688127303},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B5,'Tarifa Normal - Volume'!$L:$L,$C5)","v":5346120.7636793386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1999937.5405252031},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":2045578.675929006},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":2093716.1567739341},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":2140083.6258916543},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1854161.3582249335},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1896475.6944961646},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1941104.416671918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,$C5)","v":1984092.1439257336},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":87536.065753814735},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":89533.750855888909},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":91640.699499574068},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":93670.175792349095},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":66344.240793216857},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":67858.301315582241},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":69455.173495658484},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B5,'Tarifa Litoral A - Volume'!$L:$L,$C5)","v":70993.328799903727},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":52051.586093832535},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":53239.469935578629},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":54492.32517618878},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":55699.113019223296},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":43963.63572607145},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":44966.942184577216},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":46025.124567653744},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B5,'Tarifa Litoral B - Volume'!$L:$L,$C5)","v":47044.397660200411}]
[null,"COMERCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3277398.0147658754},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3352192.4338579844},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3431077.7395038633},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":3507062.438104114},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2253517.6807019734},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2304945.8395897616},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2359186.8656170098},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B6,'Tarifa Normal - Volume'!$L:$L,$C6)","v":2411433.4529973059},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1079687.2926881972},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1104327.1391438053},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1130314.6639125247},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1155346.6292544859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":996338.23986067506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1019075.954210257},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1043057.3096098701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,$C6)","v":1066156.8722869181},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":47425.856699647462},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":48508.175473813542},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":49649.691757284105},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":50749.234568668515},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":36342.706114454035},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":37172.093201350166},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":38046.84367929658},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B6,'Tarifa Litoral A - Volume'!$L:$L,$C6)","v":38889.42964474317},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":33390.973196835934},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":34152.997959139931},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":34956.701724925588},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":35730.853360735324},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":26974.99757076674},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":27590.601554239798},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":28239.876045339035},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B6,'Tarifa Litoral B - Volume'!$L:$L,$C6)","v":28865.27675984567}]
[null,"COMERCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3313119.0374062429},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3388728.655972363},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3468473.7484907159},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":3545286.6196616427},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2312577.6107402742},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2365353.5928521361},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2421016.1613992443},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B7,'Tarifa Normal - Volume'!$L:$L,$C7)","v":2474632.0212826347},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1210030.5618195373},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1237645.0085688301},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1266769.8296250261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1294823.7330943968},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1109496.7625538274},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1134816.8992799483},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1161521.922848294},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,$C7)","v":1187245.0046103448},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":53870.136613967785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":55099.52210706364},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":56396.148935063233},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":57645.098887350032},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":43566.364823118049},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":44560.605050950981},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":45609.225325164771},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B7,'Tarifa Litoral A - Volume'!$L:$L,$C7)","v":46619.287906907579},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":40656.077470439115},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":41583.901214538892},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":42562.472350290082},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":43505.061495380673},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":35756.403000680577},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":36572.409899815262},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":37433.048359592751},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B7,'Tarifa Litoral B - Volume'!$L:$L,$C7)","v":38262.041204769012}]
[null,"COMERCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3337081.6500131376},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3413238.1260807854},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3493559.9865141287},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":3570928.4178850693},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2457260.0344731263},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2513337.854746596},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2572482.8557496746},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B8,'Tarifa Normal - Volume'!$L:$L,$C8)","v":2629453.0992967417},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1415743.0962264552},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1448052.1664061677},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1482128.3836854552},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1514951.620892986},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1320341.4709411382},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1350473.3538791698},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1382253.3024917156},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,$C8)","v":1412864.7046671219},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":61535.544392836979},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":62939.864306269192},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":64420.993606294491},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":65847.661887908762},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":49491.058874542578},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":50620.508206633931},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":51811.7328575512},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B8,'Tarifa Litoral A - Volume'!$L:$L,$C8)","v":52959.156263267148},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":57784.21533212439},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":59102.925113172569},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":60493.761827982577},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":61833.457576280984},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":52562.074149790438},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":53761.607982604721},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":55026.750411448156},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B8,'Tarifa Litoral B - Volume'!$L:$L,$C8)","v":56245.373643683532}]
[null,"COMERCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3787480.7128813453},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3873915.8722566278},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3965078.6093784026},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":4052889.2991774278},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3550552.5920031751},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3631580.7482961928},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3717040.7458827063},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B9,'Tarifa Normal - Volume'!$L:$L,$C9)","v":3799358.3854712504},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2605576.5266439337},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2665039.1191738476},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2727754.022814475},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2788162.9039344802},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2673391.5795587734},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2734401.7984268977},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2798748.9759483594},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,$C9)","v":2860730.1123553524},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":79173.159443042634},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":80979.992315202195},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":82885.650051453777},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":84721.236889062668},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":66621.218471102969},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":68141.599978721162},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":69745.138870828901},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B9,'Tarifa Litoral A - Volume'!$L:$L,$C9)","v":71289.715752581338},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":102217.90441665216},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":104550.64787570448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":107010.98091919198},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":109380.84769266788},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":90008.647506038658},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":92062.760089603384},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":94229.22252025608},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B9,'Tarifa Litoral B - Volume'!$L:$L,$C9)","v":96316.024282309343}]
[null,"COMERCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1177496.8042097348},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1204368.7889540019},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1232710.5389882198},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":1260010.1649010689},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":3920452.2373502934},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":4009921.9771712907},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":4104285.2713516457},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B10,'Tarifa Normal - Volume'!$L:$L,$C10)","v":4195178.8339551482},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2049981.5438880813},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2096764.7475251919},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2146106.7621140317},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2193634.4743560669},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":2992096.8543990832},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":3060380.3357107365},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":3132398.5873292261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,$C10)","v":3201768.7329874439},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":44149.635334578888},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":45157.186542305535},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":46219.845841490824},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":47243.431234261167},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":33368.734113210048},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":34130.251351150684},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":34933.419833488537},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B10,'Tarifa Litoral A - Volume'!$L:$L,$C10)","v":35707.05586818458},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":81853.979887399924},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":83721.992514634185},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":85692.176237409905},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":87589.916445634022},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":75665.449434777314},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":77392.231873260534},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":79213.460811156736},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B10,'Tarifa Litoral B - Volume'!$L:$L,$C10)","v":80967.723291286078}]
[null,"INATIVO + SANEPAR",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":606.52046252426624},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":620.36203607059679},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":634.96067555568379},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":649.02252411120116},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":311.3471707624567},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":318.45251184957306},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":325.94648011858442},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B11,'Tarifa Normal - Volume'!$L:$L,$C11)","v":333.1648957104166},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":19903.979845171336},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":20358.214150383421},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":20837.292836152352},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":21298.755832915918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":258.78206401035362},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":264.68780205678803},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":270.91655490375837},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,$C11)","v":276.9162769541125},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":319.43411026278022},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":326.72400566384772},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":334.41262245932683},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":341.81852936523262},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":105.13021350420615},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":107.52941958557014},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":110.05985042965187},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B11,'Tarifa Litoral A - Volume'!$L:$L,$C11)","v":112.49723751260819},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":164.77139231909234},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":168.53168646584552},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":172.49765019262745},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":176.3177857168763},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":46.49990212686042},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":47.5610894320791},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":48.680318459269103},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B11,'Tarifa Litoral B - Volume'!$L:$L,$C11)","v":49.75839351519209}]
[null,"INATIVO + SANEPAR",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":97106.958652447662},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":99323.063785082908},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":101660.37895984275},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":103911.75122282385},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":14525.154210018638},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":14856.636827164013},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":15206.249911766035},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B12,'Tarifa Normal - Volume'!$L:$L,$C12)","v":15543.007748256416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":90561.591994373273},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":92628.323479154409},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":94808.095002804344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":96907.716483457145},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":730.85715734174084},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":747.53625346506931},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":765.12761404459889},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,$C12)","v":782.07214155399743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":327.5210497631038},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":334.99549947812238},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":342.87876480006929},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":350.47216302004858},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":176.90180156957766},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":180.93892718725743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":185.19686370374109},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B12,'Tarifa Litoral A - Volume'!$L:$L,$C12)","v":189.29823619910033},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":135.45623663041945},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":138.54752138909998},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":141.80788420743608},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":144.94836371816828},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":53.575974189643524},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":54.798646519569395},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":56.088193007418745},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B12,'Tarifa Litoral B - Volume'!$L:$L,$C12)","v":57.330322963156107}]
[null,"INATIVO + SANEPAR",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":153349.60114232288},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":156849.23538990936},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":160540.28240412133},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":164095.60988365556},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":21568.87851480045},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":22061.10793939721},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":22580.259890552712},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B13,'Tarifa Normal - Volume'!$L:$L,$C13)","v":23080.322661601167},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":78088.498682561753},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":79870.578207362574},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":81750.128710001707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":83560.568275110301},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":752.08537353009024},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":769.24892472754016},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":787.35123768904793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,$C13)","v":804.7879298978894},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":169.82572950679457},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":173.70137009976713},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":177.78898915559145},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":181.72630675113629},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":75.815057815533294},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":77.545254508824627},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":79.370084444460488},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B13,'Tarifa Litoral A - Volume'!$L:$L,$C13)","v":81.127815513900146},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":121.30409250485324},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":124.07240721411939},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":126.99213511113675},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":129.80450482224023},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":35.380360313915531},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":36.187785437451481},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":37.03937274074822},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B13,'Tarifa Litoral B - Volume'!$L:$L,$C13)","v":37.859647239820063}]
[null,"INATIVO + SANEPAR",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":118128.95788353871},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":120824.81195528983},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":123668.11597460276},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":126406.87190851809},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":6571.6492114504254},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":6721.6226608249181},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":6879.7989196458338},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B14,'Tarifa Normal - Volume'!$L:$L,$C14)","v":7032.1590487448648},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":47230.759284202162},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":48308.625685544175},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":49445.446073313695},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":50540.465656746084},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":794.54180590678891},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":812.67426725248208},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":831.7984849779458},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,$C14)","v":850.21950658567357},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":138.4888389430408},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":141.64933156945295},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":144.98268758521448},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":148.19347633872425},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":19.206481313268434},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":19.644797808902236},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":20.107088059263322},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B14,'Tarifa Litoral A - Volume'!$L:$L,$C14)","v":20.552379930188039},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":140.51057381812169},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":143.71720502302162},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":147.09922317040008},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":150.35688475242827},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":88.956334503559049},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":90.986431957020883},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":93.127565748166958},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B14,'Tarifa Litoral B - Volume'!$L:$L,$C14)","v":95.18997020297617}]
[null,"INATIVO + SANEPAR",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":340202.38176704868},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":347966.23571563174},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":356154.73425814603},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":364042.14229500695},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":9418.2519155643149},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":9633.1884834495868},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":9859.881023587177},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B15,'Tarifa Normal - Volume'!$L:$L,$C15)","v":10078.238095240102},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":130868.92019886093},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":133855.5165229527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":137005.4649646499},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":140039.5900274739},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1862.0178199494974},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1904.5114507367327},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1949.3292739559492},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,$C15)","v":1992.4991490213877},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":416.47738426666285},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":425.98193143514322},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":436.00633054823624},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":445.6621332230248},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":244.6299198847874},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":250.21268788180743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":256.1008058074591},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B15,'Tarifa Litoral A - Volume'!$L:$L,$C15)","v":261.77241805818448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":48.521637001941308},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":49.628962885647759},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":50.796854044454705},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":51.921801928896095},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B15,'Tarifa Litoral B - Volume'!$L:$L,$C15)","v":0}]
[null,"INATIVO + SANEPAR",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":3826043.2838886417},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":3913358.4905100018},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":4005449.409130224},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":4094154.1512604114},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":170104.72891955578},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":173986.73663635962},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":178081.07106634713},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B16,'Tarifa Normal - Volume'!$L:$L,$C16)","v":182024.85711222823},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":360711.87120730686},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":368943.7779653591},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":377625.92950206151},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":385988.83894782694},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":36407.401630456632},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":37238.265151864362},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":38114.572818022527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,$C16)","v":38958.65871398172},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":36338.66264470388},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":37167.957454443043},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":38042.61060812619},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":38885.102827915784},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1056.3564722297638},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1080.4638794896232},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1105.8898432594826},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B16,'Tarifa Litoral A - Volume'!$L:$L,$C16)","v":1130.380896160342},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":19429.883016964868},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":19873.297825521571},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":20340.965241426326},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":20791.436559902337},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":738.94409684206448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":755.80774727934408},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":773.59375638534152},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B16,'Tarifa Litoral B - Volume'!$L:$L,$C16)","v":790.7257752088135}]
[null,"INATIVO + SANEPAR",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B17,'Tarifa Normal - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B17,'Tarifa Litoral A - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B17,'Tarifa Litoral B - Volume'!$L:$L,$C17)","v":0}]
[null,"INATIVO + SANEPAR",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B18,'Tarifa Normal - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B18,'Tarifa Litoral A - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B18,'Tarifa Litoral B - Volume'!$L:$L,$C18)","v":0}]
[null,"INDUSTRIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":122417.05755358527},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":125210.77155030893},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":128157.28795078144},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":130995.46115398427},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":52062.70563564547},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":53250.843239573253},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":54503.966121907302},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B19,'Tarifa Normal - Volume'!$L:$L,$C19)","v":55711.011765498653},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":9786.2076628290379},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":10009.541451999081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":10245.090500090959},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":10471.97842653423},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8265.863036768209},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8454.5006149154506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8653.4557400313788},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,$C19)","v":8845.09529942882},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":304.27109869967359},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":311.21495476208281},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":318.53860557043475},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":325.59296626245259},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":164.77139231909234},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":168.5316864658455},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":172.49765019262742},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B19,'Tarifa Litoral A - Volume'!$L:$L,$C19)","v":176.3177857168763},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":103.10847862912526},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":105.46154613200149},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":107.94331484446624},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":110.3338290989042},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":61.66291368996707},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":63.070140333844023},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":64.554335348161189},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B19,'Tarifa Litoral B - Volume'!$L:$L,$C19)","v":65.983956617972126}]
[null,"INDUSTRIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":242846.74972496604},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":248388.82349575989},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":254234.02142132539},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":259864.29183729755},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":101197.93917217384},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":103507.4057183791},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":105943.18871646585},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B20,'Tarifa Normal - Volume'!$L:$L,$C20)","v":108289.4081479539},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":19527.937158406294},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":19973.589688019652},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":20443.617217307834},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":20896.361867966974},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":15398.543676053581},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":15749.958159105674},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":16120.593284566221},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,$C20)","v":16477.600182976545},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":495.32504439481738},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":506.62899612432079},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":518.55121837047511},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":530.03506135748091},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":253.72772682265139},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":259.51811842286639},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":265.62521594079442},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B20,'Tarifa Litoral A - Volume'!$L:$L,$C20)","v":271.50775591985246},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":300.22762894951182},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":307.07920785494548},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":314.30553440006349},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":321.26614943504455},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":153.65185050614747},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":157.15838247121789},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":160.85670447410658},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B20,'Tarifa Litoral B - Volume'!$L:$L,$C20)","v":164.41903944150431}]
[null,"INDUSTRIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":258539.4558253439},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":264439.65724235977},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":270662.57063353615},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":276656.66794446803},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":100947.2440476638},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":103250.98941013659},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":105680.73830390284},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B21,'Tarifa Normal - Volume'!$L:$L,$C21)","v":108021.14550465459},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":19529.958893281375},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":19975.657561473221},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":20445.733752893018},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":20898.525276380678},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":14699.023409275593},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":15034.473944170917},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":15388.271972091998},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,$C21)","v":15729.060871834959},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1180.6931670472384},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1207.6380968840954},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1236.0567817483977},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":1263.4305136031385},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":543.84668139675887},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":556.25795900996854},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":569.3480724149299},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B21,'Tarifa Litoral A - Volume'!$L:$L,$C21)","v":581.95686328637703},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":546.87928370938016},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":559.35976919032157},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":572.52287579270819},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":585.20197590693306},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":235.53211294692341},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":240.90725734074849},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":246.57639567412386},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B21,'Tarifa Litoral B - Volume'!$L:$L,$C21)","v":252.03708019651646}]
[null,"INDUSTRIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":219683.73326116434},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":224697.19733822381},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":229984.87322185386},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":235078.12164149075},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":73166.585129177329},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":74836.340284649676},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":76597.422827867325},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B22,'Tarifa Normal - Volume'!$L:$L,$C22)","v":78293.750491947896},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":19636.099974223122},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":20084.220917785577},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":20556.851871115261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":21012.104218100136},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":13861.014303554564},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":14177.340397666709},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":14510.96797203256},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,$C22)","v":14832.328084354651},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":760.17231303041365},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":777.52041854181493},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":795.81738002979034},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":813.44156355270547},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":340.66232645112956},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":348.43667692631857},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":356.63624610377576},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B22,'Tarifa Litoral A - Volume'!$L:$L,$C22)","v":364.53431770912459},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":340.66232645112956},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":348.43667692631857},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":356.63624610377576},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":364.53431770912459},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":205.20608982071008},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":209.88915553721864},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":214.82836189633971},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B22,'Tarifa Litoral B - Volume'!$L:$L,$C22)","v":219.5859539909564}]
[null,"INDUSTRIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":337015.11673648364},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":344706.23321608081},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":352818.01590810088},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":360631.52893080265},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":107089.27459815954},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":109533.18896207814},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":112110.77341169672},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B23,'Tarifa Normal - Volume'!$L:$L,$C23)","v":114593.58026548737},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":30049.045448327237},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":30734.803140390941},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":31458.068402613761},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":32154.739252882613},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":20639.891339700778},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":21110.920087482416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":21607.711789159919},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,$C23)","v":22086.236495504178},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":989.63922135209441},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":1012.2240555218573},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":1036.0441689483573},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":1058.9884185081098},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":649.98776233850538},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":664.82131532232302},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":680.46619063717446},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B23,'Tarifa Litoral A - Volume'!$L:$L,$C23)","v":695.53580500583712},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":539.80321164659688},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":552.12221210283133},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":565.11500124455858},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":577.63004645896899},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":396.26003551585393},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":405.30319689945668},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":414.84097469638004},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B23,'Tarifa Litoral B - Volume'!$L:$L,$C23)","v":424.02804908598478}]
[null,"INDUSTRIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1710813.2795096366},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1749856.2290810593},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1791034.6358077095},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":1830698.9154646706},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":516793.84703330189},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":528587.74432776636},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":541026.70974956162},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B24,'Tarifa Normal - Volume'!$L:$L,$C24)","v":553008.29530260444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":233164.66140820371},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":238485.77752661967},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":244097.9325038715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":249503.72894406965},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":169842.91425323274},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":173718.94702412252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":177806.97970806551},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,$C24)","v":181744.69572265318},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3941.3721389701905},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":4031.3192977320959},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":4126.1861233193531},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":4217.5647025159542},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":2948.7003153054752},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3015.9934320298862},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3086.9671509932155},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B24,'Tarifa Litoral A - Volume'!$L:$L,$C24)","v":3155.3311713872881},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3202.428042128126},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3275.5115504527516},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3352.5923669340104},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":3426.8389273071411},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2563.5598216025651},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2622.0635391250566},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2683.767122015357},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B24,'Tarifa Litoral B - Volume'!$L:$L,$C24)","v":2743.2018685766761}]
[null,"INDUSTRIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1331002.0789374406},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1361377.2505998376},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1393413.794632399},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":1424272.3572325802},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":489243.66589057411},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":500408.83277598658},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":512184.67933023663},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B25,'Tarifa Normal - Volume'!$L:$L,$C25)","v":523527.5288490589},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":301577.13697862864},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":308459.5133852025},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":315718.3219031748},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":322710.22455119231},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":249596.31160542366},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":255292.41902049878},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":261300.0754724677},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,$C25)","v":267086.83082644932},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":5706.3466849158058},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":5836.5728226975334},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":5973.9216891863916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":6106.220247679551},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2446.2991988478743},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2502.1268788180746},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2561.0080580745916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B25,'Tarifa Litoral A - Volume'!$L:$L,$C25)","v":2617.7241805818448},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3460.1992387009386},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3539.1654157827547},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3622.4506540451757},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":3702.6735000544022},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2510.9947148504625},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2568.2988293322715},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2628.7371968005309},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B25,'Tarifa Litoral B - Volume'!$L:$L,$C25)","v":2686.9532498203725}]
[null,"INDUSTRIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2790158.8990039439},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2853833.897611212},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2920991.6052063373},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":2985679.9286972438},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":947693.27703135379},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":969320.85104394192},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":992131.34689471917},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B26,'Tarifa Normal - Volume'!$L:$L,$C26)","v":1014103.1024447867},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2181216.3980993307},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2230994.5491432385},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2283495.3200196004},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":2334065.6413064227},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":453332.60017194995},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":463678.23055697314},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":474589.71599837724},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,$C26)","v":485099.98690064216},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2282.5386739663218},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2334.6291290790132},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2389.5686756745567},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2442.4880990718202},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2282.5386739663218},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2334.6291290790132},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2389.5686756745567},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B26,'Tarifa Litoral A - Volume'!$L:$L,$C26)","v":2442.4880990718202},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1152.3888787961059},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1178.6878685341342},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1206.4252835557991},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1233.142795811282},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1152.3888787961059},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1178.6878685341342},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1206.4252835557991},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B26,'Tarifa Litoral B - Volume'!$L:$L,$C26)","v":1233.142795811282}]
[null,"MPC",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":149199.99031121936},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":152604.92512645971},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":156196.09311552785},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":159655.21411452809},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":129317.23868223636},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":132268.42364733876},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":135381.02390301993},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B27,'Tarifa Normal - Volume'!$L:$L,$C27)","v":138379.17406995606},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":17632.560713017963},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18034.958325299038},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18459.365106196321},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18868.166480119467},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":17229.224605439322},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":17622.417571312089},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18037.116256951791},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,$C27)","v":18436.566501585519},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":839.0199731585684},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":858.1674832309925},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":878.36226785202928},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":897.81449168716165},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":785.44399896892492},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":803.368836711423},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":822.2740748446106},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B27,'Tarifa Litoral A - Volume'!$L:$L,$C27)","v":840.48416872400549},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":495.32504439481744},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":506.62899612432074},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":518.55121837047511},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":530.03506135748091},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":484.20550258187262},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":495.25569212969316},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":506.91027265195419},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B27,'Tarifa Litoral B - Volume'!$L:$L,$C27)","v":518.13631508210892}]
[null,"MPC",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":175602.83691233821},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":179610.31849333958},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":183836.98959025936},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":187908.24629329552},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":148077.92745554948},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":151457.25535972911},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":155021.41586574982},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B28,'Tarifa Normal - Volume'!$L:$L,$C28)","v":158454.52244492236},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12607.538681004415},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12895.25885645414},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":13198.715909217482},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":13491.014867858168},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12112.213636609597},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12388.62986032982},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12680.164690847007},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,$C28)","v":12960.979806500687},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1094.7694348563007},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1119.7534751074274},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1146.1040193780093},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1171.4856560207181},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":954.25886103817902},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":976.03627008440583},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":999.00479620760916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B28,'Tarifa Litoral A - Volume'!$L:$L,$C28)","v":1021.1287712682899},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":674.24858083947606},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":689.63579676514689},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":705.8646176594018},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":721.49670597028523},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":555.97709064724404},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":568.66519973138054},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":582.04728592604351},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B28,'Tarifa Litoral B - Volume'!$L:$L,$C28)","v":594.93731376860114}]
[null,"MPC",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":43896.918475193772},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":44898.702360609444},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":45955.278893342613},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":46973.005182548186},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":36201.184673198375},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":37027.342059600363},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":37898.686188333573},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B29,'Tarifa Normal - Volume'!$L:$L,$C29)","v":38737.991055783888},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3319.6886648828176},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3395.4482107597337},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3475.3514308747754},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3552.3166153019738},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3296.438713819387},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3371.6676660436942},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3451.0112716451413},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,$C29)","v":3527.4374185443785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":224.41257113397853},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":229.53395334612088},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":234.93544995560302},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":240.13833392114441},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":213.29302932103366},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":218.16064935149325},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":223.29450423708215},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B29,'Tarifa Litoral A - Volume'!$L:$L,$C29)","v":228.23958764577242},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":280.01028019870296},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":286.40047331925894},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":293.14017854820736},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":299.63206529800453},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":255.74946169773227},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":261.58599187643506},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":267.74175152598002},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B29,'Tarifa Litoral B - Volume'!$L:$L,$C29)","v":273.67116433355648}]
[null,"MPC",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":13170.591843714443},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":13471.161613273011},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":13788.171069691674},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":14093.524111074734},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":9930.7617063973194},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":10157.394403929238},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":10396.42279443173},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B30,'Tarifa Normal - Volume'!$L:$L,$C30)","v":10626.662128114067},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1344.4536919287902},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1375.1358466231563},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1407.4961641484324},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1438.6665951131624},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1328.279812928143},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1358.5928589946072},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1390.5638794669474},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,$C30)","v":1421.3593278035305},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":37.402095188996412},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":38.25565889102014},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":39.155908325933837},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":40.023055653524068},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":37.402095188996412},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":38.25565889102014},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":39.155908325933837},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B30,'Tarifa Litoral A - Volume'!$L:$L,$C30)","v":40.023055653524068},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":158.70618769384967},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":162.32806610513953},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":166.14804343707061},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":169.8275604757643},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":158.70618769384967},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":162.32806610513953},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":166.14804343707061},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B30,'Tarifa Litoral B - Volume'!$L:$L,$C30)","v":169.8275604757643}]
[null,"MPC",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":8424.5692244620586},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":8616.82868102059},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":8819.6037834684485},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":9014.9228599045837},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":6684.8663644549542},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":6837.423574224762},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":6998.3249124162294},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B31,'Tarifa Normal - Volume'!$L:$L,$C31)","v":7153.309919912288},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1284.8125131139041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1314.133579742881},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1345.058364385457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1374.8460469088943},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1284.8125131139041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1314.133579742881},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1345.058364385457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,$C31)","v":1374.8460469088943},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":75.815057815533294},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":77.545254508824627},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":79.370084444460474},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":81.127815513900146},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":75.815057815533294},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":77.545254508824627},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":79.370084444460474},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B31,'Tarifa Litoral A - Volume'!$L:$L,$C31)","v":81.127815513900146},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":100.07587631650392},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":102.3597359516485},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":104.76851146668781},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":107.08871647834818},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":100.07587631650392},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":102.3597359516485},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":104.76851146668781},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B31,'Tarifa Litoral B - Volume'!$L:$L,$C31)","v":107.08871647834818}]
[null,"MPC",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":7795.8096783119036},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":7973.7200369607399},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":8161.3612164757224},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":8342.1028432426374},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6098.5632506814982},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6237.7402726898526},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6384.5295927124016},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B32,'Tarifa Normal - Volume'!$L:$L,$C32)","v":6525.9214799381289},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1752.8441366951297},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1792.8462842440251},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1835.0363523559258},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1875.6750946813715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1752.8441366951297},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1792.8462842440251},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1835.0363523559258},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,$C32)","v":1875.6750946813715},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":136.46710406795989},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":139.58145811588429},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":142.86615200002885},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":146.03006792502026},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":136.46710406795989},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":139.58145811588429},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":142.86615200002885},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B32,'Tarifa Litoral A - Volume'!$L:$L,$C32)","v":146.03006792502026},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":33.35862543883465},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.119911983882837},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.922837155562611},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":35.696238826116065},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":33.35862543883465},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.119911983882837},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":34.922837155562611},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B32,'Tarifa Litoral B - Volume'!$L:$L,$C32)","v":35.696238826116065}]
[null,"MPC",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B33,'Tarifa Normal - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B33,'Tarifa Litoral A - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B33,'Tarifa Litoral B - Volume'!$L:$L,$C33)","v":0}]
[null,"MPC",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B34,'Tarifa Normal - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B34,'Tarifa Litoral A - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B34,'Tarifa Litoral B - Volume'!$L:$L,$C34)","v":0}]
[null,"PODER PUBLICO",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":173035.23362098547},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":176984.11920730741},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":181148.98939707363},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":185160.71760789142},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":75487.536765770172},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":77210.259009346497},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":79027.205679660401},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B35,'Tarifa Normal - Volume'!$L:$L,$C35)","v":80777.343350880095},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12048.528988044551},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12323.491846542407},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12613.49381991366},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":12892.832441469011},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":6809.2030592724295},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":6964.5977916192351},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":7128.4918509051431},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,$C35)","v":7286.3595373550852},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2129.8976908977152},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2178.5046833345796},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2229.7702389930428},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":2279.1507638371681},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1195.8561786103451},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1223.1471477858602},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1251.9307986372899},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B35,'Tarifa Litoral A - Volume'!$L:$L,$C35)","v":1279.6560767059182},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":797.57440821941009},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":815.776077432835},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":834.97328835572421},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":853.46461920622949},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":601.46612533656412},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":615.19235243667526},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":629.66933659271979},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B35,'Tarifa Litoral B - Volume'!$L:$L,$C35)","v":643.61400307694112}]
[null,"PODER PUBLICO",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":269977.42088111403},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":276138.65130592446},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":282636.87070672377},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":288896.15104499843},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":130090.5522719548},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":133059.38524332875},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":136190.59876435343},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B36,'Tarifa Normal - Volume'!$L:$L,$C36)","v":139206.67778819782},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":18846.612505504032},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":19276.716334167017},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":19730.344725100284},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":20167.293232548724},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":13943.905433432883},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":14262.123209263023},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":14597.745931025169},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,$C36)","v":14921.027829316517},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3242.8627396297438},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3316.8690195241252},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3394.9230786377229},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":3470.1070955812224},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2028.810947143671},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2075.1110106561468},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2123.9434597337622},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B36,'Tarifa Litoral A - Volume'!$L:$L,$C36)","v":2170.9803431519676},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1406.1166056187574},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1438.2059869570007},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1472.0504994965936},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1504.6505517311348},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1001.7696306025798},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1024.6312962432694},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1048.7433824594711},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B36,'Tarifa Litoral B - Volume'!$L:$L,$C36)","v":1071.9688689903339}]
[null,"PODER PUBLICO",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":310169.51019772212},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":317247.97556286934},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":324713.5981402137},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":331904.71030943404},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":148340.75298930996},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":151726.07890869305},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":155296.56549182395},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B37,'Tarifa Normal - Volume'!$L:$L,$C37)","v":158735.76553870388},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":20428.620045254829},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":20894.82731158449},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":21386.533820508026},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":21860.160316272108},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":17087.703164183662},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":17477.666429562283},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":17888.958765988798},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,$C37)","v":18285.127912626242},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":2812.2332112375148},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":2876.411973914001},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":2944.1009989931872},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":3009.3011034622696},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1651.7573929410851},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1689.4526115655922},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1729.2095730966453},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B37,'Tarifa Litoral A - Volume'!$L:$L,$C37)","v":1767.5046739961711},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1610.3118280019271},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1647.0612057674348},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1685.8205936003405},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1723.1548015152391},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1055.3456047922232},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1079.4299427628387},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1104.8315754668897},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B37,'Tarifa Litoral B - Volume'!$L:$L,$C37)","v":1129.29919195349}]
[null,"PODER PUBLICO",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":306471.75711119914},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":313465.83501629229},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":320842.4545549092},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":327947.83632076939},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":152736.00460773581},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":156221.6357967513},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":159897.91385401748},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B38,'Tarifa Normal - Volume'!$L:$L,$C38)","v":163439.01543009636},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":24843.07814499395},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":25410.028997451649},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":26007.989270760809},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":26583.9625875948},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":22316.920418580379},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":22826.221117217614},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":23363.378057071386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,$C38)","v":23880.783774671647},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3723.0247724614542},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3807.9889647466807},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3897.6002801193054},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":3983.9165938359229},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2360.3754666569366},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2414.2422570414064},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2471.0552957042032},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B38,'Tarifa Litoral A - Volume'!$L:$L,$C38)","v":2525.7793229994245},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2123.8324862724726},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2172.3010629738737},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2223.4206322374862},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":2272.6605385960561},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1461.7143146834819},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1495.0725069301386},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1530.255228089198},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B38,'Tarifa Litoral B - Volume'!$L:$L,$C38)","v":1564.1442831079949}]
[null,"PODER PUBLICO",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":617411.54829632712},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":631501.67036497127},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":646362.45275307877},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":660676.80523582466},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":308056.79725326254},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":315087.04780389013},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":322501.81845369475},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B39,'Tarifa Normal - Volume'!$L:$L,$C39)","v":329643.94851711334},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":52988.66020843252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":54197.929281307697},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":55473.339419922318},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":56701.852818975087},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":48814.788558828041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":49928.804536415206},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":51103.751704306625},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,$C39)","v":52235.496148883176},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5577.9665203481682},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5705.2628583959231},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5839.5216795271053},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":5968.8438134093449},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":3876.6766229676023},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":3965.1473472178986},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":4058.456984593412},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B39,'Tarifa Litoral A - Volume'!$L:$L,$C39)","v":4148.3356332774283},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":2933.5373037423678},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":3000.4843811281207},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":3071.0931341043233},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":3139.1056082845093},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":1917.6155290142219},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":1961.3779707098706},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":2007.5340025485534},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B39,'Tarifa Litoral B - Volume'!$L:$L,$C39)","v":2051.992880398248}]
[null,"PODER PUBLICO",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":6592107.1466513677},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":6742547.4723015781},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":6901216.1432323251},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":7054050.5784831354},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":3855758.7430825788},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":3943752.0945305522},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":4036558.2491612891},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B40,'Tarifa Normal - Volume'!$L:$L,$C40)","v":4125951.9281250392},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":924996.27045625797},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":946105.86971745291},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":968370.0601476325},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":989815.59788833908},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":871315.16605311027},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":891199.69377829798},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":912171.80728978384},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,$C40)","v":932372.77768767031},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":67097.3370341845},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":68628.584177036551},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":70243.583001140127},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":71799.198434008533},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":49059.41847871284},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":50179.017224297037},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":51359.852510114091},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B40,'Tarifa Litoral A - Volume'!$L:$L,$C40)","v":52497.268566941442},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":39295.44989950968},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":40192.222380287218},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":41138.043901460187},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":42049.087632957919},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":28647.983179896179},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":29301.766837067862},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":29991.309242080137},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B40,'Tarifa Litoral B - Volume'!$L:$L,$C40)","v":30655.497222185768}]
[null,"PODER PUBLICO",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":3748183.2412469541},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":3833721.5820028898},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":3923938.448941356},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":4010838.0481360485},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2719566.9932381823},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2781630.9941696776},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2847089.5904462081},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B41,'Tarifa Normal - Volume'!$L:$L,$C41)","v":2910141.2788201468},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":984714.27519639756},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1007186.7157889636},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1030888.288262845},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1053718.355612325},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":984527.2647204526},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1006995.4374945081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1030692.5087212154},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,$C41)","v":1053518.2403340577},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":40350.79550430191},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":41271.652323050024},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":42242.875476927053},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":43178.386824911373},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":33060.419544760218},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":33814.900649481453},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":34610.648156747739},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B41,'Tarifa Litoral A - Volume'!$L:$L,$C41)","v":35377.136085094709},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":30321.979656463151},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":31013.966056622725},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":31743.80070661382},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":32446.799388732641},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":23361.146481559659},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":23894.277755985837},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":24456.568686819748},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B41,'Tarifa Litoral B - Volume'!$L:$L,$C41)","v":24998.184220349762}]
[null,"PODER PUBLICO",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4630360.1779164458},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4736030.925910485},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4847481.3436625451},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4954833.7375263469},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4676047.3426235206},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4782760.7302142279},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":4895310.8148165718},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B42,'Tarifa Normal - Volume'!$L:$L,$C42)","v":5003722.4408592302},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":982223.49783029791},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":1004639.0956941674},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":1028280.7164218967},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":1051053.0364466431},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":825805.91401503957},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":844651.86233846773},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":864528.59126725595},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,$C42)","v":883674.45429519203},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B42,'Tarifa Litoral A - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B42,'Tarifa Litoral B - Volume'!$L:$L,$C42)","v":0}]
[null,"RESIDENCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":21228832.817486219},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":21713301.963874228},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":22224269.187802415},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":22716448.18345822},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":13913130.585164402},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":14230646.0395528},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":14565528.026347475},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B43,'Tarifa Normal - Volume'!$L:$L,$C43)","v":14888096.426443111},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4907098.2802198287},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":5019084.5460451432},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":5137195.9093661336},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":5250964.3263067752},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4590622.9789467286},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4695386.8731805934},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4805880.8367357263},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,$C43)","v":4912311.9451549975},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":702454.81494916708},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":718485.73325261008},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":735393.46387611888},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":751679.4984540767},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":546188.86124954},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":558653.59040592785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":571800.07889036741},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B43,'Tarifa Litoral A - Volume'!$L:$L,$C43)","v":584463.17193365318},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":308722.95889460173},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":315768.41210684099},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":323199.21692901338},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":330356.79158942879},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":254838.67013650836},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":260654.41488560237},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":266788.25224485388},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B43,'Tarifa Litoral B - Volume'!$L:$L,$C43)","v":272696.54884318286}]
[null,"RESIDENCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":91858343.862791985},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":93954668.885577321},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":96165652.568088099},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":98295338.538753167},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":63563719.504362434},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":65014324.970724195},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":66544271.415586717},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B44,'Tarifa Normal - Volume'!$L:$L,$C44)","v":68017961.839114621},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":27627960.31597393},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":28258465.74534905},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":28923456.718089815},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":29563996.020332277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":26555444.116887644},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":27161473.353345051},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":27800649.405897938},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,$C44)","v":28416323.000721198},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1008001.6283550167},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1031005.5161638946},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1055267.6034008057},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":1078637.5754255764},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":749879.660781377},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":766992.87478969677},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":785042.09736561042},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B44,'Tarifa Litoral A - Volume'!$L:$L,$C44)","v":802427.65131853835},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":635669.83595318254},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":650176.63552414998},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":665476.88562288997},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":680214.54661998549},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":530209.06879690068},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":542309.11862892122},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":555070.9816250602},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B44,'Tarifa Litoral B - Volume'!$L:$L,$C44)","v":567363.59183173673}]
[null,"RESIDENCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":92642606.157726422},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":94756829.05025515},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":96986689.527883157},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":99134558.195259362},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":63187053.112388425},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":64629062.569400005},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":66149942.845514163},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B45,'Tarifa Normal - Volume'!$L:$L,$C45)","v":67614900.462670058},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":26477840.834575102},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":27082099.064766545},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":27719407.245728381},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":28333281.650465373},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":25414769.169957761},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":25994766.743600894},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":26606487.329522707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,$C45)","v":27195714.993258916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":789528.91428402578},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":807546.97502435849},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":826550.5349944781},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":844855.33542389446},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":576942.48130183283},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":590109.04744488758},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":603995.75994441833},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B45,'Tarifa Litoral A - Volume'!$L:$L,$C45)","v":617371.85901871161},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":656244.02090944326},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":671220.34972439124},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":687015.8100055313},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":702230.47234204423},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":546803.46865156456},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":559282.22393581283},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":572443.50570826372},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B45,'Tarifa Litoral B - Volume'!$L:$L,$C45)","v":585120.8480914192}]
[null,"RESIDENCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":50805244.162789106},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":51964684.885846987},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":53187541.309186026},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":54365433.389314555},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":34308089.755616568},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":35091044.292072102},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":35916822.587629952},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B46,'Tarifa Normal - Volume'!$L:$L,$C46)","v":36712237.074331254},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14295930.920749404},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14622182.368935123},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14966278.165385483},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":15297721.584014863},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":13732878.768906815},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14046280.646052981},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14376824.063179083},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,$C46)","v":14695213.422502503},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":425211.27892701223},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":434915.14475455979},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":445149.76427623804},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":455008.05757022608},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":308951.41493548587},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":316002.08180709416},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":323438.38545013941},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B46,'Tarifa Litoral A - Volume'!$L:$L,$C46)","v":330601.25674017734},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":478012.9286594998},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":488921.79574141244},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":500427.32415453065},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":511509.79511093354},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":398725.54119601514},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":407824.9685760836},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":417422.0898425139},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B46,'Tarifa Litoral B - Volume'!$L:$L,$C46)","v":426666.32564649679}]
[null,"RESIDENCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":35714953.392271675},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":36530014.358270191},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":37389655.147025265},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":38217687.005471252},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":24253911.243769936},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":24807416.553169761},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":25391195.87840056},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B47,'Tarifa Normal - Volume'!$L:$L,$C47)","v":25953509.679602627},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9694556.3557369933},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9915798.5447284523},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":10149141.592407737},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":10373904.632915787},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9197154.9896254707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9407045.8425673191},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9628416.691991277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,$C47)","v":9841647.7511174325},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":322663.83172572189},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":330027.43350592366},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":337793.78805666079},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":345274.57430612476},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":234074.44210199005},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":239416.32058072544},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":245050.37351720507},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B47,'Tarifa Litoral A - Volume'!$L:$L,$C47)","v":250477.2627302359},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":480843.35748461302},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":491816.81857640855},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":503390.47397379053},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":514538.56689011911},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":398384.87886956392},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":407476.53189915733},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":417065.45359641017},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B47,'Tarifa Litoral B - Volume'!$L:$L,$C47)","v":426301.79132878769}]
[null,"RESIDENCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":11650721.314481825},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":11916605.692514248},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":12197032.637226818},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":12467148.303242333},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":7756342.3809480108},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":7933352.0453368975},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":8120043.2670495212},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B48,'Tarifa Normal - Volume'!$L:$L,$C48)","v":8299869.8658945169},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3147498.5164396157},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3219328.4626560193},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3295087.1533523104},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3368060.2024110104},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":2880366.6873951782},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":2946100.3432359914},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3015429.3064817344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,$C48)","v":3082209.0487083015},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":158128.98238701411},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":161737.68823414564},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":165543.77252750008},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":169209.90737365186},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":118110.76226966298},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":120806.2010942077},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":123649.06715433608},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B48,'Tarifa Litoral A - Volume'!$L:$L,$C48)","v":126387.40123279477},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":300263.00930982572},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":307115.39564038295},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":314342.57377280429},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":321304.00908228441},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":249517.4639452954},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":255211.77195580961},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":261217.53058464537},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B48,'Tarifa Litoral B - Volume'!$L:$L,$C48)","v":267002.45789831388}]
[null,"RESIDENCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5359866.8163616266},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5482185.8399085682},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5611195.1119362526},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":5735460.7222599899},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4218547.9468740206},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4314820.6124694487},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4416358.918977133},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B49,'Tarifa Normal - Volume'!$L:$L,$C49)","v":4514163.6692179386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1479699.6681322008},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1513468.3091730878},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1549083.9286550083},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1583389.9643563004},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1315466.0572898793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1345486.6770458892},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1377149.2769280407},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,$C49)","v":1407647.6452774697},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":224355.96255747628},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":229476.05288942117},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":234876.18695921759},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":240077.75848556141},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":181023.10811243008},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":185154.28722235718},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":189511.42149414198},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B49,'Tarifa Litoral A - Volume'!$L:$L,$C49)","v":193708.34425043652},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":334758.86061589362},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":342398.48644189799},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":350455.96219503356},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":358217.16514110891},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":289370.91267032758},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":295974.72740928165},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":302939.73830761662},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B49,'Tarifa Litoral B - Volume'!$L:$L,$C49)","v":309648.64625345432}]
[null,"RESIDENCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B50,'Tarifa Normal - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B50,'Tarifa Litoral A - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B50,'Tarifa Litoral B - Volume'!$L:$L,$C50)","v":0}]
[null,"TARIFA SOCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2658718.8387028729},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2719394.2068376262},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2783388.2189388736},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":2845029.1757928971},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1679144.8244263686},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1717465.0593043603},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1757881.2224013624},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B51,'Tarifa Normal - Volume'!$L:$L,$C51)","v":1796811.2860724125},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":404477.37691562023},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":413708.06855148647},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":423443.63358236698},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":432821.22258348472},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":384190.27831162105},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":392957.99238165177},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":402205.25725282199},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,$C51)","v":411112.50085617183},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":15675.521353939661},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":16033.256822244579},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":16410.558659736649},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":16773.987135653995},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":10818.303316557829},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":11065.190850045881},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":11325.581916328214},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B51,'Tarifa Litoral A - Volume'!$L:$L,$C51)","v":11576.398421730126},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6350.2692426290687},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6495.1905176591499},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6648.0382730680103},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":6795.2658274442765},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":4766.2399680031931},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":4875.0116667881075},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":4989.7326420750824},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B51,'Tarifa Litoral B - Volume'!$L:$L,$C51)","v":5100.2353353071894}]
[null,"TARIFA SOCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6517457.6189913191},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6666194.3468387369},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6823066.2415527264},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":6974169.9679197352},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4130131.4155821176},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4224386.3027245328},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4323796.4682302065},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B52,'Tarifa Normal - Volume'!$L:$L,$C52)","v":4419551.3290614299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1063471.9681226111},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1087741.7601094579},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1113338.9902515435},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1137995.0120723732},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1021839.3927075078},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1045159.0760168454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1069754.2312136085},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,$C52)","v":1093445.0243131735},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":31965.650109903916},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":32695.147174374026},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":33464.544137369725},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":34205.650429074005},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":22254.24663745287},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":22762.117040156991},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":23297.765453930631},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B52,'Tarifa Litoral A - Volume'!$L:$L,$C52)","v":23813.718113846822},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":15949.466429513122},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":16313.453675203131},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":16697.349231529297},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":17067.128975710886},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":12171.854815424484},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":12449.632127210098},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":12742.602490609981},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B52,'Tarifa Litoral B - Volume'!$L:$L,$C52)","v":13024.800354704956}]
[null,"TARIFA SOCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4029317.606036209},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4121271.7929623346},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4218255.4212749274},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":4311672.9685120778},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2483542.5878491788},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2540220.2096429882},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2599997.8183570891},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B53,'Tarifa Normal - Volume'!$L:$L,$C53)","v":2657577.408674893},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":858656.07313279086},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":878251.70414877811},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":898919.1197231441},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":918826.5959052603},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":812672.72426651383},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":831218.95638408547},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":850779.5761058901},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,$C53)","v":869620.95323976979},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":27549.170275289718},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":28177.877615053283},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":28840.972151531747},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":29479.684749337634},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":19491.545930654836},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":19936.367965855403},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":20405.519576774495},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B53,'Tarifa Litoral A - Volume'!$L:$L,$C53)","v":20857.420516520317},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":22671.734889157076},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":23189.132908318919},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":23734.830052271449},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":24260.461951276713},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":17277.74624244127},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":17672.046534197747},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":18087.913110996244},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B53,'Tarifa Litoral B - Volume'!$L:$L,$C53)","v":18488.488303514423}]
[null,"TARIFA SOCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B54,'Tarifa Normal - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B54,'Tarifa Litoral A - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B54,'Tarifa Litoral B - Volume'!$L:$L,$C54)","v":0}]
[null,"TARIFA SOCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B55,'Tarifa Normal - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B55,'Tarifa Litoral A - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B55,'Tarifa Litoral B - Volume'!$L:$L,$C55)","v":0}]
[null,"TARIFA SOCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B56,'Tarifa Normal - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B56,'Tarifa Litoral A - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B56,'Tarifa Litoral B - Volume'!$L:$L,$C56)","v":0}]
[null,"TARIFA SOCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B57,'Tarifa Normal - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B57,'Tarifa Litoral A - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B57,'Tarifa Litoral B - Volume'!$L:$L,$C57)","v":0}]
[null,"TARIFA SOCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B58,'Tarifa Normal - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B58,'Tarifa Litoral A - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B58,'Tarifa Litoral B - Volume'!$L:$L,$C58)","v":0}]
[null,"UTILIDADE PUBLICA",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":292102.27648656169},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":298768.42444505304},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":305799.1778832025},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":312571.41102036822},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":177770.1366984249},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":181827.07883556519},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":186105.91573757833},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B59,'Tarifa Normal - Volume'!$L:$L,$C59)","v":190227.42011278617},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":44130.428853265621},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":45137.54174449663},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":46199.738753431549},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":47222.878854330993},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":39704.851211713554},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":40610.966754634843},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":41566.642357460245},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,$C59)","v":42487.177836732932},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":2962.8524594310406},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":3030.468546204866},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":3101.7829000895158},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":3170.4750302832176},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1764.9745459456149},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1805.2535249654372},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1847.7355658670397},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B59,'Tarifa Litoral A - Volume'!$L:$L,$C59)","v":1888.6555451635952},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1217.0843947986946},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1244.859819048331},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1274.1544222817388},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":1302.3718650498104},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":846.09604522135135},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":865.40504031848263},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":885.77014240017888},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B59,'Tarifa Litoral B - Volume'!$L:$L,$C59)","v":905.3864211351256}]
[null,"UTILIDADE PUBLICA",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":470602.25947489083},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":481342.00559735653},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":492669.16296703281},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":503579.82157050155},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":282427.26424186211},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":288872.61603300023},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":295670.49684029672},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B60,'Tarifa Normal - Volume'!$L:$L,$C60)","v":302218.42005658767},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":75290.417615449798},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":77008.641347623547},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":78820.843460104807},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":80566.411030543954},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":68612.627323057619},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":70178.455330486278},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":71829.926422236735},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,$C60)","v":73420.673040079637},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3416.7319388866999},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3494.7061365310292},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3576.9451389636852},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":3656.1602191597658},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2174.3758581494944},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2223.9978993130899},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2276.3340218671265},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B60,'Tarifa Litoral A - Volume'!$L:$L,$C60)","v":2326.7457489386561},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1846.8548083863909},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1889.0023998349675},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1933.4552570670571},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1976.2735859186075},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1333.3341501158454},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1363.7625426285288},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1395.8552184299115},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B60,'Tarifa Litoral B - Volume'!$L:$L,$C60)","v":1426.7678488377906}]
[null,"UTILIDADE PUBLICA",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":369291.10314971255},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":377718.79896557762},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":386607.44825779664},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":395169.2625513802},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":222556.61851865429},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":227635.64551574487},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":232992.4702884026},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B61,'Tarifa Normal - Volume'!$L:$L,$C61)","v":238152.32499736417},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":57804.432680875201},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":59123.60384770824},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":60514.927183834443},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":61855.091660418031},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":51993.966649892725},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":53180.53554215192},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":54432.003912011001},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,$C61)","v":55637.455879432724},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3408.6449993863762},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3486.4346427167548},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3568.4789966229437},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":3647.5065855049506},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2358.3537317818555},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2412.1743835878378},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2468.9387601190169},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B61,'Tarifa Litoral A - Volume'!$L:$L,$C61)","v":2523.6159145857205},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1893.3547105132511},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1936.5634892670466},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1982.1355755263262},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":2026.0319794337995},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1442.5078333702131},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1475.4277091212361},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1510.1481400299347},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B61,'Tarifa Litoral B - Volume'!$L:$L,$C61)","v":1543.5919031778067}]
[null,"UTILIDADE PUBLICA",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":249012.03022652524},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":254694.80359241751},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":260688.39668834896},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":266461.60579488787},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":151518.92021293711},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":154976.77597770293},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":158623.75943173573},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B62,'Tarifa Normal - Volume'!$L:$L,$C62)","v":162136.64356504657},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":39412.710522264359},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":40312.159040594168},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":41260.802965400922},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":42174.565320952701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":34733.405153889653},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":35526.065932309517},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":36362.081353488829},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,$C62)","v":37167.356547434785},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1932.7785405773286},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1976.8870216116356},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":2023.4080194374455},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":2068.2184435010277},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1176.6496972970767},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1203.5023499769579},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1231.8237105780265},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B62,'Tarifa Litoral A - Volume'!$L:$L,$C62)","v":1259.10369677573},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1252.46475511261},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1281.0476044857826},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1311.1937950224869},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":1340.2315122896302},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":784.43313153138433},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":802.3348999846387},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":821.21580705201779},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B62,'Tarifa Litoral B - Volume'!$L:$L,$C62)","v":839.40246451715348}]
[null,"UTILIDADE PUBLICA",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":288585.46867135854},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":295171.35857257037},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":302117.46423277212},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":308808.16208473011},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":173159.57031580294},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":177111.29342470187},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":181279.15633556253},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B63,'Tarifa Normal - Volume'!$L:$L,$C63)","v":185293.76722533425},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":58669.735207409816},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":60008.653685835619},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":61420.804414293882},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":62781.030461483344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":52331.596374031236},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":53525.870408897885},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":54785.465354736989},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,$C63)","v":55998.745084521288},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2077.3325841456126},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2124.7399735417944},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2174.7403137782167},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":2222.9021450808636},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1082.6390256058153},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1107.3462343860156},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1133.4048058668955},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B63,'Tarifa Litoral A - Volume'!$L:$L,$C63)","v":1158.5052055384942},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1641.6487185656811},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1679.1132442977491},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1718.6268951707177},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1756.6876319276512},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1048.2695327294402},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1072.1923856753483},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1097.4237009187402},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B63,'Tarifa Litoral B - Volume'!$L:$L,$C63)","v":1121.7272625055259}]
[null,"UTILIDADE PUBLICA",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":575639.47317484324},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":588776.30300406262},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":602631.65275976632},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":615977.54229607922},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":359148.05928143155},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":367344.27784902352},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":375988.78922692046},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B64,'Tarifa Normal - Volume'!$L:$L,$C64)","v":384315.44253982743},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":175752.44529309418},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":179763.34112890364},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":183993.61322356304},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":188068.33851590962},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":160834.06364987223},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":164504.50291502051},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":168375.6971404785},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,$C64)","v":172104.54783118787},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3767.5029397132348},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3853.4821807251906},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3944.1640629933886},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":4031.5115789374113},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3194.3411026278022},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3267.2400566384777},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3344.1262245932685},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B64,'Tarifa Litoral A - Volume'!$L:$L,$C64)","v":3418.185293652326},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1657.8225975663279},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1695.6562319262982},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1735.5591798522019},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1773.9948992372833},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1097.8020371689222},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1122.8552852877804},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1149.2788227557876},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B64,'Tarifa Litoral B - Volume'!$L:$L,$C64)","v":1174.7307686412742}]
[null,"UTILIDADE PUBLICA",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":384614.84263538779},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":393392.24580690108},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":402649.72972571099},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":411566.8166230495},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":270631.4521132026},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":276807.60836815397},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":283321.56996853137},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B65,'Tarifa Normal - Volume'!$L:$L,$C65)","v":289596.01366683212},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":196206.33702428767},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":200684.01685865779},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":205406.6037388859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":209955.54143735368},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":221976.3806095061},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":227042.16583457065},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":232385.02457545444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,$C65)","v":237531.42678263193},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":805.66134771973373},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":824.04757124710966},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":843.43943069646662},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":862.11825286104556},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":805.66134771973373},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":824.04757124710966},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":843.43943069646662},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B65,'Tarifa Litoral A - Volume'!$L:$L,$C65)","v":862.11825286104556},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1122.0628556698925},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1147.6697667306041},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1174.677249778015},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1200.6916696057222},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1002.7804980401203},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1025.6652329700535},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1049.8016502520638},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B65,'Tarifa Litoral B - Volume'!$L:$L,$C65)","v":1073.0505731971859}]
[null,"UTILIDADE PUBLICA",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":133289.94771177039},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":136331.7949836012},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":139540.01632790972},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":142630.27160288423},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":130076.40012782923},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":133044.91012915375},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":136175.78301525713},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B66,'Tarifa Normal - Volume'!$L:$L,$C66)","v":139191.53392930186},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":178035.99483449804},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":182099.00419470944},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":186384.24016703016},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":190511.90831918849},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":211833.33674122521},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":216667.64471801676},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":221766.36554457806},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,$C66)","v":226677.60677107834},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B66,'Tarifa Litoral A - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B66,'Tarifa Litoral B - Volume'!$L:$L,$C66)","v":0}]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1766.9962808206956},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1807.3213984190058},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1849.8521014522253},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1890.8189535772995},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1436.4426287449705},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1469.2240887605303},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1503.7985332743779},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B67,'Tarifa Normal - Volume'!$L:$L,$C67)","v":1537.1016779366948},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":246.65165475986831},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":252.28056133537606},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":258.2173413926447},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":263.9358264718885},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":233.51037807184252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":238.83938388717979},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":244.45986008893826},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,$C67)","v":249.87367178281244},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B67,'Tarifa Litoral A - Volume'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.108674375404437},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.339367267843281},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.582677925928063},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.817042068520019},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.108674375404437},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.339367267843281},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.582677925928063},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B67,'Tarifa Litoral B - Volume'!$L:$L,$C67)","v":10.817042068520019}]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3541.0686337041743},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3621.8803539255018},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3707.1120774526007},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3789.209836602563},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":2824.3636204880004},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":2888.8192146354131},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":2956.8002125043008},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B68,'Tarifa Normal - Volume'!$L:$L,$C68)","v":3022.2815539444932},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":476.11856308154904},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":486.98419831541855},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":498.44413031121178},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":509.48268142729285},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":545.86841627183969},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":558.32583246353715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":571.46460800011539},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,$C68)","v":584.12027170008105},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B68,'Tarifa Litoral A - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B68,'Tarifa Litoral B - Volume'!$L:$L,$C68)","v":0}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":4928.9896254472042},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":5041.4754798003842},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":5160.1137566825237},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":5274.3897126103611},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3628.0032333326526},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3710.7989124289543},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3798.1231076155818},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B69,'Tarifa Normal - Volume'!$L:$L,$C69)","v":3882.2363983918349},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":858.22645447183697},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":877.81228103989474},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":898.46935591129261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":918.36687161734972},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":845.0851777838111},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":864.37110359169856},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":884.71187460758608},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,$C69)","v":904.30471692827359},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.141276688025769},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.441177448196267},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.757481303706482},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":14.062154689076024},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.141276688025769},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.441177448196267},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":13.757481303706482},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B69,'Tarifa Litoral A - Volume'!$L:$L,$C69)","v":14.062154689076024},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B69,'Tarifa Litoral B - Volume'!$L:$L,$C69)","v":0}]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6012.6395184905605},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6149.855650913184},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6294.5768303420127},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":6433.9766223557081},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4565.0773479326444},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4669.2582581580264},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4779.1373513491135},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B70,'Tarifa Normal - Volume'!$L:$L,$C70)","v":4884.9761981436413},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1400.0514009935146},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1432.0023665962947},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1465.7008927410368},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1498.1603264900227},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1384.8883894304081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1416.4933156945299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1449.8268758521447},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,$C70)","v":1481.9347633872426},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B70,'Tarifa Litoral A - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B70,'Tarifa Litoral B - Volume'!$L:$L,$C70)","v":0}]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":17857.984151589477},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":18265.526215371941},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":18695.35882394452},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":19109.386518247469},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":12222.398187301507},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":12501.328963549313},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":12795.515880239622},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B71,'Tarifa Normal - Volume'!$L:$L,$C71)","v":13078.885565047556},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3458.1775038258588},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3537.0975423291866},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3620.3341184599903},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3700.5100916406982},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3381.351578572785},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3458.5183510935776},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3539.905766222937},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,$C71)","v":3618.3005719199459},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":174.88006669449678},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":178.87105373368877},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":183.08032811855546},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":187.13482778539637},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":174.88006669449678},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":178.87105373368877},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":183.08032811855546},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B71,'Tarifa Litoral A - Volume'!$L:$L,$C71)","v":187.13482778539637},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":128.38016456763637},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":131.30996430160968},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":134.40000965928641},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":137.37643427020424},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":72.782455502911958},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":74.443444328471628},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":76.195281066682057},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B71,'Tarifa Litoral B - Volume'!$L:$L,$C71)","v":77.882702893344145}]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":157496.17937111369},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":161090.44384317865},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":164881.29688933704},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":168532.76054016253},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":124930.07400331083},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":127781.1382530948},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":130788.14168316717},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B72,'Tarifa Normal - Volume'!$L:$L,$C72)","v":133684.57781221834},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":28181.973291190036},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":28825.122006020283},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":29503.447789694848},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":30156.831582826951},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":27877.702192490367},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":28513.9070512582},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":29184.909184124412},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,$C72)","v":29831.2386165645},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":637.85735308802009},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":652.41407460091114},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":667.76697712606074},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":682.55535452361323},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":337.62972413850821},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":345.33486674596566},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":353.4614427259973},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B72,'Tarifa Litoral A - Volume'!$L:$L,$C72)","v":361.28920508856862},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":273.94507557346031},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":280.196852958553},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":286.7905717926505},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":293.14184005689253},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":206.21695725825055},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":210.92309226400295},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":215.88662968893249},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B72,'Tarifa Litoral B - Volume'!$L:$L,$C72)","v":220.66765819780841}]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":205165.65512320847},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":209847.79806814721},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":214786.031184636},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":219542.6858226831},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":177406.22442091029},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":181454.86161392267},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":185724.93933224495},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B73,'Tarifa Normal - Volume'!$L:$L,$C73)","v":189838.00659832024},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":44106.168034764647},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":45112.727263053835},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":46174.340326409314},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":47196.91795336661},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":49344.483096099226},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":50470.587381250232},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":51658.284027625217},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,$C73)","v":52802.309153273723},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2553.4511472271615},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2611.7241718572132},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2673.1844440894288},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":2732.3848265081574},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1071.5194837928705},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1095.972930391388},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1121.7638601483748},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B73,'Tarifa Litoral A - Volume'!$L:$L,$C73)","v":1146.6064592631221},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1128.1280602951354},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1153.8733870913102},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1181.0268565335718},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":1207.181894846834},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":346.7275310763722},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":354.64029728702457},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":362.98585285933257},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B73,'Tarifa Litoral B - Volume'!$L:$L,$C73)","v":371.02454295023665}]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":210634.44796030223},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":215441.39576005054},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":220511.25994256305},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Agua\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":225394.70558175139},{"$f":"SUMIFS('Tarifa Normal - Volume'!H:H,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":294945.84658836288},{"$f":"SUMIFS('Tarifa Normal - Volume'!I:I,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":301676.88845749729},{"$f":"SUMIFS('Tarifa Normal - Volume'!J:J,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":308776.08518376626},{"$f":"SUMIFS('Tarifa Normal - Volume'!K:K,'Tarifa Normal - Volume'!$A:$A,\"Esgoto\",'Tarifa Normal - Volume'!$E:$E,$B74,'Tarifa Normal - Volume'!$L:$L,$C74)","v":315614.2449542426},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":104568.17120893369},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":106954.55076547807},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":109471.45353697026},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":111895.80997359849},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!H:H,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":307414.89643042436},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!I:I,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":314430.49798238208},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!J:J,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":321829.8184053984},{"$f":"SUMIFS('Tarifa Esgoto 85 - Volume'!K:K,'Tarifa Esgoto 85 - Volume'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Volume'!$E:$E,$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,$C74)","v":328957.06634576229},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Agua\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!H:H,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!I:I,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!J:J,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Volume'!K:K,'Tarifa Litoral A - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Volume'!$E:$E,$B74,'Tarifa Litoral A - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Agua\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!H:H,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!I:I,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!J:J,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Volume'!K:K,'Tarifa Litoral B - Volume'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Volume'!$E:$E,$B74,'Tarifa Litoral B - Volume'!$L:$L,$C74)","v":0}]
[]
[]
[null,"Matriz de Fatores"]
[null,"COMERCIAL",1,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"COMERCIAL",2,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INATIVO + SANEPAR",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INDUSTRIAL",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"MPC",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"PODER PÚBLICO",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PÚBLICO",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"RESIDENCIAL",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"TARIFA SOCIAL",1,0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",2,0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",3,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",4,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",5,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",6,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",7,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",8,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"UTILIDADE PÚBLICA",1,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"UTILIDADE PÚBLICA",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PÚBLICA",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"ENTIDADE FILANTRÓPICA",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTRÓPICA",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[]
[]
[null,"Tarifa X Fator X Volume"]
[null,"COMERCIAL",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D78*D3","v":6625437.1217779061},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E78*E3","v":6916810.4251345005},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F78*F3","v":7079579.9305394646},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G78*G3","v":7236364.4128742237},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H78*H3","v":4101019.1147034368},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I78*I3","v":4281373.6278648293},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J78*J3","v":4382124.8448316976},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K78*K3","v":4479171.4467578186},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L78*L3","v":2443398.82822756},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M78*M3","v":2550854.5590589843},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N78*N3","v":2610882.4200842436},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O78*O3","v":2668703.0609536278},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P78*P3","v":2002537.9292508373},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q78*Q3","v":2090605.4908045894},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R78*R3","v":2139802.5629837872},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S78*S3","v":2187190.6623382126},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T78*T3","v":64366.44462904214},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U78*U3","v":67197.15047564001},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V78*V3","v":68778.464155684997},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W78*W3","v":70301.633044832226},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X78*X3","v":40659.647113384795},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y78*Y3","v":42447.776028501736},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z78*Z3","v":43446.676256357219},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA78*AA3","v":44408.846994289655},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB78*AB3","v":26133.599229505784},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC78*AC3","v":27282.90198434878},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD78*AD3","v":27924.935550263417},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE78*AE3","v":28543.361587886517},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF78*AF3","v":17296.224852161824},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG78*AG3","v":18056.877783906864},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH78*AH3","v":18481.800383399292},{"$f":"VLOOKUP('Volumes Agregados L'!$B153,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI78*AI3","v":18891.098609304736},null,{"$f":"SUM(D153:AI153)","v":64420073.876864217}]
[null,"COMERCIAL",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D79*(D4-Degraus!C3*'Ligações Agregadas'!D4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D4*12*D78","v":11339506.635266956},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E79*(E4-Degraus!D3*'Ligações Agregadas'!E4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E4*12*E78","v":11837772.118334908},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F79*(F4-Degraus!E3*'Ligações Agregadas'!F4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F4*12*F78","v":12116031.565729704},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G79*(G4-Degraus!F3*'Ligações Agregadas'!G4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G4*12*G78","v":12383920.913163671},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H79*(H4-Degraus!G3*'Ligações Agregadas'!H4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H4*12*H78","v":6485832.8664575424},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I79*(I4-Degraus!H3*'Ligações Agregadas'!I4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I4*12*I78","v":6770831.1999520864},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J79*(J4-Degraus!I3*'Ligações Agregadas'!J4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J4*12*J78","v":6929991.610461168},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K79*(K4-Degraus!J3*'Ligações Agregadas'!K4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K4*12*K78","v":7083222.6074631661},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L79*(L4-Degraus!K3*'Ligações Agregadas'!L4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L4*12*L78","v":3083181.3666688805},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M79*(M4-Degraus!L3*'Ligações Agregadas'!M4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M4*12*M78","v":3218667.6339897588},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N79*(N4-Degraus!M3*'Ligações Agregadas'!N4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N4*12*N78","v":3294332.6556094568},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O79*(O4-Degraus!N3*'Ligações Agregadas'!O4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O4*12*O78","v":3367180.8362112632},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P79*(P4-Degraus!O3*'Ligações Agregadas'!P4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P4*12*P78","v":2466440.928660729},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q79*(Q4-Degraus!P3*'Ligações Agregadas'!Q4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q4*12*Q78","v":2574825.8595316382},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R79*(R4-Degraus!Q3*'Ligações Agregadas'!R4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R4*12*R78","v":2635355.697158624},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S79*(S4-Degraus!R3*'Ligações Agregadas'!S4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S4*12*S78","v":2693632.3051680056},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T79*(T4-Degraus!S3*'Ligações Agregadas'!T4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T4*12*T78","v":118087.02258632373},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U79*(U4-Degraus!T3*'Ligações Agregadas'!U4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U4*12*U78","v":123275.87140646641},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V79*(V4-Degraus!U3*'Ligações Agregadas'!V4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V4*12*V78","v":126173.62154229323},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W79*(W4-Degraus!V3*'Ligações Agregadas'!W4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W4*12*W78","v":128963.38771028696},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X79*(X4-Degraus!W3*'Ligações Agregadas'!X4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X4*12*X78","v":74172.001169302079},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y79*(Y4-Degraus!X3*'Ligações Agregadas'!Y4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y4*12*Y78","v":77431.199994120019},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z79*(Z4-Degraus!Y3*'Ligações Agregadas'!Z4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z4*12*Z78","v":79251.326213676351},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA79*(AA4-Degraus!Z3*'Ligações Agregadas'!AA4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA4*12*AA78","v":81003.630817414523},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB79*(AB4-Degraus!AA3*'Ligações Agregadas'!AB4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB4*12*AB78","v":60439.601738122481},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC79*(AC4-Degraus!AB3*'Ligações Agregadas'!AC4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC4*12*AC78","v":63075.597334560938},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD79*(AD4-Degraus!AC3*'Ligações Agregadas'!AD4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD4*12*AD78","v":64543.665898279651},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE79*(AE4-Degraus!AD3*'Ligações Agregadas'!AE4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE4*12*AE78","v":65950.545030523441},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF79*(AF4-Degraus!AE3*'Ligações Agregadas'!AF4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF4*12*AF78","v":40976.806744028538},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG79*(AG4-Degraus!AF3*'Ligações Agregadas'!AG4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG4*12*AG78","v":42764.040368264672},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH79*(AH4-Degraus!AG3*'Ligações Agregadas'!AH4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH4*12*AH78","v":43759.42376321098},{"$f":"VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI79*(AI4-Degraus!AH3*'Ligações Agregadas'!AI4*12)+VLOOKUP('Volumes Agregados L'!$B154,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI4*12*AI78","v":44713.346783764799},null,{"$f":"SUM(D154:AI154)","v":99515307.88892822}]
[null,"COMERCIAL",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D80*(D5-(Degraus!C3*'Ligações Agregadas'!D5*12)-(Degraus!C4*'Ligações Agregadas'!D5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D5*12*D78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Ligações Agregadas'!D5*12*D79","v":30430139.532463036},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E80*(E5-(Degraus!D3*'Ligações Agregadas'!E5*12)-(Degraus!D4*'Ligações Agregadas'!E5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E5*12*E78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Ligações Agregadas'!E5*12*E79","v":31650129.432375371},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F80*(F5-(Degraus!E3*'Ligações Agregadas'!F5*12)-(Degraus!E4*'Ligações Agregadas'!F5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F5*12*F78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Ligações Agregadas'!F5*12*F79","v":32307614.971493576},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G80*(G5-(Degraus!F3*'Ligações Agregadas'!G5*12)-(Degraus!F4*'Ligações Agregadas'!G5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G5*12*G78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Ligações Agregadas'!G5*12*G79","v":32902200.60581718},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H80*(H5-(Degraus!G3*'Ligações Agregadas'!H5*12)-(Degraus!G4*'Ligações Agregadas'!H5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H5*12*H78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Ligações Agregadas'!H5*12*H79","v":17432036.249979652},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I80*(I5-(Degraus!H3*'Ligações Agregadas'!I5*12)-(Degraus!H4*'Ligações Agregadas'!I5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I5*12*I78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Ligações Agregadas'!I5*12*I79","v":18134414.158139706},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J80*(J5-(Degraus!I3*'Ligações Agregadas'!J5*12)-(Degraus!I4*'Ligações Agregadas'!J5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J5*12*J78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Ligações Agregadas'!J5*12*J79","v":18513725.206269961},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K80*(K5-(Degraus!J3*'Ligações Agregadas'!K5*12)-(Degraus!J4*'Ligações Agregadas'!K5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K5*12*K78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Ligações Agregadas'!K5*12*K79","v":18858052.175562769},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L80*(L5-(Degraus!K3*'Ligações Agregadas'!L5*12)-(Degraus!K4*'Ligações Agregadas'!L5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L5*12*L78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Ligações Agregadas'!L5*12*L79","v":8933615.0450241789},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M80*(M5-(Degraus!L3*'Ligações Agregadas'!M5*12)-(Degraus!L4*'Ligações Agregadas'!M5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M5*12*M78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Ligações Agregadas'!M5*12*M79","v":9294985.2796724737},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N80*(N5-(Degraus!M3*'Ligações Agregadas'!N5*12)-(Degraus!M4*'Ligações Agregadas'!N5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N5*12*N78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Ligações Agregadas'!N5*12*N79","v":9490452.7013455965},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O80*(O5-(Degraus!N3*'Ligações Agregadas'!O5*12)-(Degraus!N4*'Ligações Agregadas'!O5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O5*12*O78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Ligações Agregadas'!O5*12*O79","v":9668414.707036633},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P80*(P5-(Degraus!O3*'Ligações Agregadas'!P5*12)-(Degraus!O4*'Ligações Agregadas'!P5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P5*12*P78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Ligações Agregadas'!P5*12*P79","v":7055385.5212881919},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q80*(Q5-(Degraus!P3*'Ligações Agregadas'!Q5*12)-(Degraus!P4*'Ligações Agregadas'!Q5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q5*12*Q78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Ligações Agregadas'!Q5*12*Q79","v":7340880.4146122709},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R80*(R5-(Degraus!Q3*'Ligações Agregadas'!R5*12)-(Degraus!Q4*'Ligações Agregadas'!R5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R5*12*R78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Ligações Agregadas'!R5*12*R79","v":7495328.5294224722},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S80*(S5-(Degraus!R3*'Ligações Agregadas'!S5*12)-(Degraus!R4*'Ligações Agregadas'!S5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S5*12*S78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Ligações Agregadas'!S5*12*S79","v":7635981.620421404},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T80*(T5-(Degraus!S3*'Ligações Agregadas'!T5*12)-(Degraus!S4*'Ligações Agregadas'!T5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T5*12*T78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Ligações Agregadas'!T5*12*T79","v":382665.76017708046},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U80*(U5-(Degraus!T3*'Ligações Agregadas'!U5*12)-(Degraus!T4*'Ligações Agregadas'!U5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U5*12*U78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Ligações Agregadas'!U5*12*U79","v":398090.15987479198},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V80*(V5-(Degraus!U3*'Ligações Agregadas'!V5*12)-(Degraus!U4*'Ligações Agregadas'!V5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V5*12*V78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Ligações Agregadas'!V5*12*V79","v":406421.23526357801},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W80*(W5-(Degraus!V3*'Ligações Agregadas'!W5*12)-(Degraus!V4*'Ligações Agregadas'!W5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W5*12*W78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Ligações Agregadas'!W5*12*W79","v":413986.10910186294},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X80*(X5-(Degraus!W3*'Ligações Agregadas'!X5*12)-(Degraus!W4*'Ligações Agregadas'!X5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X5*12*X78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Ligações Agregadas'!X5*12*X79","v":227417.89703295901},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y80*(Y5-(Degraus!X3*'Ligações Agregadas'!Y5*12)-(Degraus!X4*'Ligações Agregadas'!Y5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y5*12*Y78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Ligações Agregadas'!Y5*12*Y79","v":236553.82663638552},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z80*(Z5-(Degraus!Y3*'Ligações Agregadas'!Z5*12)-(Degraus!Y4*'Ligações Agregadas'!Z5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z5*12*Z78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Ligações Agregadas'!Z5*12*Z79","v":241481.52931586144},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA80*(AA5-(Degraus!Z3*'Ligações Agregadas'!AA5*12)-(Degraus!Z4*'Ligações Agregadas'!AA5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA5*12*AA78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Ligações Agregadas'!AA5*12*AA79","v":245944.66407376272},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB80*(AB5-(Degraus!AA3*'Ligações Agregadas'!AB5*12)-(Degraus!AA4*'Ligações Agregadas'!AB5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB5*12*AB78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Ligações Agregadas'!AB5*12*AB79","v":277142.75052888278},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC80*(AC5-(Degraus!AB3*'Ligações Agregadas'!AC5*12)-(Degraus!AB4*'Ligações Agregadas'!AC5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC5*12*AC78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Ligações Agregadas'!AC5*12*AC79","v":288341.09944004571},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD80*(AD5-(Degraus!AC3*'Ligações Agregadas'!AD5*12)-(Degraus!AC4*'Ligações Agregadas'!AD5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD5*12*AD78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Ligações Agregadas'!AD5*12*AD79","v":294395.6505624475},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE80*(AE5-(Degraus!AD3*'Ligações Agregadas'!AE5*12)-(Degraus!AD4*'Ligações Agregadas'!AE5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE5*12*AE78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Ligações Agregadas'!AE5*12*AE79","v":299903.47381042177},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF80*(AF5-(Degraus!AE3*'Ligações Agregadas'!AF5*12)-(Degraus!AE4*'Ligações Agregadas'!AF5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF5*12*AF78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Ligações Agregadas'!AF5*12*AF79","v":185331.15985870908},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG80*(AG5-(Degraus!AF3*'Ligações Agregadas'!AG5*12)-(Degraus!AF4*'Ligações Agregadas'!AG5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG5*12*AG78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Ligações Agregadas'!AG5*12*AG79","v":192806.99896200711},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH80*(AH5-(Degraus!AG3*'Ligações Agregadas'!AH5*12)-(Degraus!AG4*'Ligações Agregadas'!AH5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH5*12*AH78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Ligações Agregadas'!AH5*12*AH79","v":196846.1045537829},{"$f":"VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI80*(AI5-(Degraus!AH3*'Ligações Agregadas'!AI5*12)-(Degraus!AH4*'Ligações Agregadas'!AI5*12))+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI5*12*AI78+VLOOKUP('Volumes Agregados L'!$B155,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Ligações Agregadas'!AI5*12*AI79","v":200515.78977755198},null,271631200.35989463]
[null,"COMERCIAL",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D81*(D6-(Degraus!C3*'Ligações Agregadas'!D6*12)-(Degraus!C4*'Ligações Agregadas'!D6*12)-(Degraus!C5*'Ligações Agregadas'!D6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D6*12*D78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Ligações Agregadas'!D6*12*D79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Ligações Agregadas'!D6*12*D80","v":21244237.224799234},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E81*(E6-(Degraus!D3*'Ligações Agregadas'!E6*12)-(Degraus!D4*'Ligações Agregadas'!E6*12)-(Degraus!D5*'Ligações Agregadas'!E6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E6*12*E78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Ligações Agregadas'!E6*12*E79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Ligações Agregadas'!E6*12*E80","v":22146122.140988544},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F81*(F6-(Degraus!E3*'Ligações Agregadas'!F6*12)-(Degraus!E4*'Ligações Agregadas'!F6*12)-(Degraus!E5*'Ligações Agregadas'!F6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F6*12*F78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Ligações Agregadas'!F6*12*F79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Ligações Agregadas'!F6*12*F80","v":22643357.444305174},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G81*(G6-(Degraus!F3*'Ligações Agregadas'!G6*12)-(Degraus!F4*'Ligações Agregadas'!G6*12)-(Degraus!F5*'Ligações Agregadas'!G6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G6*12*G78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Ligações Agregadas'!G6*12*G79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Ligações Agregadas'!G6*12*G80","v":23111702.701447345},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H81*(H6-(Degraus!G3*'Ligações Agregadas'!H6*12)-(Degraus!G4*'Ligações Agregadas'!H6*12)-(Degraus!G5*'Ligações Agregadas'!H6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H6*12*H78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Ligações Agregadas'!H6*12*H79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Ligações Agregadas'!H6*12*H80","v":11776295.14460557},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I81*(I6-(Degraus!H3*'Ligações Agregadas'!I6*12)-(Degraus!H4*'Ligações Agregadas'!I6*12)-(Degraus!H5*'Ligações Agregadas'!I6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I6*12*I78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Ligações Agregadas'!I6*12*I79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Ligações Agregadas'!I6*12*I80","v":12276646.503499318},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J81*(J6-(Degraus!I3*'Ligações Agregadas'!J6*12)-(Degraus!I4*'Ligações Agregadas'!J6*12)-(Degraus!I5*'Ligações Agregadas'!J6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J6*12*J78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Ligações Agregadas'!J6*12*J79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Ligações Agregadas'!J6*12*J80","v":12552591.132135432},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K81*(K6-(Degraus!J3*'Ligações Agregadas'!K6*12)-(Degraus!J4*'Ligações Agregadas'!K6*12)-(Degraus!J5*'Ligações Agregadas'!K6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K6*12*K78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Ligações Agregadas'!K6*12*K79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Ligações Agregadas'!K6*12*K80","v":12812644.073632643},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L81*(L6-(Degraus!K3*'Ligações Agregadas'!L6*12)-(Degraus!K4*'Ligações Agregadas'!L6*12)-(Degraus!K5*'Ligações Agregadas'!L6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L6*12*L78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Ligações Agregadas'!L6*12*L79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Ligações Agregadas'!L6*12*L80","v":7180591.6778711835},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M81*(M6-(Degraus!L3*'Ligações Agregadas'!M6*12)-(Degraus!L4*'Ligações Agregadas'!M6*12)-(Degraus!L5*'Ligações Agregadas'!M6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M6*12*M78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Ligações Agregadas'!M6*12*M79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Ligações Agregadas'!M6*12*M80","v":7486257.1140672863},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N81*(N6-(Degraus!M3*'Ligações Agregadas'!N6*12)-(Degraus!M4*'Ligações Agregadas'!N6*12)-(Degraus!M5*'Ligações Agregadas'!N6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N6*12*N78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Ligações Agregadas'!N6*12*N79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Ligações Agregadas'!N6*12*N80","v":7654953.3723935196},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O81*(O6-(Degraus!N3*'Ligações Agregadas'!O6*12)-(Degraus!N4*'Ligações Agregadas'!O6*12)-(Degraus!N5*'Ligações Agregadas'!O6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O6*12*O78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Ligações Agregadas'!O6*12*O79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Ligações Agregadas'!O6*12*O80","v":7814132.2588292416},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P81*(P6-(Degraus!O3*'Ligações Agregadas'!P6*12)-(Degraus!O4*'Ligações Agregadas'!P6*12)-(Degraus!O5*'Ligações Agregadas'!P6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P6*12*P78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Ligações Agregadas'!P6*12*P79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Ligações Agregadas'!P6*12*P80","v":5650200.4979119096},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q81*(Q6-(Degraus!P3*'Ligações Agregadas'!Q6*12)-(Degraus!P4*'Ligações Agregadas'!Q6*12)-(Degraus!P5*'Ligações Agregadas'!Q6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q6*12*Q78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Ligações Agregadas'!Q6*12*Q79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Ligações Agregadas'!Q6*12*Q80","v":5890798.9280208647},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R81*(R6-(Degraus!Q3*'Ligações Agregadas'!R6*12)-(Degraus!Q4*'Ligações Agregadas'!R6*12)-(Degraus!Q5*'Ligações Agregadas'!R6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R6*12*R78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Ligações Agregadas'!R6*12*R79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Ligações Agregadas'!R6*12*R80","v":6023601.4225209793},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S81*(S6-(Degraus!R3*'Ligações Agregadas'!S6*12)-(Degraus!R4*'Ligações Agregadas'!S6*12)-(Degraus!R5*'Ligações Agregadas'!S6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S6*12*S78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Ligações Agregadas'!S6*12*S79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Ligações Agregadas'!S6*12*S80","v":6148938.6598318573},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T81*(T6-(Degraus!S3*'Ligações Agregadas'!T6*12)-(Degraus!S4*'Ligações Agregadas'!T6*12)-(Degraus!S5*'Ligações Agregadas'!T6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T6*12*T78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Ligações Agregadas'!T6*12*T79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Ligações Agregadas'!T6*12*T80","v":310536.27152648574},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U81*(U6-(Degraus!T3*'Ligações Agregadas'!U6*12)-(Degraus!T4*'Ligações Agregadas'!U6*12)-(Degraus!T5*'Ligações Agregadas'!U6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U6*12*U78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Ligações Agregadas'!U6*12*U79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Ligações Agregadas'!U6*12*U80","v":323733.68574741395},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V81*(V6-(Degraus!U3*'Ligações Agregadas'!V6*12)-(Degraus!U4*'Ligações Agregadas'!V6*12)-(Degraus!U5*'Ligações Agregadas'!V6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V6*12*V78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Ligações Agregadas'!V6*12*V79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Ligações Agregadas'!V6*12*V80","v":331012.78602559166},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W81*(W6-(Degraus!V3*'Ligações Agregadas'!W6*12)-(Degraus!V4*'Ligações Agregadas'!W6*12)-(Degraus!V5*'Ligações Agregadas'!W6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W6*12*W78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Ligações Agregadas'!W6*12*W79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Ligações Agregadas'!W6*12*W80","v":337873.83052179124},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X81*(X6-(Degraus!W3*'Ligações Agregadas'!X6*12)-(Degraus!W4*'Ligações Agregadas'!X6*12)-(Degraus!W5*'Ligações Agregadas'!X6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X6*12*X78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Ligações Agregadas'!X6*12*X79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Ligações Agregadas'!X6*12*X80","v":190455.49667540172},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y81*(Y6-(Degraus!X3*'Ligações Agregadas'!Y6*12)-(Degraus!X4*'Ligações Agregadas'!Y6*12)-(Degraus!X5*'Ligações Agregadas'!Y6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y6*12*Y78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Ligações Agregadas'!Y6*12*Y79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Ligações Agregadas'!Y6*12*Y80","v":198549.99667064968},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z81*(Z6-(Degraus!Y3*'Ligações Agregadas'!Z6*12)-(Degraus!Y4*'Ligações Agregadas'!Z6*12)-(Degraus!Y5*'Ligações Agregadas'!Z6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z6*12*Z78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Ligações Agregadas'!Z6*12*Z79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Ligações Agregadas'!Z6*12*Z80","v":203014.63731199841},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA81*(AA6-(Degraus!Z3*'Ligações Agregadas'!AA6*12)-(Degraus!Z4*'Ligações Agregadas'!AA6*12)-(Degraus!Z5*'Ligações Agregadas'!AA6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA6*12*AA78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Ligações Agregadas'!AA6*12*AA79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Ligações Agregadas'!AA6*12*AA80","v":207222.99111774843},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB81*(AB6-(Degraus!AA3*'Ligações Agregadas'!AB6*12)-(Degraus!AA4*'Ligações Agregadas'!AB6*12)-(Degraus!AA5*'Ligações Agregadas'!AB6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB6*12*AB78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Ligações Agregadas'!AB6*12*AB79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Ligações Agregadas'!AB6*12*AB80","v":268060.87753795774},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC81*(AC6-(Degraus!AB3*'Ligações Agregadas'!AC6*12)-(Degraus!AB4*'Ligações Agregadas'!AC6*12)-(Degraus!AB5*'Ligações Agregadas'!AC6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC6*12*AC78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Ligações Agregadas'!AC6*12*AC79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Ligações Agregadas'!AC6*12*AC80","v":279478.74443394877},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD81*(AD6-(Degraus!AC3*'Ligações Agregadas'!AD6*12)-(Degraus!AC4*'Ligações Agregadas'!AD6*12)-(Degraus!AC5*'Ligações Agregadas'!AD6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD6*12*AD78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Ligações Agregadas'!AD6*12*AD79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Ligações Agregadas'!AD6*12*AD80","v":285781.71146642242},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE81*(AE6-(Degraus!AD3*'Ligações Agregadas'!AE6*12)-(Degraus!AD4*'Ligações Agregadas'!AE6*12)-(Degraus!AD5*'Ligações Agregadas'!AE6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE6*12*AE78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Ligações Agregadas'!AE6*12*AE79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Ligações Agregadas'!AE6*12*AE80","v":291731.47144142387},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF81*(AF6-(Degraus!AE3*'Ligações Agregadas'!AF6*12)-(Degraus!AE4*'Ligações Agregadas'!AF6*12)-(Degraus!AE5*'Ligações Agregadas'!AF6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF6*12*AF78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Ligações Agregadas'!AF6*12*AF79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Ligações Agregadas'!AF6*12*AF80","v":170986.60134157236},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG81*(AG6-(Degraus!AF3*'Ligações Agregadas'!AG6*12)-(Degraus!AF4*'Ligações Agregadas'!AG6*12)-(Degraus!AF5*'Ligações Agregadas'!AG6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG6*12*AG78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Ligações Agregadas'!AG6*12*AG79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Ligações Agregadas'!AG6*12*AG80","v":178259.7271546468},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH81*(AH6-(Degraus!AG3*'Ligações Agregadas'!AH6*12)-(Degraus!AG4*'Ligações Agregadas'!AH6*12)-(Degraus!AG5*'Ligações Agregadas'!AH6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH6*12*AH78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Ligações Agregadas'!AH6*12*AH79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Ligações Agregadas'!AH6*12*AH80","v":182272.60294131323},{"$f":"VLOOKUP('Volumes Agregados L'!$B156,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI81*(AI6-(Degraus!AH3*'Ligações Agregadas'!AI6*12)-(Degraus!AH4*'Ligações Agregadas'!AI6*12)-(Degraus!AH5*'Ligações Agregadas'!AI6*12))+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI6*12*AI78+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Ligações Agregadas'!AI6*12*AI79+VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Ligações Agregadas'!AI6*12*AI80","v":186057.20722571184},null,196358098.93600014]
[null,"COMERCIAL",5,{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D82*(D7-(Degraus!C3*'Ligações Agregadas'!D7*12)-(Degraus!C4*'Ligações Agregadas'!D7*12)-(Degraus!C5*'Ligações Agregadas'!D7*12)-(Degraus!C6*'Ligações Agregadas'!D7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D7*12*D78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Ligações Agregadas'!D7*12*D79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Ligações Agregadas'!D7*12*D80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Ligações Agregadas'!D7*12*D81","v":25320102.630326387},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E82*(E7-(Degraus!D3*'Ligações Agregadas'!E7*12)-(Degraus!D4*'Ligações Agregadas'!E7*12)-(Degraus!D5*'Ligações Agregadas'!E7*12)-(Degraus!D6*'Ligações Agregadas'!E7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E7*12*E78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Ligações Agregadas'!E7*12*E79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Ligações Agregadas'!E7*12*E80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Ligações Agregadas'!E7*12*E81","v":26411893.411042869},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F82*(F7-(Degraus!E3*'Ligações Agregadas'!F7*12)-(Degraus!E4*'Ligações Agregadas'!F7*12)-(Degraus!E5*'Ligações Agregadas'!F7*12)-(Degraus!E6*'Ligações Agregadas'!F7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F7*12*F78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Ligações Agregadas'!F7*12*F79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Ligações Agregadas'!F7*12*F80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Ligações Agregadas'!F7*12*F81","v":27017381.590005465},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G82*(G7-(Degraus!F3*'Ligações Agregadas'!G7*12)-(Degraus!F4*'Ligações Agregadas'!G7*12)-(Degraus!F5*'Ligações Agregadas'!G7*12)-(Degraus!F6*'Ligações Agregadas'!G7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G7*12*G78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Ligações Agregadas'!G7*12*G79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Ligações Agregadas'!G7*12*G80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Ligações Agregadas'!G7*12*G81","v":27593488.911066845},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H82*(H7-(Degraus!G3*'Ligações Agregadas'!H7*12)-(Degraus!G4*'Ligações Agregadas'!H7*12)-(Degraus!G5*'Ligações Agregadas'!H7*12)-(Degraus!G6*'Ligações Agregadas'!H7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H7*12*H78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Ligações Agregadas'!H7*12*H79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Ligações Agregadas'!H7*12*H80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Ligações Agregadas'!H7*12*H81","v":14178487.465845335},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I82*(I7-(Degraus!H3*'Ligações Agregadas'!I7*12)-(Degraus!H4*'Ligações Agregadas'!I7*12)-(Degraus!H5*'Ligações Agregadas'!I7*12)-(Degraus!H6*'Ligações Agregadas'!I7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I7*12*I78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Ligações Agregadas'!I7*12*I79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Ligações Agregadas'!I7*12*I80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Ligações Agregadas'!I7*12*I81","v":14790010.632071547},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J82*(J7-(Degraus!I3*'Ligações Agregadas'!J7*12)-(Degraus!I4*'Ligações Agregadas'!J7*12)-(Degraus!I5*'Ligações Agregadas'!J7*12)-(Degraus!I6*'Ligações Agregadas'!J7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J7*12*J78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Ligações Agregadas'!J7*12*J79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Ligações Agregadas'!J7*12*J80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Ligações Agregadas'!J7*12*J81","v":15129182.568974562},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K82*(K7-(Degraus!J3*'Ligações Agregadas'!K7*12)-(Degraus!J4*'Ligações Agregadas'!K7*12)-(Degraus!J5*'Ligações Agregadas'!K7*12)-(Degraus!J6*'Ligações Agregadas'!K7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K7*12*K78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Ligações Agregadas'!K7*12*K79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Ligações Agregadas'!K7*12*K80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Ligações Agregadas'!K7*12*K81","v":15451948.089229222},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L82*(L7-(Degraus!K3*'Ligações Agregadas'!L7*12)-(Degraus!K4*'Ligações Agregadas'!L7*12)-(Degraus!K5*'Ligações Agregadas'!L7*12)-(Degraus!K6*'Ligações Agregadas'!L7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L7*12*L78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Ligações Agregadas'!L7*12*L79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Ligações Agregadas'!L7*12*L80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Ligações Agregadas'!L7*12*L81","v":9293414.7386024371},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M82*(M7-(Degraus!L3*'Ligações Agregadas'!M7*12)-(Degraus!L4*'Ligações Agregadas'!M7*12)-(Degraus!L5*'Ligações Agregadas'!M7*12)-(Degraus!L6*'Ligações Agregadas'!M7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M7*12*M78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Ligações Agregadas'!M7*12*M79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Ligações Agregadas'!M7*12*M80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Ligações Agregadas'!M7*12*M81","v":9694320.265510248},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N82*(N7-(Degraus!M3*'Ligações Agregadas'!N7*12)-(Degraus!M4*'Ligações Agregadas'!N7*12)-(Degraus!M5*'Ligações Agregadas'!N7*12)-(Degraus!M6*'Ligações Agregadas'!N7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N7*12*N78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Ligações Agregadas'!N7*12*N79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Ligações Agregadas'!N7*12*N80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Ligações Agregadas'!N7*12*N81","v":9916692.3746894598},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O82*(O7-(Degraus!N3*'Ligações Agregadas'!O7*12)-(Degraus!N4*'Ligações Agregadas'!O7*12)-(Degraus!N5*'Ligações Agregadas'!O7*12)-(Degraus!N6*'Ligações Agregadas'!O7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O7*12*O78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Ligações Agregadas'!O7*12*O79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Ligações Agregadas'!O7*12*O80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Ligações Agregadas'!O7*12*O81","v":10128333.88964868},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P82*(P7-(Degraus!O3*'Ligações Agregadas'!P7*12)-(Degraus!O4*'Ligações Agregadas'!P7*12)-(Degraus!O5*'Ligações Agregadas'!P7*12)-(Degraus!O6*'Ligações Agregadas'!P7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P7*12*P78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Ligações Agregadas'!P7*12*P79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Ligações Agregadas'!P7*12*P80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Ligações Agregadas'!P7*12*P81","v":7249736.8653370216},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q82*(Q7-(Degraus!P3*'Ligações Agregadas'!Q7*12)-(Degraus!P4*'Ligações Agregadas'!Q7*12)-(Degraus!P5*'Ligações Agregadas'!Q7*12)-(Degraus!P6*'Ligações Agregadas'!Q7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q7*12*Q78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Ligações Agregadas'!Q7*12*Q79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Ligações Agregadas'!Q7*12*Q80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Ligações Agregadas'!Q7*12*Q81","v":7562506.4804331213},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R82*(R7-(Degraus!Q3*'Ligações Agregadas'!R7*12)-(Degraus!Q4*'Ligações Agregadas'!R7*12)-(Degraus!Q5*'Ligações Agregadas'!R7*12)-(Degraus!Q6*'Ligações Agregadas'!R7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R7*12*R78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Ligações Agregadas'!R7*12*R79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Ligações Agregadas'!R7*12*R80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Ligações Agregadas'!R7*12*R81","v":7735997.1486662589},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S82*(S7-(Degraus!R3*'Ligações Agregadas'!S7*12)-(Degraus!R4*'Ligações Agregadas'!S7*12)-(Degraus!R5*'Ligações Agregadas'!S7*12)-(Degraus!R6*'Ligações Agregadas'!S7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S7*12*S78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Ligações Agregadas'!S7*12*S79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Ligações Agregadas'!S7*12*S80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Ligações Agregadas'!S7*12*S81","v":7901124.6185351778},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T82*(T7-(Degraus!S3*'Ligações Agregadas'!T7*12)-(Degraus!S4*'Ligações Agregadas'!T7*12)-(Degraus!S5*'Ligações Agregadas'!T7*12)-(Degraus!S6*'Ligações Agregadas'!T7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T7*12*T78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Ligações Agregadas'!T7*12*T79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Ligações Agregadas'!T7*12*T80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Ligações Agregadas'!T7*12*T81","v":416182.70064632769},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U82*(U7-(Degraus!T3*'Ligações Agregadas'!U7*12)-(Degraus!T4*'Ligações Agregadas'!U7*12)-(Degraus!T5*'Ligações Agregadas'!U7*12)-(Degraus!T6*'Ligações Agregadas'!U7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U7*12*U78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Ligações Agregadas'!U7*12*U79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Ligações Agregadas'!U7*12*U80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Ligações Agregadas'!U7*12*U81","v":434145.68912626489},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V82*(V7-(Degraus!U3*'Ligações Agregadas'!V7*12)-(Degraus!U4*'Ligações Agregadas'!V7*12)-(Degraus!U5*'Ligações Agregadas'!V7*12)-(Degraus!U6*'Ligações Agregadas'!V7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V7*12*V78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Ligações Agregadas'!V7*12*V79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Ligações Agregadas'!V7*12*V80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Ligações Agregadas'!V7*12*V81","v":444111.25443615153},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W82*(W7-(Degraus!V3*'Ligações Agregadas'!W7*12)-(Degraus!V4*'Ligações Agregadas'!W7*12)-(Degraus!V5*'Ligações Agregadas'!W7*12)-(Degraus!V6*'Ligações Agregadas'!W7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W7*12*W78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Ligações Agregadas'!W7*12*W79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Ligações Agregadas'!W7*12*W80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Ligações Agregadas'!W7*12*W81","v":453599.09745139582},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X82*(X7-(Degraus!W3*'Ligações Agregadas'!X7*12)-(Degraus!W4*'Ligações Agregadas'!X7*12)-(Degraus!W5*'Ligações Agregadas'!X7*12)-(Degraus!W6*'Ligações Agregadas'!X7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X7*12*X78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Ligações Agregadas'!X7*12*X79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Ligações Agregadas'!X7*12*X80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Ligações Agregadas'!X7*12*X81","v":269466.40664462227},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y82*(Y7-(Degraus!X3*'Ligações Agregadas'!Y7*12)-(Degraus!X4*'Ligações Agregadas'!Y7*12)-(Degraus!X5*'Ligações Agregadas'!Y7*12)-(Degraus!X6*'Ligações Agregadas'!Y7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y7*12*Y78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Ligações Agregadas'!Y7*12*Y79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Ligações Agregadas'!Y7*12*Y80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Ligações Agregadas'!Y7*12*Y81","v":281097.70682471158},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z82*(Z7-(Degraus!Y3*'Ligações Agregadas'!Z7*12)-(Degraus!Y4*'Ligações Agregadas'!Z7*12)-(Degraus!Y5*'Ligações Agregadas'!Z7*12)-(Degraus!Y6*'Ligações Agregadas'!Z7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z7*12*Z78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Ligações Agregadas'!Z7*12*Z79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Ligações Agregadas'!Z7*12*Z80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Ligações Agregadas'!Z7*12*Z81","v":287550.71865292417},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA82*(AA7-(Degraus!Z3*'Ligações Agregadas'!AA7*12)-(Degraus!Z4*'Ligações Agregadas'!AA7*12)-(Degraus!Z5*'Ligações Agregadas'!AA7*12)-(Degraus!Z6*'Ligações Agregadas'!AA7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA7*12*AA78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Ligações Agregadas'!AA7*12*AA79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Ligações Agregadas'!AA7*12*AA80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Ligações Agregadas'!AA7*12*AA81","v":293694.65201828943},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB82*(AB7-(Degraus!AA3*'Ligações Agregadas'!AB7*12)-(Degraus!AA4*'Ligações Agregadas'!AB7*12)-(Degraus!AA5*'Ligações Agregadas'!AB7*12)-(Degraus!AA6*'Ligações Agregadas'!AB7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB7*12*AB78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Ligações Agregadas'!AB7*12*AB79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Ligações Agregadas'!AB7*12*AB80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Ligações Agregadas'!AB7*12*AB81","v":374142.62917434156},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC82*(AC7-(Degraus!AB3*'Ligações Agregadas'!AC7*12)-(Degraus!AB4*'Ligações Agregadas'!AC7*12)-(Degraus!AB5*'Ligações Agregadas'!AC7*12)-(Degraus!AB6*'Ligações Agregadas'!AC7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC7*12*AC78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Ligações Agregadas'!AC7*12*AC79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Ligações Agregadas'!AC7*12*AC80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Ligações Agregadas'!AC7*12*AC81","v":390280.48753678059},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD82*(AD7-(Degraus!AC3*'Ligações Agregadas'!AD7*12)-(Degraus!AC4*'Ligações Agregadas'!AD7*12)-(Degraus!AC5*'Ligações Agregadas'!AD7*12)-(Degraus!AC6*'Ligações Agregadas'!AD7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD7*12*AD78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Ligações Agregadas'!AD7*12*AD79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Ligações Agregadas'!AD7*12*AD80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Ligações Agregadas'!AD7*12*AD81","v":399231.30081040575},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE82*(AE7-(Degraus!AD3*'Ligações Agregadas'!AE7*12)-(Degraus!AD4*'Ligações Agregadas'!AE7*12)-(Degraus!AD5*'Ligações Agregadas'!AE7*12)-(Degraus!AD6*'Ligações Agregadas'!AE7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE7*12*AE78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Ligações Agregadas'!AE7*12*AE79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Ligações Agregadas'!AE7*12*AE80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Ligações Agregadas'!AE7*12*AE81","v":407749.46662832797},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF82*(AF7-(Degraus!AE3*'Ligações Agregadas'!AF7*12)-(Degraus!AE4*'Ligações Agregadas'!AF7*12)-(Degraus!AE5*'Ligações Agregadas'!AF7*12)-(Degraus!AE6*'Ligações Agregadas'!AF7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF7*12*AF78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Ligações Agregadas'!AF7*12*AF79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Ligações Agregadas'!AF7*12*AF80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Ligações Agregadas'!AF7*12*AF81","v":263767.01759571879},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG82*(AG7-(Degraus!AF3*'Ligações Agregadas'!AG7*12)-(Degraus!AF4*'Ligações Agregadas'!AG7*12)-(Degraus!AF5*'Ligações Agregadas'!AG7*12)-(Degraus!AF6*'Ligações Agregadas'!AG7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG7*12*AG78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Ligações Agregadas'!AG7*12*AG79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Ligações Agregadas'!AG7*12*AG80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Ligações Agregadas'!AG7*12*AG81","v":275146.0820513902},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH82*(AH7-(Degraus!AG3*'Ligações Agregadas'!AH7*12)-(Degraus!AG4*'Ligações Agregadas'!AH7*12)-(Degraus!AG5*'Ligações Agregadas'!AH7*12)-(Degraus!AG6*'Ligações Agregadas'!AH7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH7*12*AH78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Ligações Agregadas'!AH7*12*AH79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Ligações Agregadas'!AH7*12*AH80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Ligações Agregadas'!AH7*12*AH81","v":281457.8649841774},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI82*(AI7-(Degraus!AH3*'Ligações Agregadas'!AI7*12)-(Degraus!AH4*'Ligações Agregadas'!AI7*12)-(Degraus!AH5*'Ligações Agregadas'!AI7*12)-(Degraus!AH6*'Ligações Agregadas'!AI7*12))+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI7*12*AI78+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Ligações Agregadas'!AI7*12*AI79+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Ligações Agregadas'!AI7*12*AI80+VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Ligações Agregadas'!AI7*12*AI81","v":287465.24242099246},null,240933709.99698752]
[null,"COMERCIAL",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D83*(D8-(Degraus!C3*'Ligações Agregadas'!D8*12)-(Degraus!C4*'Ligações Agregadas'!D8*12)-(Degraus!C5*'Ligações Agregadas'!D8*12)-(Degraus!C6*'Ligações Agregadas'!D8*12)-(Degraus!C7*'Ligações Agregadas'!D8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D8*12*D78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Ligações Agregadas'!D8*12*D79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Ligações Agregadas'!D8*12*D80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Ligações Agregadas'!D8*12*D81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C7*'Ligações Agregadas'!D8*12*D82","v":28685160.982239939},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E83*(E8-(Degraus!D3*'Ligações Agregadas'!E8*12)-(Degraus!D4*'Ligações Agregadas'!E8*12)-(Degraus!D5*'Ligações Agregadas'!E8*12)-(Degraus!D6*'Ligações Agregadas'!E8*12)-(Degraus!D7*'Ligações Agregadas'!E8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E8*12*E78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Ligações Agregadas'!E8*12*E79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Ligações Agregadas'!E8*12*E80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Ligações Agregadas'!E8*12*E81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D7*'Ligações Agregadas'!E8*12*E82","v":29933593.680195618},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F83*(F8-(Degraus!E3*'Ligações Agregadas'!F8*12)-(Degraus!E4*'Ligações Agregadas'!F8*12)-(Degraus!E5*'Ligações Agregadas'!F8*12)-(Degraus!E6*'Ligações Agregadas'!F8*12)-(Degraus!E7*'Ligações Agregadas'!F8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F8*12*F78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Ligações Agregadas'!F8*12*F79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Ligações Agregadas'!F8*12*F80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Ligações Agregadas'!F8*12*F81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E7*'Ligações Agregadas'!F8*12*F82","v":30628345.23369161},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G83*(G8-(Degraus!F3*'Ligações Agregadas'!G8*12)-(Degraus!F4*'Ligações Agregadas'!G8*12)-(Degraus!F5*'Ligações Agregadas'!G8*12)-(Degraus!F6*'Ligações Agregadas'!G8*12)-(Degraus!F7*'Ligações Agregadas'!G8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G8*12*G78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Ligações Agregadas'!G8*12*G79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Ligações Agregadas'!G8*12*G80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Ligações Agregadas'!G8*12*G81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F7*'Ligações Agregadas'!G8*12*G82","v":31293267.153657325},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H83*(H8-(Degraus!G3*'Ligações Agregadas'!H8*12)-(Degraus!G4*'Ligações Agregadas'!H8*12)-(Degraus!G5*'Ligações Agregadas'!H8*12)-(Degraus!G6*'Ligações Agregadas'!H8*12)-(Degraus!G7*'Ligações Agregadas'!H8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H8*12*H78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Ligações Agregadas'!H8*12*H79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Ligações Agregadas'!H8*12*H80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Ligações Agregadas'!H8*12*H81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G7*'Ligações Agregadas'!H8*12*H82","v":16976842.724815279},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I83*(I8-(Degraus!H3*'Ligações Agregadas'!I8*12)-(Degraus!H4*'Ligações Agregadas'!I8*12)-(Degraus!H5*'Ligações Agregadas'!I8*12)-(Degraus!H6*'Ligações Agregadas'!I8*12)-(Degraus!H7*'Ligações Agregadas'!I8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I8*12*I78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Ligações Agregadas'!I8*12*I79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Ligações Agregadas'!I8*12*I80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Ligações Agregadas'!I8*12*I81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H7*'Ligações Agregadas'!I8*12*I82","v":17715981.500652079},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J83*(J8-(Degraus!I3*'Ligações Agregadas'!J8*12)-(Degraus!I4*'Ligações Agregadas'!J8*12)-(Degraus!I5*'Ligações Agregadas'!J8*12)-(Degraus!I6*'Ligações Agregadas'!J8*12)-(Degraus!I7*'Ligações Agregadas'!J8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J8*12*J78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Ligações Agregadas'!J8*12*J79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Ligações Agregadas'!J8*12*J80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Ligações Agregadas'!J8*12*J81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I7*'Ligações Agregadas'!J8*12*J82","v":18127367.831549115},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K83*(K8-(Degraus!J3*'Ligações Agregadas'!K8*12)-(Degraus!J4*'Ligações Agregadas'!K8*12)-(Degraus!J5*'Ligações Agregadas'!K8*12)-(Degraus!J6*'Ligações Agregadas'!K8*12)-(Degraus!J7*'Ligações Agregadas'!K8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K8*12*K78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Ligações Agregadas'!K8*12*K79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Ligações Agregadas'!K8*12*K80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Ligações Agregadas'!K8*12*K81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J7*'Ligações Agregadas'!K8*12*K82","v":18521182.122201584},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L83*(L8-(Degraus!K3*'Ligações Agregadas'!L8*12)-(Degraus!K4*'Ligações Agregadas'!L8*12)-(Degraus!K5*'Ligações Agregadas'!L8*12)-(Degraus!K6*'Ligações Agregadas'!L8*12)-(Degraus!K7*'Ligações Agregadas'!L8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L8*12*L78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Ligações Agregadas'!L8*12*L79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Ligações Agregadas'!L8*12*L80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Ligações Agregadas'!L8*12*L81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K7*'Ligações Agregadas'!L8*12*L82","v":12202366.140596434},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M83*(M8-(Degraus!L3*'Ligações Agregadas'!M8*12)-(Degraus!L4*'Ligações Agregadas'!M8*12)-(Degraus!L5*'Ligações Agregadas'!M8*12)-(Degraus!L6*'Ligações Agregadas'!M8*12)-(Degraus!L7*'Ligações Agregadas'!M8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M8*12*M78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Ligações Agregadas'!M8*12*M79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Ligações Agregadas'!M8*12*M80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Ligações Agregadas'!M8*12*M81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L7*'Ligações Agregadas'!M8*12*M82","v":12733550.229225822},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N83*(N8-(Degraus!M3*'Ligações Agregadas'!N8*12)-(Degraus!M4*'Ligações Agregadas'!N8*12)-(Degraus!M5*'Ligações Agregadas'!N8*12)-(Degraus!M6*'Ligações Agregadas'!N8*12)-(Degraus!M7*'Ligações Agregadas'!N8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N8*12*N78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Ligações Agregadas'!N8*12*N79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Ligações Agregadas'!N8*12*N80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Ligações Agregadas'!N8*12*N81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M7*'Ligações Agregadas'!N8*12*N82","v":13029177.043815564},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O83*(O8-(Degraus!N3*'Ligações Agregadas'!O8*12)-(Degraus!N4*'Ligações Agregadas'!O8*12)-(Degraus!N5*'Ligações Agregadas'!O8*12)-(Degraus!N6*'Ligações Agregadas'!O8*12)-(Degraus!N7*'Ligações Agregadas'!O8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O8*12*O78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Ligações Agregadas'!O8*12*O79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Ligações Agregadas'!O8*12*O80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Ligações Agregadas'!O8*12*O81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N7*'Ligações Agregadas'!O8*12*O82","v":13312148.759680558},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P83*(P8-(Degraus!O3*'Ligações Agregadas'!P8*12)-(Degraus!O4*'Ligações Agregadas'!P8*12)-(Degraus!O5*'Ligações Agregadas'!P8*12)-(Degraus!O6*'Ligações Agregadas'!P8*12)-(Degraus!O7*'Ligações Agregadas'!P8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P8*12*P78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Ligações Agregadas'!P8*12*P79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Ligações Agregadas'!P8*12*P80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Ligações Agregadas'!P8*12*P81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O7*'Ligações Agregadas'!P8*12*P82","v":9675567.1089273728},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q83*(Q8-(Degraus!P3*'Ligações Agregadas'!Q8*12)-(Degraus!P4*'Ligações Agregadas'!Q8*12)-(Degraus!P5*'Ligações Agregadas'!Q8*12)-(Degraus!P6*'Ligações Agregadas'!Q8*12)-(Degraus!P7*'Ligações Agregadas'!Q8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q8*12*Q78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Ligações Agregadas'!Q8*12*Q79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Ligações Agregadas'!Q8*12*Q80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Ligações Agregadas'!Q8*12*Q81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P7*'Ligações Agregadas'!Q8*12*Q82","v":10096765.124682043},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R83*(R8-(Degraus!Q3*'Ligações Agregadas'!R8*12)-(Degraus!Q4*'Ligações Agregadas'!R8*12)-(Degraus!Q5*'Ligações Agregadas'!R8*12)-(Degraus!Q6*'Ligações Agregadas'!R8*12)-(Degraus!Q7*'Ligações Agregadas'!R8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R8*12*R78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Ligações Agregadas'!R8*12*R79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Ligações Agregadas'!R8*12*R80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Ligações Agregadas'!R8*12*R81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q7*'Ligações Agregadas'!R8*12*R82","v":10331181.723052595},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S83*(S8-(Degraus!R3*'Ligações Agregadas'!S8*12)-(Degraus!R4*'Ligações Agregadas'!S8*12)-(Degraus!R5*'Ligações Agregadas'!S8*12)-(Degraus!R6*'Ligações Agregadas'!S8*12)-(Degraus!R7*'Ligações Agregadas'!S8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S8*12*S78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Ligações Agregadas'!S8*12*S79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Ligações Agregadas'!S8*12*S80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Ligações Agregadas'!S8*12*S81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R7*'Ligações Agregadas'!S8*12*S82","v":10555566.350260302},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T83*(T8-(Degraus!S3*'Ligações Agregadas'!T8*12)-(Degraus!S4*'Ligações Agregadas'!T8*12)-(Degraus!S5*'Ligações Agregadas'!T8*12)-(Degraus!S6*'Ligações Agregadas'!T8*12)-(Degraus!S7*'Ligações Agregadas'!T8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T8*12*T78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Ligações Agregadas'!T8*12*T79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Ligações Agregadas'!T8*12*T80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Ligações Agregadas'!T8*12*T81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S7*'Ligações Agregadas'!T8*12*T82","v":529950.65488801012},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U83*(U8-(Degraus!T3*'Ligações Agregadas'!U8*12)-(Degraus!T4*'Ligações Agregadas'!U8*12)-(Degraus!T5*'Ligações Agregadas'!U8*12)-(Degraus!T6*'Ligações Agregadas'!U8*12)-(Degraus!T7*'Ligações Agregadas'!U8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U8*12*U78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Ligações Agregadas'!U8*12*U79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Ligações Agregadas'!U8*12*U80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Ligações Agregadas'!U8*12*U81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T7*'Ligações Agregadas'!U8*12*U82","v":553018.58146475803},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V83*(V8-(Degraus!U3*'Ligações Agregadas'!V8*12)-(Degraus!U4*'Ligações Agregadas'!V8*12)-(Degraus!U5*'Ligações Agregadas'!V8*12)-(Degraus!U6*'Ligações Agregadas'!V8*12)-(Degraus!U7*'Ligações Agregadas'!V8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V8*12*V78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Ligações Agregadas'!V8*12*V79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Ligações Agregadas'!V8*12*V80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Ligações Agregadas'!V8*12*V81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U7*'Ligações Agregadas'!V8*12*V82","v":565856.57171354932},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W83*(W8-(Degraus!V3*'Ligações Agregadas'!W8*12)-(Degraus!V4*'Ligações Agregadas'!W8*12)-(Degraus!V5*'Ligações Agregadas'!W8*12)-(Degraus!V6*'Ligações Agregadas'!W8*12)-(Degraus!V7*'Ligações Agregadas'!W8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W8*12*W78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Ligações Agregadas'!W8*12*W79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Ligações Agregadas'!W8*12*W80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Ligações Agregadas'!W8*12*W81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V7*'Ligações Agregadas'!W8*12*W82","v":578144.50567638909},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X83*(X8-(Degraus!W3*'Ligações Agregadas'!X8*12)-(Degraus!W4*'Ligações Agregadas'!X8*12)-(Degraus!W5*'Ligações Agregadas'!X8*12)-(Degraus!W6*'Ligações Agregadas'!X8*12)-(Degraus!W7*'Ligações Agregadas'!X8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X8*12*X78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Ligações Agregadas'!X8*12*X79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Ligações Agregadas'!X8*12*X80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Ligações Agregadas'!X8*12*X81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W7*'Ligações Agregadas'!X8*12*X82","v":340999.68502263562},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y83*(Y8-(Degraus!X3*'Ligações Agregadas'!Y8*12)-(Degraus!X4*'Ligações Agregadas'!Y8*12)-(Degraus!X5*'Ligações Agregadas'!Y8*12)-(Degraus!X6*'Ligações Agregadas'!Y8*12)-(Degraus!X7*'Ligações Agregadas'!Y8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y8*12*Y78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Ligações Agregadas'!Y8*12*Y79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Ligações Agregadas'!Y8*12*Y80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Ligações Agregadas'!Y8*12*Y81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X7*'Ligações Agregadas'!Y8*12*Y82","v":355842.94600888062},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z83*(Z8-(Degraus!Y3*'Ligações Agregadas'!Z8*12)-(Degraus!Y4*'Ligações Agregadas'!Z8*12)-(Degraus!Y5*'Ligações Agregadas'!Z8*12)-(Degraus!Y6*'Ligações Agregadas'!Z8*12)-(Degraus!Y7*'Ligações Agregadas'!Z8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z8*12*Z78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Ligações Agregadas'!Z8*12*Z79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Ligações Agregadas'!Z8*12*Z80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Ligações Agregadas'!Z8*12*Z81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y7*'Ligações Agregadas'!Z8*12*Z82","v":364103.67973040929},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA83*(AA8-(Degraus!Z3*'Ligações Agregadas'!AA8*12)-(Degraus!Z4*'Ligações Agregadas'!AA8*12)-(Degraus!Z5*'Ligações Agregadas'!AA8*12)-(Degraus!Z6*'Ligações Agregadas'!AA8*12)-(Degraus!Z7*'Ligações Agregadas'!AA8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA8*12*AA78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Ligações Agregadas'!AA8*12*AA79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Ligações Agregadas'!AA8*12*AA80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Ligações Agregadas'!AA8*12*AA81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z7*'Ligações Agregadas'!AA8*12*AA82","v":372010.49939071131},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB83*(AB8-(Degraus!AA3*'Ligações Agregadas'!AB8*12)-(Degraus!AA4*'Ligações Agregadas'!AB8*12)-(Degraus!AA5*'Ligações Agregadas'!AB8*12)-(Degraus!AA6*'Ligações Agregadas'!AB8*12)-(Degraus!AA7*'Ligações Agregadas'!AB8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB8*12*AB78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Ligações Agregadas'!AB8*12*AB79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Ligações Agregadas'!AB8*12*AB80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Ligações Agregadas'!AB8*12*AB81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA7*'Ligações Agregadas'!AB8*12*AB82","v":598521.69834984106},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC83*(AC8-(Degraus!AB3*'Ligações Agregadas'!AC8*12)-(Degraus!AB4*'Ligações Agregadas'!AC8*12)-(Degraus!AB5*'Ligações Agregadas'!AC8*12)-(Degraus!AB6*'Ligações Agregadas'!AC8*12)-(Degraus!AB7*'Ligações Agregadas'!AC8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC8*12*AC78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Ligações Agregadas'!AC8*12*AC79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Ligações Agregadas'!AC8*12*AC80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Ligações Agregadas'!AC8*12*AC81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB7*'Ligações Agregadas'!AC8*12*AC82","v":624579.09239686711},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD83*(AD8-(Degraus!AC3*'Ligações Agregadas'!AD8*12)-(Degraus!AC4*'Ligações Agregadas'!AD8*12)-(Degraus!AC5*'Ligações Agregadas'!AD8*12)-(Degraus!AC6*'Ligações Agregadas'!AD8*12)-(Degraus!AC7*'Ligações Agregadas'!AD8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD8*12*AD78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Ligações Agregadas'!AD8*12*AD79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Ligações Agregadas'!AD8*12*AD80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Ligações Agregadas'!AD8*12*AD81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC7*'Ligações Agregadas'!AD8*12*AD82","v":639081.77089727053},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE83*(AE8-(Degraus!AD3*'Ligações Agregadas'!AE8*12)-(Degraus!AD4*'Ligações Agregadas'!AE8*12)-(Degraus!AD5*'Ligações Agregadas'!AE8*12)-(Degraus!AD6*'Ligações Agregadas'!AE8*12)-(Degraus!AD7*'Ligações Agregadas'!AE8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE8*12*AE78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Ligações Agregadas'!AE8*12*AE79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Ligações Agregadas'!AE8*12*AE80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Ligações Agregadas'!AE8*12*AE81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD7*'Ligações Agregadas'!AE8*12*AE82","v":652964.62088355341},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF83*(AF8-(Degraus!AE3*'Ligações Agregadas'!AF8*12)-(Degraus!AE4*'Ligações Agregadas'!AF8*12)-(Degraus!AE5*'Ligações Agregadas'!AF8*12)-(Degraus!AE6*'Ligações Agregadas'!AF8*12)-(Degraus!AE7*'Ligações Agregadas'!AF8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF8*12*AF78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Ligações Agregadas'!AF8*12*AF79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Ligações Agregadas'!AF8*12*AF80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Ligações Agregadas'!AF8*12*AF81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE7*'Ligações Agregadas'!AF8*12*AF82","v":435712.268526803},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG83*(AG8-(Degraus!AF3*'Ligações Agregadas'!AG8*12)-(Degraus!AF4*'Ligações Agregadas'!AG8*12)-(Degraus!AF5*'Ligações Agregadas'!AG8*12)-(Degraus!AF6*'Ligações Agregadas'!AG8*12)-(Degraus!AF7*'Ligações Agregadas'!AG8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG8*12*AG78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Ligações Agregadas'!AG8*12*AG79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Ligações Agregadas'!AG8*12*AG80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Ligações Agregadas'!AG8*12*AG81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF7*'Ligações Agregadas'!AG8*12*AG82","v":454682.12759705208},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH83*(AH8-(Degraus!AG3*'Ligações Agregadas'!AH8*12)-(Degraus!AG4*'Ligações Agregadas'!AH8*12)-(Degraus!AG5*'Ligações Agregadas'!AH8*12)-(Degraus!AG6*'Ligações Agregadas'!AH8*12)-(Degraus!AG7*'Ligações Agregadas'!AH8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH8*12*AH78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Ligações Agregadas'!AH8*12*AH79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Ligações Agregadas'!AH8*12*AH80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Ligações Agregadas'!AH8*12*AH81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG7*'Ligações Agregadas'!AH8*12*AH82","v":465240.23863750778},{"$f":"VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI83*(AI8-(Degraus!AH3*'Ligações Agregadas'!AI8*12)-(Degraus!AH4*'Ligações Agregadas'!AI8*12)-(Degraus!AH5*'Ligações Agregadas'!AI8*12)-(Degraus!AH6*'Ligações Agregadas'!AI8*12)-(Degraus!AH7*'Ligações Agregadas'!AI8*12))+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI8*12*AI78+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Ligações Agregadas'!AI8*12*AI79+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Ligações Agregadas'!AI8*12*AI80+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Ligações Agregadas'!AI8*12*AI81+VLOOKUP('Volumes Agregados L'!$B158,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH7*'Ligações Agregadas'!AI8*12*AI82","v":475347.2995476519},null,291824119.94997513]
[null,"COMERCIAL",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D84*(D9-(Degraus!C3*'Ligações Agregadas'!D9*12)-(Degraus!C4*'Ligações Agregadas'!D9*12)-(Degraus!C5*'Ligações Agregadas'!D9*12)-(Degraus!C6*'Ligações Agregadas'!D9*12)-(Degraus!C7*'Ligações Agregadas'!D9*12)-(Degraus!C8*'Ligações Agregadas'!D9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D9*12*D78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Ligações Agregadas'!D9*12*D79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Ligações Agregadas'!D9*12*D80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Ligações Agregadas'!D9*12*D81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C7*'Ligações Agregadas'!D9*12*D82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C8*'Ligações Agregadas'!D9*12*D83","v":35737681.534406275},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E84*(E9-(Degraus!D3*'Ligações Agregadas'!E9*12)-(Degraus!D4*'Ligações Agregadas'!E9*12)-(Degraus!D5*'Ligações Agregadas'!E9*12)-(Degraus!D6*'Ligações Agregadas'!E9*12)-(Degraus!D7*'Ligações Agregadas'!E9*12)-(Degraus!D8*'Ligações Agregadas'!E9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E9*12*E78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Ligações Agregadas'!E9*12*E79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Ligações Agregadas'!E9*12*E80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Ligações Agregadas'!E9*12*E81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D7*'Ligações Agregadas'!E9*12*E82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D8*'Ligações Agregadas'!E9*12*E83","v":37302970.177599803},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F84*(F9-(Degraus!E3*'Ligações Agregadas'!F9*12)-(Degraus!E4*'Ligações Agregadas'!F9*12)-(Degraus!E5*'Ligações Agregadas'!F9*12)-(Degraus!E6*'Ligações Agregadas'!F9*12)-(Degraus!E7*'Ligações Agregadas'!F9*12)-(Degraus!E8*'Ligações Agregadas'!F9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F9*12*F78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Ligações Agregadas'!F9*12*F79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Ligações Agregadas'!F9*12*F80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Ligações Agregadas'!F9*12*F81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E7*'Ligações Agregadas'!F9*12*F82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E8*'Ligações Agregadas'!F9*12*F83","v":38176088.330451041},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G84*(G9-(Degraus!F3*'Ligações Agregadas'!G9*12)-(Degraus!F4*'Ligações Agregadas'!G9*12)-(Degraus!F5*'Ligações Agregadas'!G9*12)-(Degraus!F6*'Ligações Agregadas'!G9*12)-(Degraus!F7*'Ligações Agregadas'!G9*12)-(Degraus!F8*'Ligações Agregadas'!G9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G9*12*G78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Ligações Agregadas'!G9*12*G79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Ligações Agregadas'!G9*12*G80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Ligações Agregadas'!G9*12*G81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F7*'Ligações Agregadas'!G9*12*G82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F8*'Ligações Agregadas'!G9*12*G83","v":39015012.248562902},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H84*(H9-(Degraus!G3*'Ligações Agregadas'!H9*12)-(Degraus!G4*'Ligações Agregadas'!H9*12)-(Degraus!G5*'Ligações Agregadas'!H9*12)-(Degraus!G6*'Ligações Agregadas'!H9*12)-(Degraus!G7*'Ligações Agregadas'!H9*12)-(Degraus!G8*'Ligações Agregadas'!H9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H9*12*H78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Ligações Agregadas'!H9*12*H79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Ligações Agregadas'!H9*12*H80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Ligações Agregadas'!H9*12*H81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G7*'Ligações Agregadas'!H9*12*H82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G8*'Ligações Agregadas'!H9*12*H83","v":26910156.612671342},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I84*(I9-(Degraus!H3*'Ligações Agregadas'!I9*12)-(Degraus!H4*'Ligações Agregadas'!I9*12)-(Degraus!H5*'Ligações Agregadas'!I9*12)-(Degraus!H6*'Ligações Agregadas'!I9*12)-(Degraus!H7*'Ligações Agregadas'!I9*12)-(Degraus!H8*'Ligações Agregadas'!I9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I9*12*I78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Ligações Agregadas'!I9*12*I79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Ligações Agregadas'!I9*12*I80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Ligações Agregadas'!I9*12*I81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H7*'Ligações Agregadas'!I9*12*I82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H8*'Ligações Agregadas'!I9*12*I83","v":28089151.721065331},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J84*(J9-(Degraus!I3*'Ligações Agregadas'!J9*12)-(Degraus!I4*'Ligações Agregadas'!J9*12)-(Degraus!I5*'Ligações Agregadas'!J9*12)-(Degraus!I6*'Ligações Agregadas'!J9*12)-(Degraus!I7*'Ligações Agregadas'!J9*12)-(Degraus!I8*'Ligações Agregadas'!J9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J9*12*J78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Ligações Agregadas'!J9*12*J79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Ligações Agregadas'!J9*12*J80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Ligações Agregadas'!J9*12*J81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I7*'Ligações Agregadas'!J9*12*J82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I8*'Ligações Agregadas'!J9*12*J83","v":28746866.046829425},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K84*(K9-(Degraus!J3*'Ligações Agregadas'!K9*12)-(Degraus!J4*'Ligações Agregadas'!K9*12)-(Degraus!J5*'Ligações Agregadas'!K9*12)-(Degraus!J6*'Ligações Agregadas'!K9*12)-(Degraus!J7*'Ligações Agregadas'!K9*12)-(Degraus!J8*'Ligações Agregadas'!K9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K9*12*K78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Ligações Agregadas'!K9*12*K79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Ligações Agregadas'!K9*12*K80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Ligações Agregadas'!K9*12*K81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J7*'Ligações Agregadas'!K9*12*K82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J8*'Ligações Agregadas'!K9*12*K83","v":29378936.217443693},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L84*(L9-(Degraus!K3*'Ligações Agregadas'!L9*12)-(Degraus!K4*'Ligações Agregadas'!L9*12)-(Degraus!K5*'Ligações Agregadas'!L9*12)-(Degraus!K6*'Ligações Agregadas'!L9*12)-(Degraus!K7*'Ligações Agregadas'!L9*12)-(Degraus!K8*'Ligações Agregadas'!L9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L9*12*L78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Ligações Agregadas'!L9*12*L79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Ligações Agregadas'!L9*12*L80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Ligações Agregadas'!L9*12*L81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K7*'Ligações Agregadas'!L9*12*L82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K8*'Ligações Agregadas'!L9*12*L83","v":24650185.792498458},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M84*(M9-(Degraus!L3*'Ligações Agregadas'!M9*12)-(Degraus!L4*'Ligações Agregadas'!M9*12)-(Degraus!L5*'Ligações Agregadas'!M9*12)-(Degraus!L6*'Ligações Agregadas'!M9*12)-(Degraus!L7*'Ligações Agregadas'!M9*12)-(Degraus!L8*'Ligações Agregadas'!M9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M9*12*M78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Ligações Agregadas'!M9*12*M79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Ligações Agregadas'!M9*12*M80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Ligações Agregadas'!M9*12*M81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L7*'Ligações Agregadas'!M9*12*M82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L8*'Ligações Agregadas'!M9*12*M83","v":25730055.462653074},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N84*(N9-(Degraus!M3*'Ligações Agregadas'!N9*12)-(Degraus!M4*'Ligações Agregadas'!N9*12)-(Degraus!M5*'Ligações Agregadas'!N9*12)-(Degraus!M6*'Ligações Agregadas'!N9*12)-(Degraus!M7*'Ligações Agregadas'!N9*12)-(Degraus!M8*'Ligações Agregadas'!N9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N9*12*N78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Ligações Agregadas'!N9*12*N79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Ligações Agregadas'!N9*12*N80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Ligações Agregadas'!N9*12*N81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M7*'Ligações Agregadas'!N9*12*N82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M8*'Ligações Agregadas'!N9*12*N83","v":26332449.021104544},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O84*(O9-(Degraus!N3*'Ligações Agregadas'!O9*12)-(Degraus!N4*'Ligações Agregadas'!O9*12)-(Degraus!N5*'Ligações Agregadas'!O9*12)-(Degraus!N6*'Ligações Agregadas'!O9*12)-(Degraus!N7*'Ligações Agregadas'!O9*12)-(Degraus!N8*'Ligações Agregadas'!O9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O9*12*O78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Ligações Agregadas'!O9*12*O79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Ligações Agregadas'!O9*12*O80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Ligações Agregadas'!O9*12*O81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N7*'Ligações Agregadas'!O9*12*O82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N8*'Ligações Agregadas'!O9*12*O83","v":26911318.843823157},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P84*(P9-(Degraus!O3*'Ligações Agregadas'!P9*12)-(Degraus!O4*'Ligações Agregadas'!P9*12)-(Degraus!O5*'Ligações Agregadas'!P9*12)-(Degraus!O6*'Ligações Agregadas'!P9*12)-(Degraus!O7*'Ligações Agregadas'!P9*12)-(Degraus!O8*'Ligações Agregadas'!P9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P9*12*P78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Ligações Agregadas'!P9*12*P79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Ligações Agregadas'!P9*12*P80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Ligações Agregadas'!P9*12*P81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O7*'Ligações Agregadas'!P9*12*P82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O8*'Ligações Agregadas'!P9*12*P83","v":21534721.750625774},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q84*(Q9-(Degraus!P3*'Ligações Agregadas'!Q9*12)-(Degraus!P4*'Ligações Agregadas'!Q9*12)-(Degraus!P5*'Ligações Agregadas'!Q9*12)-(Degraus!P6*'Ligações Agregadas'!Q9*12)-(Degraus!P7*'Ligações Agregadas'!Q9*12)-(Degraus!P8*'Ligações Agregadas'!Q9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q9*12*Q78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Ligações Agregadas'!Q9*12*Q79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Ligações Agregadas'!Q9*12*Q80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Ligações Agregadas'!Q9*12*Q81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P7*'Ligações Agregadas'!Q9*12*Q82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P8*'Ligações Agregadas'!Q9*12*Q83","v":22478226.95768613},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R84*(R9-(Degraus!Q3*'Ligações Agregadas'!R9*12)-(Degraus!Q4*'Ligações Agregadas'!R9*12)-(Degraus!Q5*'Ligações Agregadas'!R9*12)-(Degraus!Q6*'Ligações Agregadas'!R9*12)-(Degraus!Q7*'Ligações Agregadas'!R9*12)-(Degraus!Q8*'Ligações Agregadas'!R9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R9*12*R78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Ligações Agregadas'!R9*12*R79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Ligações Agregadas'!R9*12*R80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Ligações Agregadas'!R9*12*R81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q7*'Ligações Agregadas'!R9*12*R82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q8*'Ligações Agregadas'!R9*12*R83","v":23004574.967637554},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S84*(S9-(Degraus!R3*'Ligações Agregadas'!S9*12)-(Degraus!R4*'Ligações Agregadas'!S9*12)-(Degraus!R5*'Ligações Agregadas'!S9*12)-(Degraus!R6*'Ligações Agregadas'!S9*12)-(Degraus!R7*'Ligações Agregadas'!S9*12)-(Degraus!R8*'Ligações Agregadas'!S9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S9*12*S78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Ligações Agregadas'!S9*12*S79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Ligações Agregadas'!S9*12*S80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Ligações Agregadas'!S9*12*S81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R7*'Ligações Agregadas'!S9*12*S82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R8*'Ligações Agregadas'!S9*12*S83","v":23510407.3899916},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T84*(T9-(Degraus!S3*'Ligações Agregadas'!T9*12)-(Degraus!S4*'Ligações Agregadas'!T9*12)-(Degraus!S5*'Ligações Agregadas'!T9*12)-(Degraus!S6*'Ligações Agregadas'!T9*12)-(Degraus!S7*'Ligações Agregadas'!T9*12)-(Degraus!S8*'Ligações Agregadas'!T9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T9*12*T78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Ligações Agregadas'!T9*12*T79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Ligações Agregadas'!T9*12*T80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Ligações Agregadas'!T9*12*T81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S7*'Ligações Agregadas'!T9*12*T82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S8*'Ligações Agregadas'!T9*12*T83","v":747130.31895798072},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U84*(U9-(Degraus!T3*'Ligações Agregadas'!U9*12)-(Degraus!T4*'Ligações Agregadas'!U9*12)-(Degraus!T5*'Ligações Agregadas'!U9*12)-(Degraus!T6*'Ligações Agregadas'!U9*12)-(Degraus!T7*'Ligações Agregadas'!U9*12)-(Degraus!T8*'Ligações Agregadas'!U9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U9*12*U78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Ligações Agregadas'!U9*12*U79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Ligações Agregadas'!U9*12*U80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Ligações Agregadas'!U9*12*U81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T7*'Ligações Agregadas'!U9*12*U82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T8*'Ligações Agregadas'!U9*12*U83","v":779854.40431087674},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V84*(V9-(Degraus!U3*'Ligações Agregadas'!V9*12)-(Degraus!U4*'Ligações Agregadas'!V9*12)-(Degraus!U5*'Ligações Agregadas'!V9*12)-(Degraus!U6*'Ligações Agregadas'!V9*12)-(Degraus!U7*'Ligações Agregadas'!V9*12)-(Degraus!U8*'Ligações Agregadas'!V9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V9*12*V78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Ligações Agregadas'!V9*12*V79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Ligações Agregadas'!V9*12*V80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Ligações Agregadas'!V9*12*V81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U7*'Ligações Agregadas'!V9*12*V82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U8*'Ligações Agregadas'!V9*12*V83","v":798107.94981632777},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W84*(W9-(Degraus!V3*'Ligações Agregadas'!W9*12)-(Degraus!V4*'Ligações Agregadas'!W9*12)-(Degraus!V5*'Ligações Agregadas'!W9*12)-(Degraus!V6*'Ligações Agregadas'!W9*12)-(Degraus!V7*'Ligações Agregadas'!W9*12)-(Degraus!V8*'Ligações Agregadas'!W9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W9*12*W78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Ligações Agregadas'!W9*12*W79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Ligações Agregadas'!W9*12*W80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Ligações Agregadas'!W9*12*W81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V7*'Ligações Agregadas'!W9*12*W82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V8*'Ligações Agregadas'!W9*12*W83","v":815646.70208472409},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X84*(X9-(Degraus!W3*'Ligações Agregadas'!X9*12)-(Degraus!W4*'Ligações Agregadas'!X9*12)-(Degraus!W5*'Ligações Agregadas'!X9*12)-(Degraus!W6*'Ligações Agregadas'!X9*12)-(Degraus!W7*'Ligações Agregadas'!X9*12)-(Degraus!W8*'Ligações Agregadas'!X9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X9*12*X78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Ligações Agregadas'!X9*12*X79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Ligações Agregadas'!X9*12*X80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Ligações Agregadas'!X9*12*X81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W7*'Ligações Agregadas'!X9*12*X82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W8*'Ligações Agregadas'!X9*12*X83","v":503286.86723381106},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y84*(Y9-(Degraus!X3*'Ligações Agregadas'!Y9*12)-(Degraus!X4*'Ligações Agregadas'!Y9*12)-(Degraus!X5*'Ligações Agregadas'!Y9*12)-(Degraus!X6*'Ligações Agregadas'!Y9*12)-(Degraus!X7*'Ligações Agregadas'!Y9*12)-(Degraus!X8*'Ligações Agregadas'!Y9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y9*12*Y78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Ligações Agregadas'!Y9*12*Y79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Ligações Agregadas'!Y9*12*Y80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Ligações Agregadas'!Y9*12*Y81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X7*'Ligações Agregadas'!Y9*12*Y82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X8*'Ligações Agregadas'!Y9*12*Y83","v":525331.77274867613},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z84*(Z9-(Degraus!Y3*'Ligações Agregadas'!Z9*12)-(Degraus!Y4*'Ligações Agregadas'!Z9*12)-(Degraus!Y5*'Ligações Agregadas'!Z9*12)-(Degraus!Y6*'Ligações Agregadas'!Z9*12)-(Degraus!Y7*'Ligações Agregadas'!Z9*12)-(Degraus!Y8*'Ligações Agregadas'!Z9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z9*12*Z78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Ligações Agregadas'!Z9*12*Z79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Ligações Agregadas'!Z9*12*Z80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Ligações Agregadas'!Z9*12*Z81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y7*'Ligações Agregadas'!Z9*12*Z82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y8*'Ligações Agregadas'!Z9*12*Z83","v":537628.67776630027},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA84*(AA9-(Degraus!Z3*'Ligações Agregadas'!AA9*12)-(Degraus!Z4*'Ligações Agregadas'!AA9*12)-(Degraus!Z5*'Ligações Agregadas'!AA9*12)-(Degraus!Z6*'Ligações Agregadas'!AA9*12)-(Degraus!Z7*'Ligações Agregadas'!AA9*12)-(Degraus!Z8*'Ligações Agregadas'!AA9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA9*12*AA78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Ligações Agregadas'!AA9*12*AA79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Ligações Agregadas'!AA9*12*AA80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Ligações Agregadas'!AA9*12*AA81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z7*'Ligações Agregadas'!AA9*12*AA82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z8*'Ligações Agregadas'!AA9*12*AA83","v":549444.40560981678},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB84*(AB9-(Degraus!AA3*'Ligações Agregadas'!AB9*12)-(Degraus!AA4*'Ligações Agregadas'!AB9*12)-(Degraus!AA5*'Ligações Agregadas'!AB9*12)-(Degraus!AA6*'Ligações Agregadas'!AB9*12)-(Degraus!AA7*'Ligações Agregadas'!AB9*12)-(Degraus!AA8*'Ligações Agregadas'!AB9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB9*12*AB78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Ligações Agregadas'!AB9*12*AB79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Ligações Agregadas'!AB9*12*AB80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Ligações Agregadas'!AB9*12*AB81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA7*'Ligações Agregadas'!AB9*12*AB82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA8*'Ligações Agregadas'!AB9*12*AB83","v":1163230.0856390784},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC84*(AC9-(Degraus!AB3*'Ligações Agregadas'!AC9*12)-(Degraus!AB4*'Ligações Agregadas'!AC9*12)-(Degraus!AB5*'Ligações Agregadas'!AC9*12)-(Degraus!AB6*'Ligações Agregadas'!AC9*12)-(Degraus!AB7*'Ligações Agregadas'!AC9*12)-(Degraus!AB8*'Ligações Agregadas'!AC9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC9*12*AC78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Ligações Agregadas'!AC9*12*AC79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Ligações Agregadas'!AC9*12*AC80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Ligações Agregadas'!AC9*12*AC81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB7*'Ligações Agregadas'!AC9*12*AC82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB8*'Ligações Agregadas'!AC9*12*AC83","v":1214197.4780870173},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD84*(AD9-(Degraus!AC3*'Ligações Agregadas'!AD9*12)-(Degraus!AC4*'Ligações Agregadas'!AD9*12)-(Degraus!AC5*'Ligações Agregadas'!AD9*12)-(Degraus!AC6*'Ligações Agregadas'!AD9*12)-(Degraus!AC7*'Ligações Agregadas'!AD9*12)-(Degraus!AC8*'Ligações Agregadas'!AD9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD9*12*AD78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Ligações Agregadas'!AD9*12*AD79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Ligações Agregadas'!AD9*12*AD80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Ligações Agregadas'!AD9*12*AD81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC7*'Ligações Agregadas'!AD9*12*AD82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC8*'Ligações Agregadas'!AD9*12*AD83","v":1242630.895009696},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE84*(AE9-(Degraus!AD3*'Ligações Agregadas'!AE9*12)-(Degraus!AD4*'Ligações Agregadas'!AE9*12)-(Degraus!AD5*'Ligações Agregadas'!AE9*12)-(Degraus!AD6*'Ligações Agregadas'!AE9*12)-(Degraus!AD7*'Ligações Agregadas'!AE9*12)-(Degraus!AD8*'Ligações Agregadas'!AE9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE9*12*AE78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Ligações Agregadas'!AE9*12*AE79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Ligações Agregadas'!AE9*12*AE80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Ligações Agregadas'!AE9*12*AE81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD7*'Ligações Agregadas'!AE9*12*AE82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD8*'Ligações Agregadas'!AE9*12*AE83","v":1269956.896227909},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF84*(AF9-(Degraus!AE3*'Ligações Agregadas'!AF9*12)-(Degraus!AE4*'Ligações Agregadas'!AF9*12)-(Degraus!AE5*'Ligações Agregadas'!AF9*12)-(Degraus!AE6*'Ligações Agregadas'!AF9*12)-(Degraus!AE7*'Ligações Agregadas'!AF9*12)-(Degraus!AE8*'Ligações Agregadas'!AF9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF9*12*AF78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Ligações Agregadas'!AF9*12*AF79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Ligações Agregadas'!AF9*12*AF80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Ligações Agregadas'!AF9*12*AF81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE7*'Ligações Agregadas'!AF9*12*AF82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE8*'Ligações Agregadas'!AF9*12*AF83","v":819698.14335809019},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG84*(AG9-(Degraus!AF3*'Ligações Agregadas'!AG9*12)-(Degraus!AF4*'Ligações Agregadas'!AG9*12)-(Degraus!AF5*'Ligações Agregadas'!AG9*12)-(Degraus!AF6*'Ligações Agregadas'!AG9*12)-(Degraus!AF7*'Ligações Agregadas'!AG9*12)-(Degraus!AF8*'Ligações Agregadas'!AG9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG9*12*AG78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Ligações Agregadas'!AG9*12*AG79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Ligações Agregadas'!AG9*12*AG80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Ligações Agregadas'!AG9*12*AG81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF7*'Ligações Agregadas'!AG9*12*AG82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF8*'Ligações Agregadas'!AG9*12*AG83","v":855614.39253846789},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH84*(AH9-(Degraus!AG3*'Ligações Agregadas'!AH9*12)-(Degraus!AG4*'Ligações Agregadas'!AH9*12)-(Degraus!AG5*'Ligações Agregadas'!AH9*12)-(Degraus!AG6*'Ligações Agregadas'!AH9*12)-(Degraus!AG7*'Ligações Agregadas'!AH9*12)-(Degraus!AG8*'Ligações Agregadas'!AH9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH9*12*AH78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Ligações Agregadas'!AH9*12*AH79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Ligações Agregadas'!AH9*12*AH80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Ligações Agregadas'!AH9*12*AH81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG7*'Ligações Agregadas'!AH9*12*AH82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG8*'Ligações Agregadas'!AH9*12*AH83","v":875651.33064516122},{"$f":"VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI84*(AI9-(Degraus!AH3*'Ligações Agregadas'!AI9*12)-(Degraus!AH4*'Ligações Agregadas'!AI9*12)-(Degraus!AH5*'Ligações Agregadas'!AI9*12)-(Degraus!AH6*'Ligações Agregadas'!AI9*12)-(Degraus!AH7*'Ligações Agregadas'!AI9*12)-(Degraus!AH8*'Ligações Agregadas'!AI9*12))+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI9*12*AI78+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Ligações Agregadas'!AI9*12*AI79+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Ligações Agregadas'!AI9*12*AI80+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Ligações Agregadas'!AI9*12*AI81+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH7*'Ligações Agregadas'!AI9*12*AI82+VLOOKUP('Volumes Agregados L'!$B159,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH8*'Ligações Agregadas'!AI9*12*AI83","v":894908.15501068765},null,471101121.55009478]
[null,"COMERCIAL",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D85*(D10-(Degraus!C3*'Ligações Agregadas'!D10*12)-(Degraus!C4*'Ligações Agregadas'!D10*12)-(Degraus!C5*'Ligações Agregadas'!D10*12)-(Degraus!C6*'Ligações Agregadas'!D10*12)-(Degraus!C7*'Ligações Agregadas'!D10*12)-(Degraus!C8*'Ligações Agregadas'!D10*12)-(Degraus!C9*'Ligações Agregadas'!D10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C3*'Ligações Agregadas'!D10*12*D78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C4*'Ligações Agregadas'!D10*12*D79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C5*'Ligações Agregadas'!D10*12*D80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C6*'Ligações Agregadas'!D10*12*D81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C7*'Ligações Agregadas'!D10*12*D82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C8*'Ligações Agregadas'!D10*12*D83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C9*'Ligações Agregadas'!D10*12*D84","v":11665578.30639255},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E85*(E10-(Degraus!D3*'Ligações Agregadas'!E10*12)-(Degraus!D4*'Ligações Agregadas'!E10*12)-(Degraus!D5*'Ligações Agregadas'!E10*12)-(Degraus!D6*'Ligações Agregadas'!E10*12)-(Degraus!D7*'Ligações Agregadas'!E10*12)-(Degraus!D8*'Ligações Agregadas'!E10*12)-(Degraus!D9*'Ligações Agregadas'!E10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D3*'Ligações Agregadas'!E10*12*E78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D4*'Ligações Agregadas'!E10*12*E79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D5*'Ligações Agregadas'!E10*12*E80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D6*'Ligações Agregadas'!E10*12*E81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D7*'Ligações Agregadas'!E10*12*E82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D8*'Ligações Agregadas'!E10*12*E83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D9*'Ligações Agregadas'!E10*12*E84","v":12177942.087803315},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F85*(F10-(Degraus!E3*'Ligações Agregadas'!F10*12)-(Degraus!E4*'Ligações Agregadas'!F10*12)-(Degraus!E5*'Ligações Agregadas'!F10*12)-(Degraus!E6*'Ligações Agregadas'!F10*12)-(Degraus!E7*'Ligações Agregadas'!F10*12)-(Degraus!E8*'Ligações Agregadas'!F10*12)-(Degraus!E9*'Ligações Agregadas'!F10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E3*'Ligações Agregadas'!F10*12*F78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E4*'Ligações Agregadas'!F10*12*F79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E5*'Ligações Agregadas'!F10*12*F80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E6*'Ligações Agregadas'!F10*12*F81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E7*'Ligações Agregadas'!F10*12*F82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E8*'Ligações Agregadas'!F10*12*F83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E9*'Ligações Agregadas'!F10*12*F84","v":12464028.133353874},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G85*(G10-(Degraus!F3*'Ligações Agregadas'!G10*12)-(Degraus!F4*'Ligações Agregadas'!G10*12)-(Degraus!F5*'Ligações Agregadas'!G10*12)-(Degraus!F6*'Ligações Agregadas'!G10*12)-(Degraus!F7*'Ligações Agregadas'!G10*12)-(Degraus!F8*'Ligações Agregadas'!G10*12)-(Degraus!F9*'Ligações Agregadas'!G10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F3*'Ligações Agregadas'!G10*12*G78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F4*'Ligações Agregadas'!G10*12*G79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F5*'Ligações Agregadas'!G10*12*G80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F6*'Ligações Agregadas'!G10*12*G81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F7*'Ligações Agregadas'!G10*12*G82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F8*'Ligações Agregadas'!G10*12*G83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F9*'Ligações Agregadas'!G10*12*G84","v":12739377.163660724},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H85*(H10-(Degraus!G3*'Ligações Agregadas'!H10*12)-(Degraus!G4*'Ligações Agregadas'!H10*12)-(Degraus!G5*'Ligações Agregadas'!H10*12)-(Degraus!G6*'Ligações Agregadas'!H10*12)-(Degraus!G7*'Ligações Agregadas'!H10*12)-(Degraus!G8*'Ligações Agregadas'!H10*12)-(Degraus!G9*'Ligações Agregadas'!H10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G3*'Ligações Agregadas'!H10*12*H78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G4*'Ligações Agregadas'!H10*12*H79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G5*'Ligações Agregadas'!H10*12*H80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G6*'Ligações Agregadas'!H10*12*H81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G7*'Ligações Agregadas'!H10*12*H82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G8*'Ligações Agregadas'!H10*12*H83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G9*'Ligações Agregadas'!H10*12*H84","v":31256829.426967219},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I85*(I10-(Degraus!H3*'Ligações Agregadas'!I10*12)-(Degraus!H4*'Ligações Agregadas'!I10*12)-(Degraus!H5*'Ligações Agregadas'!I10*12)-(Degraus!H6*'Ligações Agregadas'!I10*12)-(Degraus!H7*'Ligações Agregadas'!I10*12)-(Degraus!H8*'Ligações Agregadas'!I10*12)-(Degraus!H9*'Ligações Agregadas'!I10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H3*'Ligações Agregadas'!I10*12*I78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H4*'Ligações Agregadas'!I10*12*I79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H5*'Ligações Agregadas'!I10*12*I80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H6*'Ligações Agregadas'!I10*12*I81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H7*'Ligações Agregadas'!I10*12*I82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H8*'Ligações Agregadas'!I10*12*I83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H9*'Ligações Agregadas'!I10*12*I84","v":32630227.800025601},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J85*(J10-(Degraus!I3*'Ligações Agregadas'!J10*12)-(Degraus!I4*'Ligações Agregadas'!J10*12)-(Degraus!I5*'Ligações Agregadas'!J10*12)-(Degraus!I6*'Ligações Agregadas'!J10*12)-(Degraus!I7*'Ligações Agregadas'!J10*12)-(Degraus!I8*'Ligações Agregadas'!J10*12)-(Degraus!I9*'Ligações Agregadas'!J10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I3*'Ligações Agregadas'!J10*12*J78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I4*'Ligações Agregadas'!J10*12*J79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I5*'Ligações Agregadas'!J10*12*J80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I6*'Ligações Agregadas'!J10*12*J81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I7*'Ligações Agregadas'!J10*12*J82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I8*'Ligações Agregadas'!J10*12*J83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I9*'Ligações Agregadas'!J10*12*J84","v":33397200.961054705},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K85*(K10-(Degraus!J3*'Ligações Agregadas'!K10*12)-(Degraus!J4*'Ligações Agregadas'!K10*12)-(Degraus!J5*'Ligações Agregadas'!K10*12)-(Degraus!J6*'Ligações Agregadas'!K10*12)-(Degraus!J7*'Ligações Agregadas'!K10*12)-(Degraus!J8*'Ligações Agregadas'!K10*12)-(Degraus!J9*'Ligações Agregadas'!K10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J3*'Ligações Agregadas'!K10*12*K78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J4*'Ligações Agregadas'!K10*12*K79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J5*'Ligações Agregadas'!K10*12*K80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J6*'Ligações Agregadas'!K10*12*K81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J7*'Ligações Agregadas'!K10*12*K82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J8*'Ligações Agregadas'!K10*12*K83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J9*'Ligações Agregadas'!K10*12*K84","v":34135575.178776897},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L85*(L10-(Degraus!K3*'Ligações Agregadas'!L10*12)-(Degraus!K4*'Ligações Agregadas'!L10*12)-(Degraus!K5*'Ligações Agregadas'!L10*12)-(Degraus!K6*'Ligações Agregadas'!L10*12)-(Degraus!K7*'Ligações Agregadas'!L10*12)-(Degraus!K8*'Ligações Agregadas'!L10*12)-(Degraus!K9*'Ligações Agregadas'!L10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K3*'Ligações Agregadas'!L10*12*L78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K4*'Ligações Agregadas'!L10*12*L79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K5*'Ligações Agregadas'!L10*12*L80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K6*'Ligações Agregadas'!L10*12*L81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K7*'Ligações Agregadas'!L10*12*L82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K8*'Ligações Agregadas'!L10*12*L83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K9*'Ligações Agregadas'!L10*12*L84","v":20414162.939997017},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M85*(M10-(Degraus!L3*'Ligações Agregadas'!M10*12)-(Degraus!L4*'Ligações Agregadas'!M10*12)-(Degraus!L5*'Ligações Agregadas'!M10*12)-(Degraus!L6*'Ligações Agregadas'!M10*12)-(Degraus!L7*'Ligações Agregadas'!M10*12)-(Degraus!L8*'Ligações Agregadas'!M10*12)-(Degraus!L9*'Ligações Agregadas'!M10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L3*'Ligações Agregadas'!M10*12*M78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L4*'Ligações Agregadas'!M10*12*M79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L5*'Ligações Agregadas'!M10*12*M80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L6*'Ligações Agregadas'!M10*12*M81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L7*'Ligações Agregadas'!M10*12*M82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L8*'Ligações Agregadas'!M10*12*M83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L9*'Ligações Agregadas'!M10*12*M84","v":21311095.368075304},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N85*(N10-(Degraus!M3*'Ligações Agregadas'!N10*12)-(Degraus!M4*'Ligações Agregadas'!N10*12)-(Degraus!M5*'Ligações Agregadas'!N10*12)-(Degraus!M6*'Ligações Agregadas'!N10*12)-(Degraus!M7*'Ligações Agregadas'!N10*12)-(Degraus!M8*'Ligações Agregadas'!N10*12)-(Degraus!M9*'Ligações Agregadas'!N10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M3*'Ligações Agregadas'!N10*12*N78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M4*'Ligações Agregadas'!N10*12*N79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M5*'Ligações Agregadas'!N10*12*N80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M6*'Ligações Agregadas'!N10*12*N81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M7*'Ligações Agregadas'!N10*12*N82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M8*'Ligações Agregadas'!N10*12*N83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M9*'Ligações Agregadas'!N10*12*N84","v":21811976.670107864},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O85*(O10-(Degraus!N3*'Ligações Agregadas'!O10*12)-(Degraus!N4*'Ligações Agregadas'!O10*12)-(Degraus!N5*'Ligações Agregadas'!O10*12)-(Degraus!N6*'Ligações Agregadas'!O10*12)-(Degraus!N7*'Ligações Agregadas'!O10*12)-(Degraus!N8*'Ligações Agregadas'!O10*12)-(Degraus!N9*'Ligações Agregadas'!O10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N3*'Ligações Agregadas'!O10*12*O78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N4*'Ligações Agregadas'!O10*12*O79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N5*'Ligações Agregadas'!O10*12*O80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N6*'Ligações Agregadas'!O10*12*O81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N7*'Ligações Agregadas'!O10*12*O82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N8*'Ligações Agregadas'!O10*12*O83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N9*'Ligações Agregadas'!O10*12*O84","v":22294165.196918271},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P85*(P10-(Degraus!O3*'Ligações Agregadas'!P10*12)-(Degraus!O4*'Ligações Agregadas'!P10*12)-(Degraus!O5*'Ligações Agregadas'!P10*12)-(Degraus!O6*'Ligações Agregadas'!P10*12)-(Degraus!O7*'Ligações Agregadas'!P10*12)-(Degraus!O8*'Ligações Agregadas'!P10*12)-(Degraus!O9*'Ligações Agregadas'!P10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O3*'Ligações Agregadas'!P10*12*P78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O4*'Ligações Agregadas'!P10*12*P79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O5*'Ligações Agregadas'!P10*12*P80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O6*'Ligações Agregadas'!P10*12*P81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O7*'Ligações Agregadas'!P10*12*P82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O8*'Ligações Agregadas'!P10*12*P83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O9*'Ligações Agregadas'!P10*12*P84","v":25358413.267536927},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q85*(Q10-(Degraus!P3*'Ligações Agregadas'!Q10*12)-(Degraus!P4*'Ligações Agregadas'!Q10*12)-(Degraus!P5*'Ligações Agregadas'!Q10*12)-(Degraus!P6*'Ligações Agregadas'!Q10*12)-(Degraus!P7*'Ligações Agregadas'!Q10*12)-(Degraus!P8*'Ligações Agregadas'!Q10*12)-(Degraus!P9*'Ligações Agregadas'!Q10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P3*'Ligações Agregadas'!Q10*12*Q78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P4*'Ligações Agregadas'!Q10*12*Q79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P5*'Ligações Agregadas'!Q10*12*Q80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P6*'Ligações Agregadas'!Q10*12*Q81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P7*'Ligações Agregadas'!Q10*12*Q82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P8*'Ligações Agregadas'!Q10*12*Q83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P9*'Ligações Agregadas'!Q10*12*Q84","v":26472677.510246679},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R85*(R10-(Degraus!Q3*'Ligações Agregadas'!R10*12)-(Degraus!Q4*'Ligações Agregadas'!R10*12)-(Degraus!Q5*'Ligações Agregadas'!R10*12)-(Degraus!Q6*'Ligações Agregadas'!R10*12)-(Degraus!Q7*'Ligações Agregadas'!R10*12)-(Degraus!Q8*'Ligações Agregadas'!R10*12)-(Degraus!Q9*'Ligações Agregadas'!R10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q3*'Ligações Agregadas'!R10*12*R78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q4*'Ligações Agregadas'!R10*12*R79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q5*'Ligações Agregadas'!R10*12*R80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q6*'Ligações Agregadas'!R10*12*R81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q7*'Ligações Agregadas'!R10*12*R82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q8*'Ligações Agregadas'!R10*12*R83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q9*'Ligações Agregadas'!R10*12*R84","v":27094945.009292401},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S85*(S10-(Degraus!R3*'Ligações Agregadas'!S10*12)-(Degraus!R4*'Ligações Agregadas'!S10*12)-(Degraus!R5*'Ligações Agregadas'!S10*12)-(Degraus!R6*'Ligações Agregadas'!S10*12)-(Degraus!R7*'Ligações Agregadas'!S10*12)-(Degraus!R8*'Ligações Agregadas'!S10*12)-(Degraus!R9*'Ligações Agregadas'!S10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R3*'Ligações Agregadas'!S10*12*S78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R4*'Ligações Agregadas'!S10*12*S79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R5*'Ligações Agregadas'!S10*12*S80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R6*'Ligações Agregadas'!S10*12*S81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R7*'Ligações Agregadas'!S10*12*S82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R8*'Ligações Agregadas'!S10*12*S83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R9*'Ligações Agregadas'!S10*12*S84","v":27694021.565476857},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T85*(T10-(Degraus!S3*'Ligações Agregadas'!T10*12)-(Degraus!S4*'Ligações Agregadas'!T10*12)-(Degraus!S5*'Ligações Agregadas'!T10*12)-(Degraus!S6*'Ligações Agregadas'!T10*12)-(Degraus!S7*'Ligações Agregadas'!T10*12)-(Degraus!S8*'Ligações Agregadas'!T10*12)-(Degraus!S9*'Ligações Agregadas'!T10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S3*'Ligações Agregadas'!T10*12*T78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S4*'Ligações Agregadas'!T10*12*T79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S5*'Ligações Agregadas'!T10*12*T80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S6*'Ligações Agregadas'!T10*12*T81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S7*'Ligações Agregadas'!T10*12*T82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S8*'Ligações Agregadas'!T10*12*T83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S9*'Ligações Agregadas'!T10*12*T84","v":439591.84584662586},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U85*(U10-(Degraus!T3*'Ligações Agregadas'!U10*12)-(Degraus!T4*'Ligações Agregadas'!U10*12)-(Degraus!T5*'Ligações Agregadas'!U10*12)-(Degraus!T6*'Ligações Agregadas'!U10*12)-(Degraus!T7*'Ligações Agregadas'!U10*12)-(Degraus!T8*'Ligações Agregadas'!U10*12)-(Degraus!T9*'Ligações Agregadas'!U10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T3*'Ligações Agregadas'!U10*12*U78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T4*'Ligações Agregadas'!U10*12*U79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T5*'Ligações Agregadas'!U10*12*U80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T6*'Ligações Agregadas'!U10*12*U81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T7*'Ligações Agregadas'!U10*12*U82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T8*'Ligações Agregadas'!U10*12*U83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T9*'Ligações Agregadas'!U10*12*U84","v":458905.90965453116},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V85*(V10-(Degraus!U3*'Ligações Agregadas'!V10*12)-(Degraus!U4*'Ligações Agregadas'!V10*12)-(Degraus!U5*'Ligações Agregadas'!V10*12)-(Degraus!U6*'Ligações Agregadas'!V10*12)-(Degraus!U7*'Ligações Agregadas'!V10*12)-(Degraus!U8*'Ligações Agregadas'!V10*12)-(Degraus!U9*'Ligações Agregadas'!V10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U3*'Ligações Agregadas'!V10*12*V78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U4*'Ligações Agregadas'!V10*12*V79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U5*'Ligações Agregadas'!V10*12*V80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U6*'Ligações Agregadas'!V10*12*V81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U7*'Ligações Agregadas'!V10*12*V82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U8*'Ligações Agregadas'!V10*12*V83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U9*'Ligações Agregadas'!V10*12*V84","v":469691.58283607627},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W85*(W10-(Degraus!V3*'Ligações Agregadas'!W10*12)-(Degraus!V4*'Ligações Agregadas'!W10*12)-(Degraus!V5*'Ligações Agregadas'!W10*12)-(Degraus!V6*'Ligações Agregadas'!W10*12)-(Degraus!V7*'Ligações Agregadas'!W10*12)-(Degraus!V8*'Ligações Agregadas'!W10*12)-(Degraus!V9*'Ligações Agregadas'!W10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V3*'Ligações Agregadas'!W10*12*W78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V4*'Ligações Agregadas'!W10*12*W79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V5*'Ligações Agregadas'!W10*12*W80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V6*'Ligações Agregadas'!W10*12*W81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V7*'Ligações Agregadas'!W10*12*W82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V8*'Ligações Agregadas'!W10*12*W83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V9*'Ligações Agregadas'!W10*12*W84","v":480074.67716908932},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X85*(X10-(Degraus!W3*'Ligações Agregadas'!X10*12)-(Degraus!W4*'Ligações Agregadas'!X10*12)-(Degraus!W5*'Ligações Agregadas'!X10*12)-(Degraus!W6*'Ligações Agregadas'!X10*12)-(Degraus!W7*'Ligações Agregadas'!X10*12)-(Degraus!W8*'Ligações Agregadas'!X10*12)-(Degraus!W9*'Ligações Agregadas'!X10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W3*'Ligações Agregadas'!X10*12*X78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W4*'Ligações Agregadas'!X10*12*X79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W5*'Ligações Agregadas'!X10*12*X80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W6*'Ligações Agregadas'!X10*12*X81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W7*'Ligações Agregadas'!X10*12*X82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W8*'Ligações Agregadas'!X10*12*X83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W9*'Ligações Agregadas'!X10*12*X84","v":265484.42695596383},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y85*(Y10-(Degraus!X3*'Ligações Agregadas'!Y10*12)-(Degraus!X4*'Ligações Agregadas'!Y10*12)-(Degraus!X5*'Ligações Agregadas'!Y10*12)-(Degraus!X6*'Ligações Agregadas'!Y10*12)-(Degraus!X7*'Ligações Agregadas'!Y10*12)-(Degraus!X8*'Ligações Agregadas'!Y10*12)-(Degraus!X9*'Ligações Agregadas'!Y10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X3*'Ligações Agregadas'!Y10*12*Y78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X4*'Ligações Agregadas'!Y10*12*Y79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X5*'Ligações Agregadas'!Y10*12*Y80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X6*'Ligações Agregadas'!Y10*12*Y81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X7*'Ligações Agregadas'!Y10*12*Y82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X8*'Ligações Agregadas'!Y10*12*Y83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X9*'Ligações Agregadas'!Y10*12*Y84","v":277147.88517654722},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z85*(Z10-(Degraus!Y3*'Ligações Agregadas'!Z10*12)-(Degraus!Y4*'Ligações Agregadas'!Z10*12)-(Degraus!Y5*'Ligações Agregadas'!Z10*12)-(Degraus!Y6*'Ligações Agregadas'!Z10*12)-(Degraus!Y7*'Ligações Agregadas'!Z10*12)-(Degraus!Y8*'Ligações Agregadas'!Z10*12)-(Degraus!Y9*'Ligações Agregadas'!Z10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y3*'Ligações Agregadas'!Z10*12*Z78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y4*'Ligações Agregadas'!Z10*12*Z79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y5*'Ligações Agregadas'!Z10*12*Z80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y6*'Ligações Agregadas'!Z10*12*Z81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y7*'Ligações Agregadas'!Z10*12*Z82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y8*'Ligações Agregadas'!Z10*12*Z83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y9*'Ligações Agregadas'!Z10*12*Z84","v":283660.98763311206},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA85*(AA10-(Degraus!Z3*'Ligações Agregadas'!AA10*12)-(Degraus!Z4*'Ligações Agregadas'!AA10*12)-(Degraus!Z5*'Ligações Agregadas'!AA10*12)-(Degraus!Z6*'Ligações Agregadas'!AA10*12)-(Degraus!Z7*'Ligações Agregadas'!AA10*12)-(Degraus!Z8*'Ligações Agregadas'!AA10*12)-(Degraus!Z9*'Ligações Agregadas'!AA10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z3*'Ligações Agregadas'!AA10*12*AA78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z4*'Ligações Agregadas'!AA10*12*AA79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z5*'Ligações Agregadas'!AA10*12*AA80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z6*'Ligações Agregadas'!AA10*12*AA81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z7*'Ligações Agregadas'!AA10*12*AA82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z8*'Ligações Agregadas'!AA10*12*AA83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z9*'Ligações Agregadas'!AA10*12*AA84","v":289930.6716069745},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB85*(AB10-(Degraus!AA3*'Ligações Agregadas'!AB10*12)-(Degraus!AA4*'Ligações Agregadas'!AB10*12)-(Degraus!AA5*'Ligações Agregadas'!AB10*12)-(Degraus!AA6*'Ligações Agregadas'!AB10*12)-(Degraus!AA7*'Ligações Agregadas'!AB10*12)-(Degraus!AA8*'Ligações Agregadas'!AB10*12)-(Degraus!AA9*'Ligações Agregadas'!AB10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA3*'Ligações Agregadas'!AB10*12*AB78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA4*'Ligações Agregadas'!AB10*12*AB79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA5*'Ligações Agregadas'!AB10*12*AB80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA6*'Ligações Agregadas'!AB10*12*AB81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA7*'Ligações Agregadas'!AB10*12*AB82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA8*'Ligações Agregadas'!AB10*12*AB83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA9*'Ligações Agregadas'!AB10*12*AB84","v":979428.90618795296},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC85*(AC10-(Degraus!AB3*'Ligações Agregadas'!AC10*12)-(Degraus!AB4*'Ligações Agregadas'!AC10*12)-(Degraus!AB5*'Ligações Agregadas'!AC10*12)-(Degraus!AB6*'Ligações Agregadas'!AC10*12)-(Degraus!AB7*'Ligações Agregadas'!AC10*12)-(Degraus!AB8*'Ligações Agregadas'!AC10*12)-(Degraus!AB9*'Ligações Agregadas'!AC10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB3*'Ligações Agregadas'!AC10*12*AC78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB4*'Ligações Agregadas'!AC10*12*AC79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB5*'Ligações Agregadas'!AC10*12*AC80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB6*'Ligações Agregadas'!AC10*12*AC81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB7*'Ligações Agregadas'!AC10*12*AC82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB8*'Ligações Agregadas'!AC10*12*AC83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB9*'Ligações Agregadas'!AC10*12*AC84","v":1022465.7813031069},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD85*(AD10-(Degraus!AC3*'Ligações Agregadas'!AD10*12)-(Degraus!AC4*'Ligações Agregadas'!AD10*12)-(Degraus!AC5*'Ligações Agregadas'!AD10*12)-(Degraus!AC6*'Ligações Agregadas'!AD10*12)-(Degraus!AC7*'Ligações Agregadas'!AD10*12)-(Degraus!AC8*'Ligações Agregadas'!AD10*12)-(Degraus!AC9*'Ligações Agregadas'!AD10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC3*'Ligações Agregadas'!AD10*12*AD78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC4*'Ligações Agregadas'!AD10*12*AD79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC5*'Ligações Agregadas'!AD10*12*AD80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC6*'Ligações Agregadas'!AD10*12*AD81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC7*'Ligações Agregadas'!AD10*12*AD82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC8*'Ligações Agregadas'!AD10*12*AD83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC9*'Ligações Agregadas'!AD10*12*AD84","v":1046500.0145326178},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE85*(AE10-(Degraus!AD3*'Ligações Agregadas'!AE10*12)-(Degraus!AD4*'Ligações Agregadas'!AE10*12)-(Degraus!AD5*'Ligações Agregadas'!AE10*12)-(Degraus!AD6*'Ligações Agregadas'!AE10*12)-(Degraus!AD7*'Ligações Agregadas'!AE10*12)-(Degraus!AD8*'Ligações Agregadas'!AE10*12)-(Degraus!AD9*'Ligações Agregadas'!AE10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD3*'Ligações Agregadas'!AE10*12*AE78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD4*'Ligações Agregadas'!AE10*12*AE79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD5*'Ligações Agregadas'!AE10*12*AE80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD6*'Ligações Agregadas'!AE10*12*AE81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD7*'Ligações Agregadas'!AE10*12*AE82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD8*'Ligações Agregadas'!AE10*12*AE83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD9*'Ligações Agregadas'!AE10*12*AE84","v":1069638.5842562956},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF85*(AF10-(Degraus!AE3*'Ligações Agregadas'!AF10*12)-(Degraus!AE4*'Ligações Agregadas'!AF10*12)-(Degraus!AE5*'Ligações Agregadas'!AF10*12)-(Degraus!AE6*'Ligações Agregadas'!AF10*12)-(Degraus!AE7*'Ligações Agregadas'!AF10*12)-(Degraus!AE8*'Ligações Agregadas'!AF10*12)-(Degraus!AE9*'Ligações Agregadas'!AF10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE3*'Ligações Agregadas'!AF10*12*AF78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE4*'Ligações Agregadas'!AF10*12*AF79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE5*'Ligações Agregadas'!AF10*12*AF80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE6*'Ligações Agregadas'!AF10*12*AF81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE7*'Ligações Agregadas'!AF10*12*AF82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE8*'Ligações Agregadas'!AF10*12*AF83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE9*'Ligações Agregadas'!AF10*12*AF84","v":724026.24407903594},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG85*(AG10-(Degraus!AF3*'Ligações Agregadas'!AG10*12)-(Degraus!AF4*'Ligações Agregadas'!AG10*12)-(Degraus!AF5*'Ligações Agregadas'!AG10*12)-(Degraus!AF6*'Ligações Agregadas'!AG10*12)-(Degraus!AF7*'Ligações Agregadas'!AG10*12)-(Degraus!AF8*'Ligações Agregadas'!AG10*12)-(Degraus!AF9*'Ligações Agregadas'!AG10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF3*'Ligações Agregadas'!AG10*12*AG78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF4*'Ligações Agregadas'!AG10*12*AG79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF5*'Ligações Agregadas'!AG10*12*AG80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF6*'Ligações Agregadas'!AG10*12*AG81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF7*'Ligações Agregadas'!AG10*12*AG82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF8*'Ligações Agregadas'!AG10*12*AG83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF9*'Ligações Agregadas'!AG10*12*AG84","v":755839.67821978615},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH85*(AH10-(Degraus!AG3*'Ligações Agregadas'!AH10*12)-(Degraus!AG4*'Ligações Agregadas'!AH10*12)-(Degraus!AG5*'Ligações Agregadas'!AH10*12)-(Degraus!AG6*'Ligações Agregadas'!AH10*12)-(Degraus!AG7*'Ligações Agregadas'!AH10*12)-(Degraus!AG8*'Ligações Agregadas'!AH10*12)-(Degraus!AG9*'Ligações Agregadas'!AH10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG3*'Ligações Agregadas'!AH10*12*AH78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG4*'Ligações Agregadas'!AH10*12*AH79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG5*'Ligações Agregadas'!AH10*12*AH80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG6*'Ligações Agregadas'!AH10*12*AH81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG7*'Ligações Agregadas'!AH10*12*AH82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG8*'Ligações Agregadas'!AH10*12*AH83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG9*'Ligações Agregadas'!AH10*12*AH84","v":773605.93274154468},{"$f":"VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI85*(AI10-(Degraus!AH3*'Ligações Agregadas'!AI10*12)-(Degraus!AH4*'Ligações Agregadas'!AI10*12)-(Degraus!AH5*'Ligações Agregadas'!AI10*12)-(Degraus!AH6*'Ligações Agregadas'!AI10*12)-(Degraus!AH7*'Ligações Agregadas'!AI10*12)-(Degraus!AH8*'Ligações Agregadas'!AI10*12)-(Degraus!AH9*'Ligações Agregadas'!AI10*12))+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH3*'Ligações Agregadas'!AI10*12*AI78+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH4*'Ligações Agregadas'!AI10*12*AI79+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH5*'Ligações Agregadas'!AI10*12*AI80+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH6*'Ligações Agregadas'!AI10*12*AI81+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH7*'Ligações Agregadas'!AI10*12*AI82+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH8*'Ligações Agregadas'!AI10*12*AI83+VLOOKUP('Volumes Agregados L'!$B160,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH9*'Ligações Agregadas'!AI10*12*AI84","v":790709.82942262827},null,383044919.54330814]
[null,"INATIVO + SANEPAR",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D86*D11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E86*E11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F86*F11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G86*G11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H86*H11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I86*I11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J86*J11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K86*K11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L86*L11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M86*M11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N86*N11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O86*O11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P86*P11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q86*Q11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R86*R11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S86*S11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T86*T11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U86*U11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V86*V11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W86*W11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X86*X11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y86*Y11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z86*Z11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA86*AA11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB86*AB11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC86*AC11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD86*AD11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE86*AE11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF86*AF11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG86*AG11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH86*AH11","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B161,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI86*AI11","v":0},null,0]
[null,"INATIVO + SANEPAR",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D87*(D12-Degraus!C11*'Ligações Agregadas'!D12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D12*12*D86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E87*(E12-Degraus!D11*'Ligações Agregadas'!E12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E12*12*E86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F87*(F12-Degraus!E11*'Ligações Agregadas'!F12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F12*12*F86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G87*(G12-Degraus!F11*'Ligações Agregadas'!G12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G12*12*G86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H87*(H12-Degraus!G11*'Ligações Agregadas'!H12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H12*12*H86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I87*(I12-Degraus!H11*'Ligações Agregadas'!I12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I12*12*I86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J87*(J12-Degraus!I11*'Ligações Agregadas'!J12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J12*12*J86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K87*(K12-Degraus!J11*'Ligações Agregadas'!K12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K12*12*K86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L87*(L12-Degraus!K11*'Ligações Agregadas'!L12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L12*12*L86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M87*(M12-Degraus!L11*'Ligações Agregadas'!M12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M12*12*M86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N87*(N12-Degraus!M11*'Ligações Agregadas'!N12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N12*12*N86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O87*(O12-Degraus!N11*'Ligações Agregadas'!O12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O12*12*O86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P87*(P12-Degraus!O11*'Ligações Agregadas'!P12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P12*12*P86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q87*(Q12-Degraus!P11*'Ligações Agregadas'!Q12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q12*12*Q86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R87*(R12-Degraus!Q11*'Ligações Agregadas'!R12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R12*12*R86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S87*(S12-Degraus!R11*'Ligações Agregadas'!S12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S12*12*S86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T87*(T12-Degraus!S11*'Ligações Agregadas'!T12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T12*12*T86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U87*(U12-Degraus!T11*'Ligações Agregadas'!U12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U12*12*U86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V87*(V12-Degraus!U11*'Ligações Agregadas'!V12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V12*12*V86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W87*(W12-Degraus!V11*'Ligações Agregadas'!W12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W12*12*W86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X87*(X12-Degraus!W11*'Ligações Agregadas'!X12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X12*12*X86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y87*(Y12-Degraus!X11*'Ligações Agregadas'!Y12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y12*12*Y86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z87*(Z12-Degraus!Y11*'Ligações Agregadas'!Z12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z12*12*Z86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA87*(AA12-Degraus!Z11*'Ligações Agregadas'!AA12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA12*12*AA86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB87*(AB12-Degraus!AA11*'Ligações Agregadas'!AB12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB12*12*AB86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC87*(AC12-Degraus!AB11*'Ligações Agregadas'!AC12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC12*12*AC86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD87*(AD12-Degraus!AC11*'Ligações Agregadas'!AD12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD12*12*AD86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE87*(AE12-Degraus!AD11*'Ligações Agregadas'!AE12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE12*12*AE86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF87*(AF12-Degraus!AE11*'Ligações Agregadas'!AF12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF12*12*AF86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG87*(AG12-Degraus!AF11*'Ligações Agregadas'!AG12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG12*12*AG86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH87*(AH12-Degraus!AG11*'Ligações Agregadas'!AH12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH12*12*AH86","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI87*(AI12-Degraus!AH11*'Ligações Agregadas'!AI12*12)+VLOOKUP('Volumes Agregados L'!$B162,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI12*12*AI86","v":0},null,0]
[null,"INATIVO + SANEPAR",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D88*(D13-(Degraus!C11*'Ligações Agregadas'!D13*12)-(Degraus!C12*'Ligações Agregadas'!D13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D13*12*D86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Ligações Agregadas'!D13*12*D87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E88*(E13-(Degraus!D11*'Ligações Agregadas'!E13*12)-(Degraus!D12*'Ligações Agregadas'!E13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E13*12*E86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Ligações Agregadas'!E13*12*E87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F88*(F13-(Degraus!E11*'Ligações Agregadas'!F13*12)-(Degraus!E12*'Ligações Agregadas'!F13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F13*12*F86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Ligações Agregadas'!F13*12*F87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G88*(G13-(Degraus!F11*'Ligações Agregadas'!G13*12)-(Degraus!F12*'Ligações Agregadas'!G13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G13*12*G86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Ligações Agregadas'!G13*12*G87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H88*(H13-(Degraus!G11*'Ligações Agregadas'!H13*12)-(Degraus!G12*'Ligações Agregadas'!H13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H13*12*H86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Ligações Agregadas'!H13*12*H87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I88*(I13-(Degraus!H11*'Ligações Agregadas'!I13*12)-(Degraus!H12*'Ligações Agregadas'!I13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I13*12*I86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Ligações Agregadas'!I13*12*I87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J88*(J13-(Degraus!I11*'Ligações Agregadas'!J13*12)-(Degraus!I12*'Ligações Agregadas'!J13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J13*12*J86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Ligações Agregadas'!J13*12*J87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K88*(K13-(Degraus!J11*'Ligações Agregadas'!K13*12)-(Degraus!J12*'Ligações Agregadas'!K13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K13*12*K86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Ligações Agregadas'!K13*12*K87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L88*(L13-(Degraus!K11*'Ligações Agregadas'!L13*12)-(Degraus!K12*'Ligações Agregadas'!L13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L13*12*L86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Ligações Agregadas'!L13*12*L87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M88*(M13-(Degraus!L11*'Ligações Agregadas'!M13*12)-(Degraus!L12*'Ligações Agregadas'!M13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M13*12*M86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Ligações Agregadas'!M13*12*M87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N88*(N13-(Degraus!M11*'Ligações Agregadas'!N13*12)-(Degraus!M12*'Ligações Agregadas'!N13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N13*12*N86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Ligações Agregadas'!N13*12*N87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O88*(O13-(Degraus!N11*'Ligações Agregadas'!O13*12)-(Degraus!N12*'Ligações Agregadas'!O13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O13*12*O86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Ligações Agregadas'!O13*12*O87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P88*(P13-(Degraus!O11*'Ligações Agregadas'!P13*12)-(Degraus!O12*'Ligações Agregadas'!P13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P13*12*P86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Ligações Agregadas'!P13*12*P87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q88*(Q13-(Degraus!P11*'Ligações Agregadas'!Q13*12)-(Degraus!P12*'Ligações Agregadas'!Q13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q13*12*Q86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Ligações Agregadas'!Q13*12*Q87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R88*(R13-(Degraus!Q11*'Ligações Agregadas'!R13*12)-(Degraus!Q12*'Ligações Agregadas'!R13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R13*12*R86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Ligações Agregadas'!R13*12*R87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S88*(S13-(Degraus!R11*'Ligações Agregadas'!S13*12)-(Degraus!R12*'Ligações Agregadas'!S13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S13*12*S86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Ligações Agregadas'!S13*12*S87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T88*(T13-(Degraus!S11*'Ligações Agregadas'!T13*12)-(Degraus!S12*'Ligações Agregadas'!T13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T13*12*T86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Ligações Agregadas'!T13*12*T87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U88*(U13-(Degraus!T11*'Ligações Agregadas'!U13*12)-(Degraus!T12*'Ligações Agregadas'!U13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U13*12*U86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Ligações Agregadas'!U13*12*U87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V88*(V13-(Degraus!U11*'Ligações Agregadas'!V13*12)-(Degraus!U12*'Ligações Agregadas'!V13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V13*12*V86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Ligações Agregadas'!V13*12*V87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W88*(W13-(Degraus!V11*'Ligações Agregadas'!W13*12)-(Degraus!V12*'Ligações Agregadas'!W13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W13*12*W86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Ligações Agregadas'!W13*12*W87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X88*(X13-(Degraus!W11*'Ligações Agregadas'!X13*12)-(Degraus!W12*'Ligações Agregadas'!X13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X13*12*X86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Ligações Agregadas'!X13*12*X87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y88*(Y13-(Degraus!X11*'Ligações Agregadas'!Y13*12)-(Degraus!X12*'Ligações Agregadas'!Y13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y13*12*Y86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Ligações Agregadas'!Y13*12*Y87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z88*(Z13-(Degraus!Y11*'Ligações Agregadas'!Z13*12)-(Degraus!Y12*'Ligações Agregadas'!Z13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z13*12*Z86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Ligações Agregadas'!Z13*12*Z87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA88*(AA13-(Degraus!Z11*'Ligações Agregadas'!AA13*12)-(Degraus!Z12*'Ligações Agregadas'!AA13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA13*12*AA86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Ligações Agregadas'!AA13*12*AA87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB88*(AB13-(Degraus!AA11*'Ligações Agregadas'!AB13*12)-(Degraus!AA12*'Ligações Agregadas'!AB13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB13*12*AB86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Ligações Agregadas'!AB13*12*AB87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC88*(AC13-(Degraus!AB11*'Ligações Agregadas'!AC13*12)-(Degraus!AB12*'Ligações Agregadas'!AC13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC13*12*AC86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Ligações Agregadas'!AC13*12*AC87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD88*(AD13-(Degraus!AC11*'Ligações Agregadas'!AD13*12)-(Degraus!AC12*'Ligações Agregadas'!AD13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD13*12*AD86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Ligações Agregadas'!AD13*12*AD87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE88*(AE13-(Degraus!AD11*'Ligações Agregadas'!AE13*12)-(Degraus!AD12*'Ligações Agregadas'!AE13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE13*12*AE86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Ligações Agregadas'!AE13*12*AE87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF88*(AF13-(Degraus!AE11*'Ligações Agregadas'!AF13*12)-(Degraus!AE12*'Ligações Agregadas'!AF13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF13*12*AF86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Ligações Agregadas'!AF13*12*AF87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG88*(AG13-(Degraus!AF11*'Ligações Agregadas'!AG13*12)-(Degraus!AF12*'Ligações Agregadas'!AG13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG13*12*AG86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Ligações Agregadas'!AG13*12*AG87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH88*(AH13-(Degraus!AG11*'Ligações Agregadas'!AH13*12)-(Degraus!AG12*'Ligações Agregadas'!AH13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH13*12*AH86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Ligações Agregadas'!AH13*12*AH87","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI88*(AI13-(Degraus!AH11*'Ligações Agregadas'!AI13*12)-(Degraus!AH12*'Ligações Agregadas'!AI13*12))+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI13*12*AI86+VLOOKUP('Volumes Agregados L'!$B163,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Ligações Agregadas'!AI13*12*AI87","v":0},null,0]
[null,"INATIVO + SANEPAR",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D89*(D14-(Degraus!C11*'Ligações Agregadas'!D14*12)-(Degraus!C12*'Ligações Agregadas'!D14*12)-(Degraus!C13*'Ligações Agregadas'!D14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D14*12*D86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Ligações Agregadas'!D14*12*D87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Ligações Agregadas'!D14*12*D88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E89*(E14-(Degraus!D11*'Ligações Agregadas'!E14*12)-(Degraus!D12*'Ligações Agregadas'!E14*12)-(Degraus!D13*'Ligações Agregadas'!E14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E14*12*E86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Ligações Agregadas'!E14*12*E87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Ligações Agregadas'!E14*12*E88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F89*(F14-(Degraus!E11*'Ligações Agregadas'!F14*12)-(Degraus!E12*'Ligações Agregadas'!F14*12)-(Degraus!E13*'Ligações Agregadas'!F14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F14*12*F86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Ligações Agregadas'!F14*12*F87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Ligações Agregadas'!F14*12*F88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G89*(G14-(Degraus!F11*'Ligações Agregadas'!G14*12)-(Degraus!F12*'Ligações Agregadas'!G14*12)-(Degraus!F13*'Ligações Agregadas'!G14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G14*12*G86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Ligações Agregadas'!G14*12*G87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Ligações Agregadas'!G14*12*G88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H89*(H14-(Degraus!G11*'Ligações Agregadas'!H14*12)-(Degraus!G12*'Ligações Agregadas'!H14*12)-(Degraus!G13*'Ligações Agregadas'!H14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H14*12*H86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Ligações Agregadas'!H14*12*H87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Ligações Agregadas'!H14*12*H88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I89*(I14-(Degraus!H11*'Ligações Agregadas'!I14*12)-(Degraus!H12*'Ligações Agregadas'!I14*12)-(Degraus!H13*'Ligações Agregadas'!I14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I14*12*I86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Ligações Agregadas'!I14*12*I87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Ligações Agregadas'!I14*12*I88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J89*(J14-(Degraus!I11*'Ligações Agregadas'!J14*12)-(Degraus!I12*'Ligações Agregadas'!J14*12)-(Degraus!I13*'Ligações Agregadas'!J14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J14*12*J86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Ligações Agregadas'!J14*12*J87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Ligações Agregadas'!J14*12*J88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K89*(K14-(Degraus!J11*'Ligações Agregadas'!K14*12)-(Degraus!J12*'Ligações Agregadas'!K14*12)-(Degraus!J13*'Ligações Agregadas'!K14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K14*12*K86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Ligações Agregadas'!K14*12*K87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Ligações Agregadas'!K14*12*K88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L89*(L14-(Degraus!K11*'Ligações Agregadas'!L14*12)-(Degraus!K12*'Ligações Agregadas'!L14*12)-(Degraus!K13*'Ligações Agregadas'!L14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L14*12*L86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Ligações Agregadas'!L14*12*L87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Ligações Agregadas'!L14*12*L88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M89*(M14-(Degraus!L11*'Ligações Agregadas'!M14*12)-(Degraus!L12*'Ligações Agregadas'!M14*12)-(Degraus!L13*'Ligações Agregadas'!M14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M14*12*M86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Ligações Agregadas'!M14*12*M87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Ligações Agregadas'!M14*12*M88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N89*(N14-(Degraus!M11*'Ligações Agregadas'!N14*12)-(Degraus!M12*'Ligações Agregadas'!N14*12)-(Degraus!M13*'Ligações Agregadas'!N14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N14*12*N86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Ligações Agregadas'!N14*12*N87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Ligações Agregadas'!N14*12*N88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O89*(O14-(Degraus!N11*'Ligações Agregadas'!O14*12)-(Degraus!N12*'Ligações Agregadas'!O14*12)-(Degraus!N13*'Ligações Agregadas'!O14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O14*12*O86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Ligações Agregadas'!O14*12*O87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Ligações Agregadas'!O14*12*O88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P89*(P14-(Degraus!O11*'Ligações Agregadas'!P14*12)-(Degraus!O12*'Ligações Agregadas'!P14*12)-(Degraus!O13*'Ligações Agregadas'!P14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P14*12*P86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Ligações Agregadas'!P14*12*P87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Ligações Agregadas'!P14*12*P88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q89*(Q14-(Degraus!P11*'Ligações Agregadas'!Q14*12)-(Degraus!P12*'Ligações Agregadas'!Q14*12)-(Degraus!P13*'Ligações Agregadas'!Q14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q14*12*Q86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Ligações Agregadas'!Q14*12*Q87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Ligações Agregadas'!Q14*12*Q88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R89*(R14-(Degraus!Q11*'Ligações Agregadas'!R14*12)-(Degraus!Q12*'Ligações Agregadas'!R14*12)-(Degraus!Q13*'Ligações Agregadas'!R14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R14*12*R86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Ligações Agregadas'!R14*12*R87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Ligações Agregadas'!R14*12*R88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S89*(S14-(Degraus!R11*'Ligações Agregadas'!S14*12)-(Degraus!R12*'Ligações Agregadas'!S14*12)-(Degraus!R13*'Ligações Agregadas'!S14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S14*12*S86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Ligações Agregadas'!S14*12*S87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Ligações Agregadas'!S14*12*S88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T89*(T14-(Degraus!S11*'Ligações Agregadas'!T14*12)-(Degraus!S12*'Ligações Agregadas'!T14*12)-(Degraus!S13*'Ligações Agregadas'!T14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T14*12*T86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Ligações Agregadas'!T14*12*T87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Ligações Agregadas'!T14*12*T88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U89*(U14-(Degraus!T11*'Ligações Agregadas'!U14*12)-(Degraus!T12*'Ligações Agregadas'!U14*12)-(Degraus!T13*'Ligações Agregadas'!U14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U14*12*U86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Ligações Agregadas'!U14*12*U87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Ligações Agregadas'!U14*12*U88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V89*(V14-(Degraus!U11*'Ligações Agregadas'!V14*12)-(Degraus!U12*'Ligações Agregadas'!V14*12)-(Degraus!U13*'Ligações Agregadas'!V14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V14*12*V86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Ligações Agregadas'!V14*12*V87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Ligações Agregadas'!V14*12*V88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W89*(W14-(Degraus!V11*'Ligações Agregadas'!W14*12)-(Degraus!V12*'Ligações Agregadas'!W14*12)-(Degraus!V13*'Ligações Agregadas'!W14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W14*12*W86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Ligações Agregadas'!W14*12*W87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Ligações Agregadas'!W14*12*W88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X89*(X14-(Degraus!W11*'Ligações Agregadas'!X14*12)-(Degraus!W12*'Ligações Agregadas'!X14*12)-(Degraus!W13*'Ligações Agregadas'!X14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X14*12*X86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Ligações Agregadas'!X14*12*X87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Ligações Agregadas'!X14*12*X88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y89*(Y14-(Degraus!X11*'Ligações Agregadas'!Y14*12)-(Degraus!X12*'Ligações Agregadas'!Y14*12)-(Degraus!X13*'Ligações Agregadas'!Y14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y14*12*Y86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Ligações Agregadas'!Y14*12*Y87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Ligações Agregadas'!Y14*12*Y88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z89*(Z14-(Degraus!Y11*'Ligações Agregadas'!Z14*12)-(Degraus!Y12*'Ligações Agregadas'!Z14*12)-(Degraus!Y13*'Ligações Agregadas'!Z14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z14*12*Z86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Ligações Agregadas'!Z14*12*Z87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Ligações Agregadas'!Z14*12*Z88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA89*(AA14-(Degraus!Z11*'Ligações Agregadas'!AA14*12)-(Degraus!Z12*'Ligações Agregadas'!AA14*12)-(Degraus!Z13*'Ligações Agregadas'!AA14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA14*12*AA86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Ligações Agregadas'!AA14*12*AA87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Ligações Agregadas'!AA14*12*AA88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB89*(AB14-(Degraus!AA11*'Ligações Agregadas'!AB14*12)-(Degraus!AA12*'Ligações Agregadas'!AB14*12)-(Degraus!AA13*'Ligações Agregadas'!AB14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB14*12*AB86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Ligações Agregadas'!AB14*12*AB87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Ligações Agregadas'!AB14*12*AB88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC89*(AC14-(Degraus!AB11*'Ligações Agregadas'!AC14*12)-(Degraus!AB12*'Ligações Agregadas'!AC14*12)-(Degraus!AB13*'Ligações Agregadas'!AC14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC14*12*AC86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Ligações Agregadas'!AC14*12*AC87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Ligações Agregadas'!AC14*12*AC88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD89*(AD14-(Degraus!AC11*'Ligações Agregadas'!AD14*12)-(Degraus!AC12*'Ligações Agregadas'!AD14*12)-(Degraus!AC13*'Ligações Agregadas'!AD14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD14*12*AD86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Ligações Agregadas'!AD14*12*AD87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Ligações Agregadas'!AD14*12*AD88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE89*(AE14-(Degraus!AD11*'Ligações Agregadas'!AE14*12)-(Degraus!AD12*'Ligações Agregadas'!AE14*12)-(Degraus!AD13*'Ligações Agregadas'!AE14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE14*12*AE86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Ligações Agregadas'!AE14*12*AE87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Ligações Agregadas'!AE14*12*AE88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF89*(AF14-(Degraus!AE11*'Ligações Agregadas'!AF14*12)-(Degraus!AE12*'Ligações Agregadas'!AF14*12)-(Degraus!AE13*'Ligações Agregadas'!AF14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF14*12*AF86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Ligações Agregadas'!AF14*12*AF87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Ligações Agregadas'!AF14*12*AF88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG89*(AG14-(Degraus!AF11*'Ligações Agregadas'!AG14*12)-(Degraus!AF12*'Ligações Agregadas'!AG14*12)-(Degraus!AF13*'Ligações Agregadas'!AG14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG14*12*AG86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Ligações Agregadas'!AG14*12*AG87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Ligações Agregadas'!AG14*12*AG88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH89*(AH14-(Degraus!AG11*'Ligações Agregadas'!AH14*12)-(Degraus!AG12*'Ligações Agregadas'!AH14*12)-(Degraus!AG13*'Ligações Agregadas'!AH14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH14*12*AH86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Ligações Agregadas'!AH14*12*AH87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Ligações Agregadas'!AH14*12*AH88","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B164,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI89*(AI14-(Degraus!AH11*'Ligações Agregadas'!AI14*12)-(Degraus!AH12*'Ligações Agregadas'!AI14*12)-(Degraus!AH13*'Ligações Agregadas'!AI14*12))+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI14*12*AI86+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Ligações Agregadas'!AI14*12*AI87+VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Ligações Agregadas'!AI14*12*AI88","v":0},null,0]
[null,"INATIVO + SANEPAR",5,{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D90*(D15-(Degraus!C11*'Ligações Agregadas'!D15*12)-(Degraus!C12*'Ligações Agregadas'!D15*12)-(Degraus!C13*'Ligações Agregadas'!D15*12)-(Degraus!C14*'Ligações Agregadas'!D15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D15*12*D86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Ligações Agregadas'!D15*12*D87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Ligações Agregadas'!D15*12*D88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Ligações Agregadas'!D15*12*D89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E90*(E15-(Degraus!D11*'Ligações Agregadas'!E15*12)-(Degraus!D12*'Ligações Agregadas'!E15*12)-(Degraus!D13*'Ligações Agregadas'!E15*12)-(Degraus!D14*'Ligações Agregadas'!E15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E15*12*E86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Ligações Agregadas'!E15*12*E87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Ligações Agregadas'!E15*12*E88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Ligações Agregadas'!E15*12*E89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F90*(F15-(Degraus!E11*'Ligações Agregadas'!F15*12)-(Degraus!E12*'Ligações Agregadas'!F15*12)-(Degraus!E13*'Ligações Agregadas'!F15*12)-(Degraus!E14*'Ligações Agregadas'!F15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F15*12*F86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Ligações Agregadas'!F15*12*F87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Ligações Agregadas'!F15*12*F88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Ligações Agregadas'!F15*12*F89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G90*(G15-(Degraus!F11*'Ligações Agregadas'!G15*12)-(Degraus!F12*'Ligações Agregadas'!G15*12)-(Degraus!F13*'Ligações Agregadas'!G15*12)-(Degraus!F14*'Ligações Agregadas'!G15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G15*12*G86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Ligações Agregadas'!G15*12*G87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Ligações Agregadas'!G15*12*G88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Ligações Agregadas'!G15*12*G89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H90*(H15-(Degraus!G11*'Ligações Agregadas'!H15*12)-(Degraus!G12*'Ligações Agregadas'!H15*12)-(Degraus!G13*'Ligações Agregadas'!H15*12)-(Degraus!G14*'Ligações Agregadas'!H15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H15*12*H86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Ligações Agregadas'!H15*12*H87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Ligações Agregadas'!H15*12*H88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Ligações Agregadas'!H15*12*H89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I90*(I15-(Degraus!H11*'Ligações Agregadas'!I15*12)-(Degraus!H12*'Ligações Agregadas'!I15*12)-(Degraus!H13*'Ligações Agregadas'!I15*12)-(Degraus!H14*'Ligações Agregadas'!I15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I15*12*I86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Ligações Agregadas'!I15*12*I87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Ligações Agregadas'!I15*12*I88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Ligações Agregadas'!I15*12*I89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J90*(J15-(Degraus!I11*'Ligações Agregadas'!J15*12)-(Degraus!I12*'Ligações Agregadas'!J15*12)-(Degraus!I13*'Ligações Agregadas'!J15*12)-(Degraus!I14*'Ligações Agregadas'!J15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J15*12*J86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Ligações Agregadas'!J15*12*J87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Ligações Agregadas'!J15*12*J88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Ligações Agregadas'!J15*12*J89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K90*(K15-(Degraus!J11*'Ligações Agregadas'!K15*12)-(Degraus!J12*'Ligações Agregadas'!K15*12)-(Degraus!J13*'Ligações Agregadas'!K15*12)-(Degraus!J14*'Ligações Agregadas'!K15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K15*12*K86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Ligações Agregadas'!K15*12*K87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Ligações Agregadas'!K15*12*K88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Ligações Agregadas'!K15*12*K89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L90*(L15-(Degraus!K11*'Ligações Agregadas'!L15*12)-(Degraus!K12*'Ligações Agregadas'!L15*12)-(Degraus!K13*'Ligações Agregadas'!L15*12)-(Degraus!K14*'Ligações Agregadas'!L15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L15*12*L86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Ligações Agregadas'!L15*12*L87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Ligações Agregadas'!L15*12*L88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Ligações Agregadas'!L15*12*L89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M90*(M15-(Degraus!L11*'Ligações Agregadas'!M15*12)-(Degraus!L12*'Ligações Agregadas'!M15*12)-(Degraus!L13*'Ligações Agregadas'!M15*12)-(Degraus!L14*'Ligações Agregadas'!M15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M15*12*M86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Ligações Agregadas'!M15*12*M87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Ligações Agregadas'!M15*12*M88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Ligações Agregadas'!M15*12*M89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N90*(N15-(Degraus!M11*'Ligações Agregadas'!N15*12)-(Degraus!M12*'Ligações Agregadas'!N15*12)-(Degraus!M13*'Ligações Agregadas'!N15*12)-(Degraus!M14*'Ligações Agregadas'!N15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N15*12*N86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Ligações Agregadas'!N15*12*N87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Ligações Agregadas'!N15*12*N88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Ligações Agregadas'!N15*12*N89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O90*(O15-(Degraus!N11*'Ligações Agregadas'!O15*12)-(Degraus!N12*'Ligações Agregadas'!O15*12)-(Degraus!N13*'Ligações Agregadas'!O15*12)-(Degraus!N14*'Ligações Agregadas'!O15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O15*12*O86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Ligações Agregadas'!O15*12*O87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Ligações Agregadas'!O15*12*O88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Ligações Agregadas'!O15*12*O89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P90*(P15-(Degraus!O11*'Ligações Agregadas'!P15*12)-(Degraus!O12*'Ligações Agregadas'!P15*12)-(Degraus!O13*'Ligações Agregadas'!P15*12)-(Degraus!O14*'Ligações Agregadas'!P15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P15*12*P86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Ligações Agregadas'!P15*12*P87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Ligações Agregadas'!P15*12*P88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Ligações Agregadas'!P15*12*P89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q90*(Q15-(Degraus!P11*'Ligações Agregadas'!Q15*12)-(Degraus!P12*'Ligações Agregadas'!Q15*12)-(Degraus!P13*'Ligações Agregadas'!Q15*12)-(Degraus!P14*'Ligações Agregadas'!Q15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q15*12*Q86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Ligações Agregadas'!Q15*12*Q87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Ligações Agregadas'!Q15*12*Q88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Ligações Agregadas'!Q15*12*Q89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R90*(R15-(Degraus!Q11*'Ligações Agregadas'!R15*12)-(Degraus!Q12*'Ligações Agregadas'!R15*12)-(Degraus!Q13*'Ligações Agregadas'!R15*12)-(Degraus!Q14*'Ligações Agregadas'!R15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R15*12*R86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Ligações Agregadas'!R15*12*R87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Ligações Agregadas'!R15*12*R88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Ligações Agregadas'!R15*12*R89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S90*(S15-(Degraus!R11*'Ligações Agregadas'!S15*12)-(Degraus!R12*'Ligações Agregadas'!S15*12)-(Degraus!R13*'Ligações Agregadas'!S15*12)-(Degraus!R14*'Ligações Agregadas'!S15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S15*12*S86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Ligações Agregadas'!S15*12*S87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Ligações Agregadas'!S15*12*S88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Ligações Agregadas'!S15*12*S89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T90*(T15-(Degraus!S11*'Ligações Agregadas'!T15*12)-(Degraus!S12*'Ligações Agregadas'!T15*12)-(Degraus!S13*'Ligações Agregadas'!T15*12)-(Degraus!S14*'Ligações Agregadas'!T15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T15*12*T86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Ligações Agregadas'!T15*12*T87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Ligações Agregadas'!T15*12*T88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Ligações Agregadas'!T15*12*T89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U90*(U15-(Degraus!T11*'Ligações Agregadas'!U15*12)-(Degraus!T12*'Ligações Agregadas'!U15*12)-(Degraus!T13*'Ligações Agregadas'!U15*12)-(Degraus!T14*'Ligações Agregadas'!U15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U15*12*U86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Ligações Agregadas'!U15*12*U87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Ligações Agregadas'!U15*12*U88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Ligações Agregadas'!U15*12*U89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V90*(V15-(Degraus!U11*'Ligações Agregadas'!V15*12)-(Degraus!U12*'Ligações Agregadas'!V15*12)-(Degraus!U13*'Ligações Agregadas'!V15*12)-(Degraus!U14*'Ligações Agregadas'!V15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V15*12*V86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Ligações Agregadas'!V15*12*V87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Ligações Agregadas'!V15*12*V88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Ligações Agregadas'!V15*12*V89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W90*(W15-(Degraus!V11*'Ligações Agregadas'!W15*12)-(Degraus!V12*'Ligações Agregadas'!W15*12)-(Degraus!V13*'Ligações Agregadas'!W15*12)-(Degraus!V14*'Ligações Agregadas'!W15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W15*12*W86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Ligações Agregadas'!W15*12*W87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Ligações Agregadas'!W15*12*W88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Ligações Agregadas'!W15*12*W89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X90*(X15-(Degraus!W11*'Ligações Agregadas'!X15*12)-(Degraus!W12*'Ligações Agregadas'!X15*12)-(Degraus!W13*'Ligações Agregadas'!X15*12)-(Degraus!W14*'Ligações Agregadas'!X15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X15*12*X86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Ligações Agregadas'!X15*12*X87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Ligações Agregadas'!X15*12*X88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Ligações Agregadas'!X15*12*X89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y90*(Y15-(Degraus!X11*'Ligações Agregadas'!Y15*12)-(Degraus!X12*'Ligações Agregadas'!Y15*12)-(Degraus!X13*'Ligações Agregadas'!Y15*12)-(Degraus!X14*'Ligações Agregadas'!Y15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y15*12*Y86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Ligações Agregadas'!Y15*12*Y87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Ligações Agregadas'!Y15*12*Y88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Ligações Agregadas'!Y15*12*Y89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z90*(Z15-(Degraus!Y11*'Ligações Agregadas'!Z15*12)-(Degraus!Y12*'Ligações Agregadas'!Z15*12)-(Degraus!Y13*'Ligações Agregadas'!Z15*12)-(Degraus!Y14*'Ligações Agregadas'!Z15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z15*12*Z86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Ligações Agregadas'!Z15*12*Z87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Ligações Agregadas'!Z15*12*Z88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Ligações Agregadas'!Z15*12*Z89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA90*(AA15-(Degraus!Z11*'Ligações Agregadas'!AA15*12)-(Degraus!Z12*'Ligações Agregadas'!AA15*12)-(Degraus!Z13*'Ligações Agregadas'!AA15*12)-(Degraus!Z14*'Ligações Agregadas'!AA15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA15*12*AA86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Ligações Agregadas'!AA15*12*AA87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Ligações Agregadas'!AA15*12*AA88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Ligações Agregadas'!AA15*12*AA89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB90*(AB15-(Degraus!AA11*'Ligações Agregadas'!AB15*12)-(Degraus!AA12*'Ligações Agregadas'!AB15*12)-(Degraus!AA13*'Ligações Agregadas'!AB15*12)-(Degraus!AA14*'Ligações Agregadas'!AB15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB15*12*AB86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Ligações Agregadas'!AB15*12*AB87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Ligações Agregadas'!AB15*12*AB88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Ligações Agregadas'!AB15*12*AB89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC90*(AC15-(Degraus!AB11*'Ligações Agregadas'!AC15*12)-(Degraus!AB12*'Ligações Agregadas'!AC15*12)-(Degraus!AB13*'Ligações Agregadas'!AC15*12)-(Degraus!AB14*'Ligações Agregadas'!AC15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC15*12*AC86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Ligações Agregadas'!AC15*12*AC87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Ligações Agregadas'!AC15*12*AC88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Ligações Agregadas'!AC15*12*AC89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD90*(AD15-(Degraus!AC11*'Ligações Agregadas'!AD15*12)-(Degraus!AC12*'Ligações Agregadas'!AD15*12)-(Degraus!AC13*'Ligações Agregadas'!AD15*12)-(Degraus!AC14*'Ligações Agregadas'!AD15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD15*12*AD86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Ligações Agregadas'!AD15*12*AD87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Ligações Agregadas'!AD15*12*AD88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Ligações Agregadas'!AD15*12*AD89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE90*(AE15-(Degraus!AD11*'Ligações Agregadas'!AE15*12)-(Degraus!AD12*'Ligações Agregadas'!AE15*12)-(Degraus!AD13*'Ligações Agregadas'!AE15*12)-(Degraus!AD14*'Ligações Agregadas'!AE15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE15*12*AE86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Ligações Agregadas'!AE15*12*AE87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Ligações Agregadas'!AE15*12*AE88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Ligações Agregadas'!AE15*12*AE89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF90*(AF15-(Degraus!AE11*'Ligações Agregadas'!AF15*12)-(Degraus!AE12*'Ligações Agregadas'!AF15*12)-(Degraus!AE13*'Ligações Agregadas'!AF15*12)-(Degraus!AE14*'Ligações Agregadas'!AF15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF15*12*AF86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Ligações Agregadas'!AF15*12*AF87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Ligações Agregadas'!AF15*12*AF88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Ligações Agregadas'!AF15*12*AF89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG90*(AG15-(Degraus!AF11*'Ligações Agregadas'!AG15*12)-(Degraus!AF12*'Ligações Agregadas'!AG15*12)-(Degraus!AF13*'Ligações Agregadas'!AG15*12)-(Degraus!AF14*'Ligações Agregadas'!AG15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG15*12*AG86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Ligações Agregadas'!AG15*12*AG87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Ligações Agregadas'!AG15*12*AG88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Ligações Agregadas'!AG15*12*AG89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH90*(AH15-(Degraus!AG11*'Ligações Agregadas'!AH15*12)-(Degraus!AG12*'Ligações Agregadas'!AH15*12)-(Degraus!AG13*'Ligações Agregadas'!AH15*12)-(Degraus!AG14*'Ligações Agregadas'!AH15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH15*12*AH86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Ligações Agregadas'!AH15*12*AH87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Ligações Agregadas'!AH15*12*AH88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Ligações Agregadas'!AH15*12*AH89","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI90*(AI15-(Degraus!AH11*'Ligações Agregadas'!AI15*12)-(Degraus!AH12*'Ligações Agregadas'!AI15*12)-(Degraus!AH13*'Ligações Agregadas'!AI15*12)-(Degraus!AH14*'Ligações Agregadas'!AI15*12))+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI15*12*AI86+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Ligações Agregadas'!AI15*12*AI87+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Ligações Agregadas'!AI15*12*AI88+VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Ligações Agregadas'!AI15*12*AI89","v":0},null,0]
[null,"INATIVO + SANEPAR",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D91*(D16-(Degraus!C11*'Ligações Agregadas'!D16*12)-(Degraus!C12*'Ligações Agregadas'!D16*12)-(Degraus!C13*'Ligações Agregadas'!D16*12)-(Degraus!C14*'Ligações Agregadas'!D16*12)-(Degraus!C15*'Ligações Agregadas'!D16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D16*12*D86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Ligações Agregadas'!D16*12*D87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Ligações Agregadas'!D16*12*D88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Ligações Agregadas'!D16*12*D89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C15*'Ligações Agregadas'!D16*12*D90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E91*(E16-(Degraus!D11*'Ligações Agregadas'!E16*12)-(Degraus!D12*'Ligações Agregadas'!E16*12)-(Degraus!D13*'Ligações Agregadas'!E16*12)-(Degraus!D14*'Ligações Agregadas'!E16*12)-(Degraus!D15*'Ligações Agregadas'!E16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E16*12*E86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Ligações Agregadas'!E16*12*E87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Ligações Agregadas'!E16*12*E88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Ligações Agregadas'!E16*12*E89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D15*'Ligações Agregadas'!E16*12*E90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F91*(F16-(Degraus!E11*'Ligações Agregadas'!F16*12)-(Degraus!E12*'Ligações Agregadas'!F16*12)-(Degraus!E13*'Ligações Agregadas'!F16*12)-(Degraus!E14*'Ligações Agregadas'!F16*12)-(Degraus!E15*'Ligações Agregadas'!F16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F16*12*F86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Ligações Agregadas'!F16*12*F87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Ligações Agregadas'!F16*12*F88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Ligações Agregadas'!F16*12*F89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E15*'Ligações Agregadas'!F16*12*F90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G91*(G16-(Degraus!F11*'Ligações Agregadas'!G16*12)-(Degraus!F12*'Ligações Agregadas'!G16*12)-(Degraus!F13*'Ligações Agregadas'!G16*12)-(Degraus!F14*'Ligações Agregadas'!G16*12)-(Degraus!F15*'Ligações Agregadas'!G16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G16*12*G86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Ligações Agregadas'!G16*12*G87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Ligações Agregadas'!G16*12*G88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Ligações Agregadas'!G16*12*G89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F15*'Ligações Agregadas'!G16*12*G90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H91*(H16-(Degraus!G11*'Ligações Agregadas'!H16*12)-(Degraus!G12*'Ligações Agregadas'!H16*12)-(Degraus!G13*'Ligações Agregadas'!H16*12)-(Degraus!G14*'Ligações Agregadas'!H16*12)-(Degraus!G15*'Ligações Agregadas'!H16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H16*12*H86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Ligações Agregadas'!H16*12*H87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Ligações Agregadas'!H16*12*H88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Ligações Agregadas'!H16*12*H89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G15*'Ligações Agregadas'!H16*12*H90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I91*(I16-(Degraus!H11*'Ligações Agregadas'!I16*12)-(Degraus!H12*'Ligações Agregadas'!I16*12)-(Degraus!H13*'Ligações Agregadas'!I16*12)-(Degraus!H14*'Ligações Agregadas'!I16*12)-(Degraus!H15*'Ligações Agregadas'!I16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I16*12*I86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Ligações Agregadas'!I16*12*I87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Ligações Agregadas'!I16*12*I88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Ligações Agregadas'!I16*12*I89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H15*'Ligações Agregadas'!I16*12*I90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J91*(J16-(Degraus!I11*'Ligações Agregadas'!J16*12)-(Degraus!I12*'Ligações Agregadas'!J16*12)-(Degraus!I13*'Ligações Agregadas'!J16*12)-(Degraus!I14*'Ligações Agregadas'!J16*12)-(Degraus!I15*'Ligações Agregadas'!J16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J16*12*J86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Ligações Agregadas'!J16*12*J87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Ligações Agregadas'!J16*12*J88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Ligações Agregadas'!J16*12*J89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I15*'Ligações Agregadas'!J16*12*J90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K91*(K16-(Degraus!J11*'Ligações Agregadas'!K16*12)-(Degraus!J12*'Ligações Agregadas'!K16*12)-(Degraus!J13*'Ligações Agregadas'!K16*12)-(Degraus!J14*'Ligações Agregadas'!K16*12)-(Degraus!J15*'Ligações Agregadas'!K16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K16*12*K86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Ligações Agregadas'!K16*12*K87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Ligações Agregadas'!K16*12*K88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Ligações Agregadas'!K16*12*K89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J15*'Ligações Agregadas'!K16*12*K90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L91*(L16-(Degraus!K11*'Ligações Agregadas'!L16*12)-(Degraus!K12*'Ligações Agregadas'!L16*12)-(Degraus!K13*'Ligações Agregadas'!L16*12)-(Degraus!K14*'Ligações Agregadas'!L16*12)-(Degraus!K15*'Ligações Agregadas'!L16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L16*12*L86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Ligações Agregadas'!L16*12*L87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Ligações Agregadas'!L16*12*L88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Ligações Agregadas'!L16*12*L89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K15*'Ligações Agregadas'!L16*12*L90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M91*(M16-(Degraus!L11*'Ligações Agregadas'!M16*12)-(Degraus!L12*'Ligações Agregadas'!M16*12)-(Degraus!L13*'Ligações Agregadas'!M16*12)-(Degraus!L14*'Ligações Agregadas'!M16*12)-(Degraus!L15*'Ligações Agregadas'!M16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M16*12*M86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Ligações Agregadas'!M16*12*M87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Ligações Agregadas'!M16*12*M88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Ligações Agregadas'!M16*12*M89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L15*'Ligações Agregadas'!M16*12*M90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N91*(N16-(Degraus!M11*'Ligações Agregadas'!N16*12)-(Degraus!M12*'Ligações Agregadas'!N16*12)-(Degraus!M13*'Ligações Agregadas'!N16*12)-(Degraus!M14*'Ligações Agregadas'!N16*12)-(Degraus!M15*'Ligações Agregadas'!N16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N16*12*N86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Ligações Agregadas'!N16*12*N87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Ligações Agregadas'!N16*12*N88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Ligações Agregadas'!N16*12*N89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M15*'Ligações Agregadas'!N16*12*N90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O91*(O16-(Degraus!N11*'Ligações Agregadas'!O16*12)-(Degraus!N12*'Ligações Agregadas'!O16*12)-(Degraus!N13*'Ligações Agregadas'!O16*12)-(Degraus!N14*'Ligações Agregadas'!O16*12)-(Degraus!N15*'Ligações Agregadas'!O16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O16*12*O86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Ligações Agregadas'!O16*12*O87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Ligações Agregadas'!O16*12*O88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Ligações Agregadas'!O16*12*O89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N15*'Ligações Agregadas'!O16*12*O90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P91*(P16-(Degraus!O11*'Ligações Agregadas'!P16*12)-(Degraus!O12*'Ligações Agregadas'!P16*12)-(Degraus!O13*'Ligações Agregadas'!P16*12)-(Degraus!O14*'Ligações Agregadas'!P16*12)-(Degraus!O15*'Ligações Agregadas'!P16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P16*12*P86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Ligações Agregadas'!P16*12*P87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Ligações Agregadas'!P16*12*P88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Ligações Agregadas'!P16*12*P89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O15*'Ligações Agregadas'!P16*12*P90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q91*(Q16-(Degraus!P11*'Ligações Agregadas'!Q16*12)-(Degraus!P12*'Ligações Agregadas'!Q16*12)-(Degraus!P13*'Ligações Agregadas'!Q16*12)-(Degraus!P14*'Ligações Agregadas'!Q16*12)-(Degraus!P15*'Ligações Agregadas'!Q16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q16*12*Q86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Ligações Agregadas'!Q16*12*Q87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Ligações Agregadas'!Q16*12*Q88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Ligações Agregadas'!Q16*12*Q89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P15*'Ligações Agregadas'!Q16*12*Q90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R91*(R16-(Degraus!Q11*'Ligações Agregadas'!R16*12)-(Degraus!Q12*'Ligações Agregadas'!R16*12)-(Degraus!Q13*'Ligações Agregadas'!R16*12)-(Degraus!Q14*'Ligações Agregadas'!R16*12)-(Degraus!Q15*'Ligações Agregadas'!R16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R16*12*R86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Ligações Agregadas'!R16*12*R87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Ligações Agregadas'!R16*12*R88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Ligações Agregadas'!R16*12*R89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q15*'Ligações Agregadas'!R16*12*R90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S91*(S16-(Degraus!R11*'Ligações Agregadas'!S16*12)-(Degraus!R12*'Ligações Agregadas'!S16*12)-(Degraus!R13*'Ligações Agregadas'!S16*12)-(Degraus!R14*'Ligações Agregadas'!S16*12)-(Degraus!R15*'Ligações Agregadas'!S16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S16*12*S86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Ligações Agregadas'!S16*12*S87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Ligações Agregadas'!S16*12*S88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Ligações Agregadas'!S16*12*S89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R15*'Ligações Agregadas'!S16*12*S90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T91*(T16-(Degraus!S11*'Ligações Agregadas'!T16*12)-(Degraus!S12*'Ligações Agregadas'!T16*12)-(Degraus!S13*'Ligações Agregadas'!T16*12)-(Degraus!S14*'Ligações Agregadas'!T16*12)-(Degraus!S15*'Ligações Agregadas'!T16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T16*12*T86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Ligações Agregadas'!T16*12*T87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Ligações Agregadas'!T16*12*T88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Ligações Agregadas'!T16*12*T89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S15*'Ligações Agregadas'!T16*12*T90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U91*(U16-(Degraus!T11*'Ligações Agregadas'!U16*12)-(Degraus!T12*'Ligações Agregadas'!U16*12)-(Degraus!T13*'Ligações Agregadas'!U16*12)-(Degraus!T14*'Ligações Agregadas'!U16*12)-(Degraus!T15*'Ligações Agregadas'!U16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U16*12*U86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Ligações Agregadas'!U16*12*U87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Ligações Agregadas'!U16*12*U88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Ligações Agregadas'!U16*12*U89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T15*'Ligações Agregadas'!U16*12*U90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V91*(V16-(Degraus!U11*'Ligações Agregadas'!V16*12)-(Degraus!U12*'Ligações Agregadas'!V16*12)-(Degraus!U13*'Ligações Agregadas'!V16*12)-(Degraus!U14*'Ligações Agregadas'!V16*12)-(Degraus!U15*'Ligações Agregadas'!V16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V16*12*V86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Ligações Agregadas'!V16*12*V87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Ligações Agregadas'!V16*12*V88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Ligações Agregadas'!V16*12*V89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U15*'Ligações Agregadas'!V16*12*V90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W91*(W16-(Degraus!V11*'Ligações Agregadas'!W16*12)-(Degraus!V12*'Ligações Agregadas'!W16*12)-(Degraus!V13*'Ligações Agregadas'!W16*12)-(Degraus!V14*'Ligações Agregadas'!W16*12)-(Degraus!V15*'Ligações Agregadas'!W16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W16*12*W86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Ligações Agregadas'!W16*12*W87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Ligações Agregadas'!W16*12*W88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Ligações Agregadas'!W16*12*W89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V15*'Ligações Agregadas'!W16*12*W90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X91*(X16-(Degraus!W11*'Ligações Agregadas'!X16*12)-(Degraus!W12*'Ligações Agregadas'!X16*12)-(Degraus!W13*'Ligações Agregadas'!X16*12)-(Degraus!W14*'Ligações Agregadas'!X16*12)-(Degraus!W15*'Ligações Agregadas'!X16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X16*12*X86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Ligações Agregadas'!X16*12*X87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Ligações Agregadas'!X16*12*X88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Ligações Agregadas'!X16*12*X89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W15*'Ligações Agregadas'!X16*12*X90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y91*(Y16-(Degraus!X11*'Ligações Agregadas'!Y16*12)-(Degraus!X12*'Ligações Agregadas'!Y16*12)-(Degraus!X13*'Ligações Agregadas'!Y16*12)-(Degraus!X14*'Ligações Agregadas'!Y16*12)-(Degraus!X15*'Ligações Agregadas'!Y16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y16*12*Y86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Ligações Agregadas'!Y16*12*Y87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Ligações Agregadas'!Y16*12*Y88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Ligações Agregadas'!Y16*12*Y89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X15*'Ligações Agregadas'!Y16*12*Y90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z91*(Z16-(Degraus!Y11*'Ligações Agregadas'!Z16*12)-(Degraus!Y12*'Ligações Agregadas'!Z16*12)-(Degraus!Y13*'Ligações Agregadas'!Z16*12)-(Degraus!Y14*'Ligações Agregadas'!Z16*12)-(Degraus!Y15*'Ligações Agregadas'!Z16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z16*12*Z86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Ligações Agregadas'!Z16*12*Z87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Ligações Agregadas'!Z16*12*Z88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Ligações Agregadas'!Z16*12*Z89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y15*'Ligações Agregadas'!Z16*12*Z90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA91*(AA16-(Degraus!Z11*'Ligações Agregadas'!AA16*12)-(Degraus!Z12*'Ligações Agregadas'!AA16*12)-(Degraus!Z13*'Ligações Agregadas'!AA16*12)-(Degraus!Z14*'Ligações Agregadas'!AA16*12)-(Degraus!Z15*'Ligações Agregadas'!AA16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA16*12*AA86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Ligações Agregadas'!AA16*12*AA87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Ligações Agregadas'!AA16*12*AA88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Ligações Agregadas'!AA16*12*AA89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z15*'Ligações Agregadas'!AA16*12*AA90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB91*(AB16-(Degraus!AA11*'Ligações Agregadas'!AB16*12)-(Degraus!AA12*'Ligações Agregadas'!AB16*12)-(Degraus!AA13*'Ligações Agregadas'!AB16*12)-(Degraus!AA14*'Ligações Agregadas'!AB16*12)-(Degraus!AA15*'Ligações Agregadas'!AB16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB16*12*AB86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Ligações Agregadas'!AB16*12*AB87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Ligações Agregadas'!AB16*12*AB88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Ligações Agregadas'!AB16*12*AB89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA15*'Ligações Agregadas'!AB16*12*AB90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC91*(AC16-(Degraus!AB11*'Ligações Agregadas'!AC16*12)-(Degraus!AB12*'Ligações Agregadas'!AC16*12)-(Degraus!AB13*'Ligações Agregadas'!AC16*12)-(Degraus!AB14*'Ligações Agregadas'!AC16*12)-(Degraus!AB15*'Ligações Agregadas'!AC16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC16*12*AC86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Ligações Agregadas'!AC16*12*AC87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Ligações Agregadas'!AC16*12*AC88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Ligações Agregadas'!AC16*12*AC89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB15*'Ligações Agregadas'!AC16*12*AC90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD91*(AD16-(Degraus!AC11*'Ligações Agregadas'!AD16*12)-(Degraus!AC12*'Ligações Agregadas'!AD16*12)-(Degraus!AC13*'Ligações Agregadas'!AD16*12)-(Degraus!AC14*'Ligações Agregadas'!AD16*12)-(Degraus!AC15*'Ligações Agregadas'!AD16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD16*12*AD86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Ligações Agregadas'!AD16*12*AD87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Ligações Agregadas'!AD16*12*AD88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Ligações Agregadas'!AD16*12*AD89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC15*'Ligações Agregadas'!AD16*12*AD90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE91*(AE16-(Degraus!AD11*'Ligações Agregadas'!AE16*12)-(Degraus!AD12*'Ligações Agregadas'!AE16*12)-(Degraus!AD13*'Ligações Agregadas'!AE16*12)-(Degraus!AD14*'Ligações Agregadas'!AE16*12)-(Degraus!AD15*'Ligações Agregadas'!AE16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE16*12*AE86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Ligações Agregadas'!AE16*12*AE87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Ligações Agregadas'!AE16*12*AE88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Ligações Agregadas'!AE16*12*AE89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD15*'Ligações Agregadas'!AE16*12*AE90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF91*(AF16-(Degraus!AE11*'Ligações Agregadas'!AF16*12)-(Degraus!AE12*'Ligações Agregadas'!AF16*12)-(Degraus!AE13*'Ligações Agregadas'!AF16*12)-(Degraus!AE14*'Ligações Agregadas'!AF16*12)-(Degraus!AE15*'Ligações Agregadas'!AF16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF16*12*AF86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Ligações Agregadas'!AF16*12*AF87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Ligações Agregadas'!AF16*12*AF88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Ligações Agregadas'!AF16*12*AF89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE15*'Ligações Agregadas'!AF16*12*AF90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG91*(AG16-(Degraus!AF11*'Ligações Agregadas'!AG16*12)-(Degraus!AF12*'Ligações Agregadas'!AG16*12)-(Degraus!AF13*'Ligações Agregadas'!AG16*12)-(Degraus!AF14*'Ligações Agregadas'!AG16*12)-(Degraus!AF15*'Ligações Agregadas'!AG16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG16*12*AG86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Ligações Agregadas'!AG16*12*AG87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Ligações Agregadas'!AG16*12*AG88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Ligações Agregadas'!AG16*12*AG89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF15*'Ligações Agregadas'!AG16*12*AG90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH91*(AH16-(Degraus!AG11*'Ligações Agregadas'!AH16*12)-(Degraus!AG12*'Ligações Agregadas'!AH16*12)-(Degraus!AG13*'Ligações Agregadas'!AH16*12)-(Degraus!AG14*'Ligações Agregadas'!AH16*12)-(Degraus!AG15*'Ligações Agregadas'!AH16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH16*12*AH86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Ligações Agregadas'!AH16*12*AH87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Ligações Agregadas'!AH16*12*AH88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Ligações Agregadas'!AH16*12*AH89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG15*'Ligações Agregadas'!AH16*12*AH90","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI91*(AI16-(Degraus!AH11*'Ligações Agregadas'!AI16*12)-(Degraus!AH12*'Ligações Agregadas'!AI16*12)-(Degraus!AH13*'Ligações Agregadas'!AI16*12)-(Degraus!AH14*'Ligações Agregadas'!AI16*12)-(Degraus!AH15*'Ligações Agregadas'!AI16*12))+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI16*12*AI86+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Ligações Agregadas'!AI16*12*AI87+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Ligações Agregadas'!AI16*12*AI88+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Ligações Agregadas'!AI16*12*AI89+VLOOKUP('Volumes Agregados L'!$B166,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH15*'Ligações Agregadas'!AI16*12*AI90","v":0},null,0]
[null,"INATIVO + SANEPAR",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D92*(D17-(Degraus!C11*'Ligações Agregadas'!D17*12)-(Degraus!C12*'Ligações Agregadas'!D17*12)-(Degraus!C13*'Ligações Agregadas'!D17*12)-(Degraus!C14*'Ligações Agregadas'!D17*12)-(Degraus!C15*'Ligações Agregadas'!D17*12)-(Degraus!C16*'Ligações Agregadas'!D17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D17*12*D86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Ligações Agregadas'!D17*12*D87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Ligações Agregadas'!D17*12*D88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Ligações Agregadas'!D17*12*D89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C15*'Ligações Agregadas'!D17*12*D90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C16*'Ligações Agregadas'!D17*12*D91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E92*(E17-(Degraus!D11*'Ligações Agregadas'!E17*12)-(Degraus!D12*'Ligações Agregadas'!E17*12)-(Degraus!D13*'Ligações Agregadas'!E17*12)-(Degraus!D14*'Ligações Agregadas'!E17*12)-(Degraus!D15*'Ligações Agregadas'!E17*12)-(Degraus!D16*'Ligações Agregadas'!E17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E17*12*E86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Ligações Agregadas'!E17*12*E87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Ligações Agregadas'!E17*12*E88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Ligações Agregadas'!E17*12*E89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D15*'Ligações Agregadas'!E17*12*E90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D16*'Ligações Agregadas'!E17*12*E91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F92*(F17-(Degraus!E11*'Ligações Agregadas'!F17*12)-(Degraus!E12*'Ligações Agregadas'!F17*12)-(Degraus!E13*'Ligações Agregadas'!F17*12)-(Degraus!E14*'Ligações Agregadas'!F17*12)-(Degraus!E15*'Ligações Agregadas'!F17*12)-(Degraus!E16*'Ligações Agregadas'!F17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F17*12*F86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Ligações Agregadas'!F17*12*F87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Ligações Agregadas'!F17*12*F88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Ligações Agregadas'!F17*12*F89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E15*'Ligações Agregadas'!F17*12*F90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E16*'Ligações Agregadas'!F17*12*F91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G92*(G17-(Degraus!F11*'Ligações Agregadas'!G17*12)-(Degraus!F12*'Ligações Agregadas'!G17*12)-(Degraus!F13*'Ligações Agregadas'!G17*12)-(Degraus!F14*'Ligações Agregadas'!G17*12)-(Degraus!F15*'Ligações Agregadas'!G17*12)-(Degraus!F16*'Ligações Agregadas'!G17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G17*12*G86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Ligações Agregadas'!G17*12*G87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Ligações Agregadas'!G17*12*G88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Ligações Agregadas'!G17*12*G89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F15*'Ligações Agregadas'!G17*12*G90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F16*'Ligações Agregadas'!G17*12*G91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H92*(H17-(Degraus!G11*'Ligações Agregadas'!H17*12)-(Degraus!G12*'Ligações Agregadas'!H17*12)-(Degraus!G13*'Ligações Agregadas'!H17*12)-(Degraus!G14*'Ligações Agregadas'!H17*12)-(Degraus!G15*'Ligações Agregadas'!H17*12)-(Degraus!G16*'Ligações Agregadas'!H17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H17*12*H86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Ligações Agregadas'!H17*12*H87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Ligações Agregadas'!H17*12*H88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Ligações Agregadas'!H17*12*H89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G15*'Ligações Agregadas'!H17*12*H90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G16*'Ligações Agregadas'!H17*12*H91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I92*(I17-(Degraus!H11*'Ligações Agregadas'!I17*12)-(Degraus!H12*'Ligações Agregadas'!I17*12)-(Degraus!H13*'Ligações Agregadas'!I17*12)-(Degraus!H14*'Ligações Agregadas'!I17*12)-(Degraus!H15*'Ligações Agregadas'!I17*12)-(Degraus!H16*'Ligações Agregadas'!I17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I17*12*I86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Ligações Agregadas'!I17*12*I87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Ligações Agregadas'!I17*12*I88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Ligações Agregadas'!I17*12*I89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H15*'Ligações Agregadas'!I17*12*I90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H16*'Ligações Agregadas'!I17*12*I91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J92*(J17-(Degraus!I11*'Ligações Agregadas'!J17*12)-(Degraus!I12*'Ligações Agregadas'!J17*12)-(Degraus!I13*'Ligações Agregadas'!J17*12)-(Degraus!I14*'Ligações Agregadas'!J17*12)-(Degraus!I15*'Ligações Agregadas'!J17*12)-(Degraus!I16*'Ligações Agregadas'!J17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J17*12*J86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Ligações Agregadas'!J17*12*J87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Ligações Agregadas'!J17*12*J88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Ligações Agregadas'!J17*12*J89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I15*'Ligações Agregadas'!J17*12*J90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I16*'Ligações Agregadas'!J17*12*J91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K92*(K17-(Degraus!J11*'Ligações Agregadas'!K17*12)-(Degraus!J12*'Ligações Agregadas'!K17*12)-(Degraus!J13*'Ligações Agregadas'!K17*12)-(Degraus!J14*'Ligações Agregadas'!K17*12)-(Degraus!J15*'Ligações Agregadas'!K17*12)-(Degraus!J16*'Ligações Agregadas'!K17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K17*12*K86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Ligações Agregadas'!K17*12*K87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Ligações Agregadas'!K17*12*K88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Ligações Agregadas'!K17*12*K89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J15*'Ligações Agregadas'!K17*12*K90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J16*'Ligações Agregadas'!K17*12*K91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L92*(L17-(Degraus!K11*'Ligações Agregadas'!L17*12)-(Degraus!K12*'Ligações Agregadas'!L17*12)-(Degraus!K13*'Ligações Agregadas'!L17*12)-(Degraus!K14*'Ligações Agregadas'!L17*12)-(Degraus!K15*'Ligações Agregadas'!L17*12)-(Degraus!K16*'Ligações Agregadas'!L17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L17*12*L86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Ligações Agregadas'!L17*12*L87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Ligações Agregadas'!L17*12*L88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Ligações Agregadas'!L17*12*L89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K15*'Ligações Agregadas'!L17*12*L90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K16*'Ligações Agregadas'!L17*12*L91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M92*(M17-(Degraus!L11*'Ligações Agregadas'!M17*12)-(Degraus!L12*'Ligações Agregadas'!M17*12)-(Degraus!L13*'Ligações Agregadas'!M17*12)-(Degraus!L14*'Ligações Agregadas'!M17*12)-(Degraus!L15*'Ligações Agregadas'!M17*12)-(Degraus!L16*'Ligações Agregadas'!M17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M17*12*M86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Ligações Agregadas'!M17*12*M87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Ligações Agregadas'!M17*12*M88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Ligações Agregadas'!M17*12*M89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L15*'Ligações Agregadas'!M17*12*M90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L16*'Ligações Agregadas'!M17*12*M91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N92*(N17-(Degraus!M11*'Ligações Agregadas'!N17*12)-(Degraus!M12*'Ligações Agregadas'!N17*12)-(Degraus!M13*'Ligações Agregadas'!N17*12)-(Degraus!M14*'Ligações Agregadas'!N17*12)-(Degraus!M15*'Ligações Agregadas'!N17*12)-(Degraus!M16*'Ligações Agregadas'!N17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N17*12*N86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Ligações Agregadas'!N17*12*N87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Ligações Agregadas'!N17*12*N88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Ligações Agregadas'!N17*12*N89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M15*'Ligações Agregadas'!N17*12*N90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M16*'Ligações Agregadas'!N17*12*N91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O92*(O17-(Degraus!N11*'Ligações Agregadas'!O17*12)-(Degraus!N12*'Ligações Agregadas'!O17*12)-(Degraus!N13*'Ligações Agregadas'!O17*12)-(Degraus!N14*'Ligações Agregadas'!O17*12)-(Degraus!N15*'Ligações Agregadas'!O17*12)-(Degraus!N16*'Ligações Agregadas'!O17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O17*12*O86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Ligações Agregadas'!O17*12*O87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Ligações Agregadas'!O17*12*O88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Ligações Agregadas'!O17*12*O89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N15*'Ligações Agregadas'!O17*12*O90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N16*'Ligações Agregadas'!O17*12*O91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P92*(P17-(Degraus!O11*'Ligações Agregadas'!P17*12)-(Degraus!O12*'Ligações Agregadas'!P17*12)-(Degraus!O13*'Ligações Agregadas'!P17*12)-(Degraus!O14*'Ligações Agregadas'!P17*12)-(Degraus!O15*'Ligações Agregadas'!P17*12)-(Degraus!O16*'Ligações Agregadas'!P17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P17*12*P86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Ligações Agregadas'!P17*12*P87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Ligações Agregadas'!P17*12*P88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Ligações Agregadas'!P17*12*P89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O15*'Ligações Agregadas'!P17*12*P90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O16*'Ligações Agregadas'!P17*12*P91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q92*(Q17-(Degraus!P11*'Ligações Agregadas'!Q17*12)-(Degraus!P12*'Ligações Agregadas'!Q17*12)-(Degraus!P13*'Ligações Agregadas'!Q17*12)-(Degraus!P14*'Ligações Agregadas'!Q17*12)-(Degraus!P15*'Ligações Agregadas'!Q17*12)-(Degraus!P16*'Ligações Agregadas'!Q17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q17*12*Q86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Ligações Agregadas'!Q17*12*Q87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Ligações Agregadas'!Q17*12*Q88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Ligações Agregadas'!Q17*12*Q89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P15*'Ligações Agregadas'!Q17*12*Q90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P16*'Ligações Agregadas'!Q17*12*Q91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R92*(R17-(Degraus!Q11*'Ligações Agregadas'!R17*12)-(Degraus!Q12*'Ligações Agregadas'!R17*12)-(Degraus!Q13*'Ligações Agregadas'!R17*12)-(Degraus!Q14*'Ligações Agregadas'!R17*12)-(Degraus!Q15*'Ligações Agregadas'!R17*12)-(Degraus!Q16*'Ligações Agregadas'!R17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R17*12*R86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Ligações Agregadas'!R17*12*R87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Ligações Agregadas'!R17*12*R88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Ligações Agregadas'!R17*12*R89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q15*'Ligações Agregadas'!R17*12*R90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q16*'Ligações Agregadas'!R17*12*R91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S92*(S17-(Degraus!R11*'Ligações Agregadas'!S17*12)-(Degraus!R12*'Ligações Agregadas'!S17*12)-(Degraus!R13*'Ligações Agregadas'!S17*12)-(Degraus!R14*'Ligações Agregadas'!S17*12)-(Degraus!R15*'Ligações Agregadas'!S17*12)-(Degraus!R16*'Ligações Agregadas'!S17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S17*12*S86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Ligações Agregadas'!S17*12*S87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Ligações Agregadas'!S17*12*S88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Ligações Agregadas'!S17*12*S89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R15*'Ligações Agregadas'!S17*12*S90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R16*'Ligações Agregadas'!S17*12*S91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T92*(T17-(Degraus!S11*'Ligações Agregadas'!T17*12)-(Degraus!S12*'Ligações Agregadas'!T17*12)-(Degraus!S13*'Ligações Agregadas'!T17*12)-(Degraus!S14*'Ligações Agregadas'!T17*12)-(Degraus!S15*'Ligações Agregadas'!T17*12)-(Degraus!S16*'Ligações Agregadas'!T17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T17*12*T86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Ligações Agregadas'!T17*12*T87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Ligações Agregadas'!T17*12*T88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Ligações Agregadas'!T17*12*T89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S15*'Ligações Agregadas'!T17*12*T90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S16*'Ligações Agregadas'!T17*12*T91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U92*(U17-(Degraus!T11*'Ligações Agregadas'!U17*12)-(Degraus!T12*'Ligações Agregadas'!U17*12)-(Degraus!T13*'Ligações Agregadas'!U17*12)-(Degraus!T14*'Ligações Agregadas'!U17*12)-(Degraus!T15*'Ligações Agregadas'!U17*12)-(Degraus!T16*'Ligações Agregadas'!U17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U17*12*U86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Ligações Agregadas'!U17*12*U87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Ligações Agregadas'!U17*12*U88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Ligações Agregadas'!U17*12*U89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T15*'Ligações Agregadas'!U17*12*U90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T16*'Ligações Agregadas'!U17*12*U91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V92*(V17-(Degraus!U11*'Ligações Agregadas'!V17*12)-(Degraus!U12*'Ligações Agregadas'!V17*12)-(Degraus!U13*'Ligações Agregadas'!V17*12)-(Degraus!U14*'Ligações Agregadas'!V17*12)-(Degraus!U15*'Ligações Agregadas'!V17*12)-(Degraus!U16*'Ligações Agregadas'!V17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V17*12*V86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Ligações Agregadas'!V17*12*V87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Ligações Agregadas'!V17*12*V88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Ligações Agregadas'!V17*12*V89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U15*'Ligações Agregadas'!V17*12*V90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U16*'Ligações Agregadas'!V17*12*V91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W92*(W17-(Degraus!V11*'Ligações Agregadas'!W17*12)-(Degraus!V12*'Ligações Agregadas'!W17*12)-(Degraus!V13*'Ligações Agregadas'!W17*12)-(Degraus!V14*'Ligações Agregadas'!W17*12)-(Degraus!V15*'Ligações Agregadas'!W17*12)-(Degraus!V16*'Ligações Agregadas'!W17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W17*12*W86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Ligações Agregadas'!W17*12*W87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Ligações Agregadas'!W17*12*W88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Ligações Agregadas'!W17*12*W89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V15*'Ligações Agregadas'!W17*12*W90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V16*'Ligações Agregadas'!W17*12*W91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X92*(X17-(Degraus!W11*'Ligações Agregadas'!X17*12)-(Degraus!W12*'Ligações Agregadas'!X17*12)-(Degraus!W13*'Ligações Agregadas'!X17*12)-(Degraus!W14*'Ligações Agregadas'!X17*12)-(Degraus!W15*'Ligações Agregadas'!X17*12)-(Degraus!W16*'Ligações Agregadas'!X17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X17*12*X86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Ligações Agregadas'!X17*12*X87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Ligações Agregadas'!X17*12*X88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Ligações Agregadas'!X17*12*X89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W15*'Ligações Agregadas'!X17*12*X90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W16*'Ligações Agregadas'!X17*12*X91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y92*(Y17-(Degraus!X11*'Ligações Agregadas'!Y17*12)-(Degraus!X12*'Ligações Agregadas'!Y17*12)-(Degraus!X13*'Ligações Agregadas'!Y17*12)-(Degraus!X14*'Ligações Agregadas'!Y17*12)-(Degraus!X15*'Ligações Agregadas'!Y17*12)-(Degraus!X16*'Ligações Agregadas'!Y17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y17*12*Y86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Ligações Agregadas'!Y17*12*Y87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Ligações Agregadas'!Y17*12*Y88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Ligações Agregadas'!Y17*12*Y89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X15*'Ligações Agregadas'!Y17*12*Y90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X16*'Ligações Agregadas'!Y17*12*Y91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z92*(Z17-(Degraus!Y11*'Ligações Agregadas'!Z17*12)-(Degraus!Y12*'Ligações Agregadas'!Z17*12)-(Degraus!Y13*'Ligações Agregadas'!Z17*12)-(Degraus!Y14*'Ligações Agregadas'!Z17*12)-(Degraus!Y15*'Ligações Agregadas'!Z17*12)-(Degraus!Y16*'Ligações Agregadas'!Z17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z17*12*Z86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Ligações Agregadas'!Z17*12*Z87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Ligações Agregadas'!Z17*12*Z88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Ligações Agregadas'!Z17*12*Z89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y15*'Ligações Agregadas'!Z17*12*Z90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y16*'Ligações Agregadas'!Z17*12*Z91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA92*(AA17-(Degraus!Z11*'Ligações Agregadas'!AA17*12)-(Degraus!Z12*'Ligações Agregadas'!AA17*12)-(Degraus!Z13*'Ligações Agregadas'!AA17*12)-(Degraus!Z14*'Ligações Agregadas'!AA17*12)-(Degraus!Z15*'Ligações Agregadas'!AA17*12)-(Degraus!Z16*'Ligações Agregadas'!AA17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA17*12*AA86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Ligações Agregadas'!AA17*12*AA87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Ligações Agregadas'!AA17*12*AA88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Ligações Agregadas'!AA17*12*AA89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z15*'Ligações Agregadas'!AA17*12*AA90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z16*'Ligações Agregadas'!AA17*12*AA91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB92*(AB17-(Degraus!AA11*'Ligações Agregadas'!AB17*12)-(Degraus!AA12*'Ligações Agregadas'!AB17*12)-(Degraus!AA13*'Ligações Agregadas'!AB17*12)-(Degraus!AA14*'Ligações Agregadas'!AB17*12)-(Degraus!AA15*'Ligações Agregadas'!AB17*12)-(Degraus!AA16*'Ligações Agregadas'!AB17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB17*12*AB86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Ligações Agregadas'!AB17*12*AB87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Ligações Agregadas'!AB17*12*AB88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Ligações Agregadas'!AB17*12*AB89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA15*'Ligações Agregadas'!AB17*12*AB90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA16*'Ligações Agregadas'!AB17*12*AB91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC92*(AC17-(Degraus!AB11*'Ligações Agregadas'!AC17*12)-(Degraus!AB12*'Ligações Agregadas'!AC17*12)-(Degraus!AB13*'Ligações Agregadas'!AC17*12)-(Degraus!AB14*'Ligações Agregadas'!AC17*12)-(Degraus!AB15*'Ligações Agregadas'!AC17*12)-(Degraus!AB16*'Ligações Agregadas'!AC17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC17*12*AC86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Ligações Agregadas'!AC17*12*AC87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Ligações Agregadas'!AC17*12*AC88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Ligações Agregadas'!AC17*12*AC89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB15*'Ligações Agregadas'!AC17*12*AC90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB16*'Ligações Agregadas'!AC17*12*AC91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD92*(AD17-(Degraus!AC11*'Ligações Agregadas'!AD17*12)-(Degraus!AC12*'Ligações Agregadas'!AD17*12)-(Degraus!AC13*'Ligações Agregadas'!AD17*12)-(Degraus!AC14*'Ligações Agregadas'!AD17*12)-(Degraus!AC15*'Ligações Agregadas'!AD17*12)-(Degraus!AC16*'Ligações Agregadas'!AD17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD17*12*AD86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Ligações Agregadas'!AD17*12*AD87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Ligações Agregadas'!AD17*12*AD88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Ligações Agregadas'!AD17*12*AD89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC15*'Ligações Agregadas'!AD17*12*AD90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC16*'Ligações Agregadas'!AD17*12*AD91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE92*(AE17-(Degraus!AD11*'Ligações Agregadas'!AE17*12)-(Degraus!AD12*'Ligações Agregadas'!AE17*12)-(Degraus!AD13*'Ligações Agregadas'!AE17*12)-(Degraus!AD14*'Ligações Agregadas'!AE17*12)-(Degraus!AD15*'Ligações Agregadas'!AE17*12)-(Degraus!AD16*'Ligações Agregadas'!AE17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE17*12*AE86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Ligações Agregadas'!AE17*12*AE87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Ligações Agregadas'!AE17*12*AE88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Ligações Agregadas'!AE17*12*AE89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD15*'Ligações Agregadas'!AE17*12*AE90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD16*'Ligações Agregadas'!AE17*12*AE91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF92*(AF17-(Degraus!AE11*'Ligações Agregadas'!AF17*12)-(Degraus!AE12*'Ligações Agregadas'!AF17*12)-(Degraus!AE13*'Ligações Agregadas'!AF17*12)-(Degraus!AE14*'Ligações Agregadas'!AF17*12)-(Degraus!AE15*'Ligações Agregadas'!AF17*12)-(Degraus!AE16*'Ligações Agregadas'!AF17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF17*12*AF86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Ligações Agregadas'!AF17*12*AF87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Ligações Agregadas'!AF17*12*AF88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Ligações Agregadas'!AF17*12*AF89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE15*'Ligações Agregadas'!AF17*12*AF90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE16*'Ligações Agregadas'!AF17*12*AF91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG92*(AG17-(Degraus!AF11*'Ligações Agregadas'!AG17*12)-(Degraus!AF12*'Ligações Agregadas'!AG17*12)-(Degraus!AF13*'Ligações Agregadas'!AG17*12)-(Degraus!AF14*'Ligações Agregadas'!AG17*12)-(Degraus!AF15*'Ligações Agregadas'!AG17*12)-(Degraus!AF16*'Ligações Agregadas'!AG17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG17*12*AG86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Ligações Agregadas'!AG17*12*AG87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Ligações Agregadas'!AG17*12*AG88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Ligações Agregadas'!AG17*12*AG89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF15*'Ligações Agregadas'!AG17*12*AG90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF16*'Ligações Agregadas'!AG17*12*AG91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH92*(AH17-(Degraus!AG11*'Ligações Agregadas'!AH17*12)-(Degraus!AG12*'Ligações Agregadas'!AH17*12)-(Degraus!AG13*'Ligações Agregadas'!AH17*12)-(Degraus!AG14*'Ligações Agregadas'!AH17*12)-(Degraus!AG15*'Ligações Agregadas'!AH17*12)-(Degraus!AG16*'Ligações Agregadas'!AH17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH17*12*AH86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Ligações Agregadas'!AH17*12*AH87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Ligações Agregadas'!AH17*12*AH88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Ligações Agregadas'!AH17*12*AH89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG15*'Ligações Agregadas'!AH17*12*AH90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG16*'Ligações Agregadas'!AH17*12*AH91","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI92*(AI17-(Degraus!AH11*'Ligações Agregadas'!AI17*12)-(Degraus!AH12*'Ligações Agregadas'!AI17*12)-(Degraus!AH13*'Ligações Agregadas'!AI17*12)-(Degraus!AH14*'Ligações Agregadas'!AI17*12)-(Degraus!AH15*'Ligações Agregadas'!AI17*12)-(Degraus!AH16*'Ligações Agregadas'!AI17*12))+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI17*12*AI86+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Ligações Agregadas'!AI17*12*AI87+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Ligações Agregadas'!AI17*12*AI88+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Ligações Agregadas'!AI17*12*AI89+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH15*'Ligações Agregadas'!AI17*12*AI90+VLOOKUP('Volumes Agregados L'!$B167,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH16*'Ligações Agregadas'!AI17*12*AI91","v":0},null,0]
[null,"INATIVO + SANEPAR",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D93*(D18-(Degraus!C11*'Ligações Agregadas'!D18*12)-(Degraus!C12*'Ligações Agregadas'!D18*12)-(Degraus!C13*'Ligações Agregadas'!D18*12)-(Degraus!C14*'Ligações Agregadas'!D18*12)-(Degraus!C15*'Ligações Agregadas'!D18*12)-(Degraus!C16*'Ligações Agregadas'!D18*12)-(Degraus!C17*'Ligações Agregadas'!D18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C11*'Ligações Agregadas'!D18*12*D86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C12*'Ligações Agregadas'!D18*12*D87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C13*'Ligações Agregadas'!D18*12*D88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C14*'Ligações Agregadas'!D18*12*D89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C15*'Ligações Agregadas'!D18*12*D90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C16*'Ligações Agregadas'!D18*12*D91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C17*'Ligações Agregadas'!D18*12*D92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E93*(E18-(Degraus!D11*'Ligações Agregadas'!E18*12)-(Degraus!D12*'Ligações Agregadas'!E18*12)-(Degraus!D13*'Ligações Agregadas'!E18*12)-(Degraus!D14*'Ligações Agregadas'!E18*12)-(Degraus!D15*'Ligações Agregadas'!E18*12)-(Degraus!D16*'Ligações Agregadas'!E18*12)-(Degraus!D17*'Ligações Agregadas'!E18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D11*'Ligações Agregadas'!E18*12*E86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D12*'Ligações Agregadas'!E18*12*E87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D13*'Ligações Agregadas'!E18*12*E88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D14*'Ligações Agregadas'!E18*12*E89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D15*'Ligações Agregadas'!E18*12*E90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D16*'Ligações Agregadas'!E18*12*E91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D17*'Ligações Agregadas'!E18*12*E92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F93*(F18-(Degraus!E11*'Ligações Agregadas'!F18*12)-(Degraus!E12*'Ligações Agregadas'!F18*12)-(Degraus!E13*'Ligações Agregadas'!F18*12)-(Degraus!E14*'Ligações Agregadas'!F18*12)-(Degraus!E15*'Ligações Agregadas'!F18*12)-(Degraus!E16*'Ligações Agregadas'!F18*12)-(Degraus!E17*'Ligações Agregadas'!F18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E11*'Ligações Agregadas'!F18*12*F86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E12*'Ligações Agregadas'!F18*12*F87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E13*'Ligações Agregadas'!F18*12*F88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E14*'Ligações Agregadas'!F18*12*F89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E15*'Ligações Agregadas'!F18*12*F90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E16*'Ligações Agregadas'!F18*12*F91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E17*'Ligações Agregadas'!F18*12*F92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G93*(G18-(Degraus!F11*'Ligações Agregadas'!G18*12)-(Degraus!F12*'Ligações Agregadas'!G18*12)-(Degraus!F13*'Ligações Agregadas'!G18*12)-(Degraus!F14*'Ligações Agregadas'!G18*12)-(Degraus!F15*'Ligações Agregadas'!G18*12)-(Degraus!F16*'Ligações Agregadas'!G18*12)-(Degraus!F17*'Ligações Agregadas'!G18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F11*'Ligações Agregadas'!G18*12*G86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F12*'Ligações Agregadas'!G18*12*G87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F13*'Ligações Agregadas'!G18*12*G88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F14*'Ligações Agregadas'!G18*12*G89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F15*'Ligações Agregadas'!G18*12*G90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F16*'Ligações Agregadas'!G18*12*G91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F17*'Ligações Agregadas'!G18*12*G92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H93*(H18-(Degraus!G11*'Ligações Agregadas'!H18*12)-(Degraus!G12*'Ligações Agregadas'!H18*12)-(Degraus!G13*'Ligações Agregadas'!H18*12)-(Degraus!G14*'Ligações Agregadas'!H18*12)-(Degraus!G15*'Ligações Agregadas'!H18*12)-(Degraus!G16*'Ligações Agregadas'!H18*12)-(Degraus!G17*'Ligações Agregadas'!H18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G11*'Ligações Agregadas'!H18*12*H86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G12*'Ligações Agregadas'!H18*12*H87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G13*'Ligações Agregadas'!H18*12*H88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G14*'Ligações Agregadas'!H18*12*H89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G15*'Ligações Agregadas'!H18*12*H90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G16*'Ligações Agregadas'!H18*12*H91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G17*'Ligações Agregadas'!H18*12*H92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I93*(I18-(Degraus!H11*'Ligações Agregadas'!I18*12)-(Degraus!H12*'Ligações Agregadas'!I18*12)-(Degraus!H13*'Ligações Agregadas'!I18*12)-(Degraus!H14*'Ligações Agregadas'!I18*12)-(Degraus!H15*'Ligações Agregadas'!I18*12)-(Degraus!H16*'Ligações Agregadas'!I18*12)-(Degraus!H17*'Ligações Agregadas'!I18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H11*'Ligações Agregadas'!I18*12*I86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H12*'Ligações Agregadas'!I18*12*I87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H13*'Ligações Agregadas'!I18*12*I88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H14*'Ligações Agregadas'!I18*12*I89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H15*'Ligações Agregadas'!I18*12*I90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H16*'Ligações Agregadas'!I18*12*I91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H17*'Ligações Agregadas'!I18*12*I92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J93*(J18-(Degraus!I11*'Ligações Agregadas'!J18*12)-(Degraus!I12*'Ligações Agregadas'!J18*12)-(Degraus!I13*'Ligações Agregadas'!J18*12)-(Degraus!I14*'Ligações Agregadas'!J18*12)-(Degraus!I15*'Ligações Agregadas'!J18*12)-(Degraus!I16*'Ligações Agregadas'!J18*12)-(Degraus!I17*'Ligações Agregadas'!J18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I11*'Ligações Agregadas'!J18*12*J86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I12*'Ligações Agregadas'!J18*12*J87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I13*'Ligações Agregadas'!J18*12*J88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I14*'Ligações Agregadas'!J18*12*J89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I15*'Ligações Agregadas'!J18*12*J90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I16*'Ligações Agregadas'!J18*12*J91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I17*'Ligações Agregadas'!J18*12*J92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K93*(K18-(Degraus!J11*'Ligações Agregadas'!K18*12)-(Degraus!J12*'Ligações Agregadas'!K18*12)-(Degraus!J13*'Ligações Agregadas'!K18*12)-(Degraus!J14*'Ligações Agregadas'!K18*12)-(Degraus!J15*'Ligações Agregadas'!K18*12)-(Degraus!J16*'Ligações Agregadas'!K18*12)-(Degraus!J17*'Ligações Agregadas'!K18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J11*'Ligações Agregadas'!K18*12*K86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J12*'Ligações Agregadas'!K18*12*K87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J13*'Ligações Agregadas'!K18*12*K88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J14*'Ligações Agregadas'!K18*12*K89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J15*'Ligações Agregadas'!K18*12*K90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J16*'Ligações Agregadas'!K18*12*K91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J17*'Ligações Agregadas'!K18*12*K92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L93*(L18-(Degraus!K11*'Ligações Agregadas'!L18*12)-(Degraus!K12*'Ligações Agregadas'!L18*12)-(Degraus!K13*'Ligações Agregadas'!L18*12)-(Degraus!K14*'Ligações Agregadas'!L18*12)-(Degraus!K15*'Ligações Agregadas'!L18*12)-(Degraus!K16*'Ligações Agregadas'!L18*12)-(Degraus!K17*'Ligações Agregadas'!L18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K11*'Ligações Agregadas'!L18*12*L86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K12*'Ligações Agregadas'!L18*12*L87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K13*'Ligações Agregadas'!L18*12*L88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K14*'Ligações Agregadas'!L18*12*L89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K15*'Ligações Agregadas'!L18*12*L90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K16*'Ligações Agregadas'!L18*12*L91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K17*'Ligações Agregadas'!L18*12*L92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M93*(M18-(Degraus!L11*'Ligações Agregadas'!M18*12)-(Degraus!L12*'Ligações Agregadas'!M18*12)-(Degraus!L13*'Ligações Agregadas'!M18*12)-(Degraus!L14*'Ligações Agregadas'!M18*12)-(Degraus!L15*'Ligações Agregadas'!M18*12)-(Degraus!L16*'Ligações Agregadas'!M18*12)-(Degraus!L17*'Ligações Agregadas'!M18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L11*'Ligações Agregadas'!M18*12*M86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L12*'Ligações Agregadas'!M18*12*M87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L13*'Ligações Agregadas'!M18*12*M88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L14*'Ligações Agregadas'!M18*12*M89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L15*'Ligações Agregadas'!M18*12*M90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L16*'Ligações Agregadas'!M18*12*M91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L17*'Ligações Agregadas'!M18*12*M92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N93*(N18-(Degraus!M11*'Ligações Agregadas'!N18*12)-(Degraus!M12*'Ligações Agregadas'!N18*12)-(Degraus!M13*'Ligações Agregadas'!N18*12)-(Degraus!M14*'Ligações Agregadas'!N18*12)-(Degraus!M15*'Ligações Agregadas'!N18*12)-(Degraus!M16*'Ligações Agregadas'!N18*12)-(Degraus!M17*'Ligações Agregadas'!N18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M11*'Ligações Agregadas'!N18*12*N86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M12*'Ligações Agregadas'!N18*12*N87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M13*'Ligações Agregadas'!N18*12*N88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M14*'Ligações Agregadas'!N18*12*N89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M15*'Ligações Agregadas'!N18*12*N90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M16*'Ligações Agregadas'!N18*12*N91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M17*'Ligações Agregadas'!N18*12*N92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O93*(O18-(Degraus!N11*'Ligações Agregadas'!O18*12)-(Degraus!N12*'Ligações Agregadas'!O18*12)-(Degraus!N13*'Ligações Agregadas'!O18*12)-(Degraus!N14*'Ligações Agregadas'!O18*12)-(Degraus!N15*'Ligações Agregadas'!O18*12)-(Degraus!N16*'Ligações Agregadas'!O18*12)-(Degraus!N17*'Ligações Agregadas'!O18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N11*'Ligações Agregadas'!O18*12*O86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N12*'Ligações Agregadas'!O18*12*O87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N13*'Ligações Agregadas'!O18*12*O88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N14*'Ligações Agregadas'!O18*12*O89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N15*'Ligações Agregadas'!O18*12*O90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N16*'Ligações Agregadas'!O18*12*O91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N17*'Ligações Agregadas'!O18*12*O92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P93*(P18-(Degraus!O11*'Ligações Agregadas'!P18*12)-(Degraus!O12*'Ligações Agregadas'!P18*12)-(Degraus!O13*'Ligações Agregadas'!P18*12)-(Degraus!O14*'Ligações Agregadas'!P18*12)-(Degraus!O15*'Ligações Agregadas'!P18*12)-(Degraus!O16*'Ligações Agregadas'!P18*12)-(Degraus!O17*'Ligações Agregadas'!P18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O11*'Ligações Agregadas'!P18*12*P86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O12*'Ligações Agregadas'!P18*12*P87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O13*'Ligações Agregadas'!P18*12*P88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O14*'Ligações Agregadas'!P18*12*P89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O15*'Ligações Agregadas'!P18*12*P90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O16*'Ligações Agregadas'!P18*12*P91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O17*'Ligações Agregadas'!P18*12*P92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q93*(Q18-(Degraus!P11*'Ligações Agregadas'!Q18*12)-(Degraus!P12*'Ligações Agregadas'!Q18*12)-(Degraus!P13*'Ligações Agregadas'!Q18*12)-(Degraus!P14*'Ligações Agregadas'!Q18*12)-(Degraus!P15*'Ligações Agregadas'!Q18*12)-(Degraus!P16*'Ligações Agregadas'!Q18*12)-(Degraus!P17*'Ligações Agregadas'!Q18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P11*'Ligações Agregadas'!Q18*12*Q86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P12*'Ligações Agregadas'!Q18*12*Q87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P13*'Ligações Agregadas'!Q18*12*Q88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P14*'Ligações Agregadas'!Q18*12*Q89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P15*'Ligações Agregadas'!Q18*12*Q90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P16*'Ligações Agregadas'!Q18*12*Q91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P17*'Ligações Agregadas'!Q18*12*Q92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R93*(R18-(Degraus!Q11*'Ligações Agregadas'!R18*12)-(Degraus!Q12*'Ligações Agregadas'!R18*12)-(Degraus!Q13*'Ligações Agregadas'!R18*12)-(Degraus!Q14*'Ligações Agregadas'!R18*12)-(Degraus!Q15*'Ligações Agregadas'!R18*12)-(Degraus!Q16*'Ligações Agregadas'!R18*12)-(Degraus!Q17*'Ligações Agregadas'!R18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q11*'Ligações Agregadas'!R18*12*R86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q12*'Ligações Agregadas'!R18*12*R87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q13*'Ligações Agregadas'!R18*12*R88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q14*'Ligações Agregadas'!R18*12*R89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q15*'Ligações Agregadas'!R18*12*R90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q16*'Ligações Agregadas'!R18*12*R91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q17*'Ligações Agregadas'!R18*12*R92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S93*(S18-(Degraus!R11*'Ligações Agregadas'!S18*12)-(Degraus!R12*'Ligações Agregadas'!S18*12)-(Degraus!R13*'Ligações Agregadas'!S18*12)-(Degraus!R14*'Ligações Agregadas'!S18*12)-(Degraus!R15*'Ligações Agregadas'!S18*12)-(Degraus!R16*'Ligações Agregadas'!S18*12)-(Degraus!R17*'Ligações Agregadas'!S18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R11*'Ligações Agregadas'!S18*12*S86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R12*'Ligações Agregadas'!S18*12*S87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R13*'Ligações Agregadas'!S18*12*S88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R14*'Ligações Agregadas'!S18*12*S89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R15*'Ligações Agregadas'!S18*12*S90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R16*'Ligações Agregadas'!S18*12*S91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R17*'Ligações Agregadas'!S18*12*S92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T93*(T18-(Degraus!S11*'Ligações Agregadas'!T18*12)-(Degraus!S12*'Ligações Agregadas'!T18*12)-(Degraus!S13*'Ligações Agregadas'!T18*12)-(Degraus!S14*'Ligações Agregadas'!T18*12)-(Degraus!S15*'Ligações Agregadas'!T18*12)-(Degraus!S16*'Ligações Agregadas'!T18*12)-(Degraus!S17*'Ligações Agregadas'!T18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S11*'Ligações Agregadas'!T18*12*T86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S12*'Ligações Agregadas'!T18*12*T87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S13*'Ligações Agregadas'!T18*12*T88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S14*'Ligações Agregadas'!T18*12*T89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S15*'Ligações Agregadas'!T18*12*T90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S16*'Ligações Agregadas'!T18*12*T91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S17*'Ligações Agregadas'!T18*12*T92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U93*(U18-(Degraus!T11*'Ligações Agregadas'!U18*12)-(Degraus!T12*'Ligações Agregadas'!U18*12)-(Degraus!T13*'Ligações Agregadas'!U18*12)-(Degraus!T14*'Ligações Agregadas'!U18*12)-(Degraus!T15*'Ligações Agregadas'!U18*12)-(Degraus!T16*'Ligações Agregadas'!U18*12)-(Degraus!T17*'Ligações Agregadas'!U18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T11*'Ligações Agregadas'!U18*12*U86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T12*'Ligações Agregadas'!U18*12*U87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T13*'Ligações Agregadas'!U18*12*U88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T14*'Ligações Agregadas'!U18*12*U89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T15*'Ligações Agregadas'!U18*12*U90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T16*'Ligações Agregadas'!U18*12*U91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T17*'Ligações Agregadas'!U18*12*U92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V93*(V18-(Degraus!U11*'Ligações Agregadas'!V18*12)-(Degraus!U12*'Ligações Agregadas'!V18*12)-(Degraus!U13*'Ligações Agregadas'!V18*12)-(Degraus!U14*'Ligações Agregadas'!V18*12)-(Degraus!U15*'Ligações Agregadas'!V18*12)-(Degraus!U16*'Ligações Agregadas'!V18*12)-(Degraus!U17*'Ligações Agregadas'!V18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U11*'Ligações Agregadas'!V18*12*V86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U12*'Ligações Agregadas'!V18*12*V87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U13*'Ligações Agregadas'!V18*12*V88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U14*'Ligações Agregadas'!V18*12*V89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U15*'Ligações Agregadas'!V18*12*V90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U16*'Ligações Agregadas'!V18*12*V91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U17*'Ligações Agregadas'!V18*12*V92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W93*(W18-(Degraus!V11*'Ligações Agregadas'!W18*12)-(Degraus!V12*'Ligações Agregadas'!W18*12)-(Degraus!V13*'Ligações Agregadas'!W18*12)-(Degraus!V14*'Ligações Agregadas'!W18*12)-(Degraus!V15*'Ligações Agregadas'!W18*12)-(Degraus!V16*'Ligações Agregadas'!W18*12)-(Degraus!V17*'Ligações Agregadas'!W18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V11*'Ligações Agregadas'!W18*12*W86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V12*'Ligações Agregadas'!W18*12*W87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V13*'Ligações Agregadas'!W18*12*W88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V14*'Ligações Agregadas'!W18*12*W89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V15*'Ligações Agregadas'!W18*12*W90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V16*'Ligações Agregadas'!W18*12*W91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V17*'Ligações Agregadas'!W18*12*W92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X93*(X18-(Degraus!W11*'Ligações Agregadas'!X18*12)-(Degraus!W12*'Ligações Agregadas'!X18*12)-(Degraus!W13*'Ligações Agregadas'!X18*12)-(Degraus!W14*'Ligações Agregadas'!X18*12)-(Degraus!W15*'Ligações Agregadas'!X18*12)-(Degraus!W16*'Ligações Agregadas'!X18*12)-(Degraus!W17*'Ligações Agregadas'!X18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W11*'Ligações Agregadas'!X18*12*X86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W12*'Ligações Agregadas'!X18*12*X87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W13*'Ligações Agregadas'!X18*12*X88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W14*'Ligações Agregadas'!X18*12*X89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W15*'Ligações Agregadas'!X18*12*X90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W16*'Ligações Agregadas'!X18*12*X91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W17*'Ligações Agregadas'!X18*12*X92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y93*(Y18-(Degraus!X11*'Ligações Agregadas'!Y18*12)-(Degraus!X12*'Ligações Agregadas'!Y18*12)-(Degraus!X13*'Ligações Agregadas'!Y18*12)-(Degraus!X14*'Ligações Agregadas'!Y18*12)-(Degraus!X15*'Ligações Agregadas'!Y18*12)-(Degraus!X16*'Ligações Agregadas'!Y18*12)-(Degraus!X17*'Ligações Agregadas'!Y18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X11*'Ligações Agregadas'!Y18*12*Y86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X12*'Ligações Agregadas'!Y18*12*Y87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X13*'Ligações Agregadas'!Y18*12*Y88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X14*'Ligações Agregadas'!Y18*12*Y89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X15*'Ligações Agregadas'!Y18*12*Y90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X16*'Ligações Agregadas'!Y18*12*Y91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X17*'Ligações Agregadas'!Y18*12*Y92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z93*(Z18-(Degraus!Y11*'Ligações Agregadas'!Z18*12)-(Degraus!Y12*'Ligações Agregadas'!Z18*12)-(Degraus!Y13*'Ligações Agregadas'!Z18*12)-(Degraus!Y14*'Ligações Agregadas'!Z18*12)-(Degraus!Y15*'Ligações Agregadas'!Z18*12)-(Degraus!Y16*'Ligações Agregadas'!Z18*12)-(Degraus!Y17*'Ligações Agregadas'!Z18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y11*'Ligações Agregadas'!Z18*12*Z86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y12*'Ligações Agregadas'!Z18*12*Z87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y13*'Ligações Agregadas'!Z18*12*Z88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y14*'Ligações Agregadas'!Z18*12*Z89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y15*'Ligações Agregadas'!Z18*12*Z90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y16*'Ligações Agregadas'!Z18*12*Z91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y17*'Ligações Agregadas'!Z18*12*Z92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA93*(AA18-(Degraus!Z11*'Ligações Agregadas'!AA18*12)-(Degraus!Z12*'Ligações Agregadas'!AA18*12)-(Degraus!Z13*'Ligações Agregadas'!AA18*12)-(Degraus!Z14*'Ligações Agregadas'!AA18*12)-(Degraus!Z15*'Ligações Agregadas'!AA18*12)-(Degraus!Z16*'Ligações Agregadas'!AA18*12)-(Degraus!Z17*'Ligações Agregadas'!AA18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z11*'Ligações Agregadas'!AA18*12*AA86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z12*'Ligações Agregadas'!AA18*12*AA87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z13*'Ligações Agregadas'!AA18*12*AA88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z14*'Ligações Agregadas'!AA18*12*AA89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z15*'Ligações Agregadas'!AA18*12*AA90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z16*'Ligações Agregadas'!AA18*12*AA91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z17*'Ligações Agregadas'!AA18*12*AA92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB93*(AB18-(Degraus!AA11*'Ligações Agregadas'!AB18*12)-(Degraus!AA12*'Ligações Agregadas'!AB18*12)-(Degraus!AA13*'Ligações Agregadas'!AB18*12)-(Degraus!AA14*'Ligações Agregadas'!AB18*12)-(Degraus!AA15*'Ligações Agregadas'!AB18*12)-(Degraus!AA16*'Ligações Agregadas'!AB18*12)-(Degraus!AA17*'Ligações Agregadas'!AB18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA11*'Ligações Agregadas'!AB18*12*AB86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA12*'Ligações Agregadas'!AB18*12*AB87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA13*'Ligações Agregadas'!AB18*12*AB88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA14*'Ligações Agregadas'!AB18*12*AB89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA15*'Ligações Agregadas'!AB18*12*AB90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA16*'Ligações Agregadas'!AB18*12*AB91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA17*'Ligações Agregadas'!AB18*12*AB92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC93*(AC18-(Degraus!AB11*'Ligações Agregadas'!AC18*12)-(Degraus!AB12*'Ligações Agregadas'!AC18*12)-(Degraus!AB13*'Ligações Agregadas'!AC18*12)-(Degraus!AB14*'Ligações Agregadas'!AC18*12)-(Degraus!AB15*'Ligações Agregadas'!AC18*12)-(Degraus!AB16*'Ligações Agregadas'!AC18*12)-(Degraus!AB17*'Ligações Agregadas'!AC18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB11*'Ligações Agregadas'!AC18*12*AC86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB12*'Ligações Agregadas'!AC18*12*AC87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB13*'Ligações Agregadas'!AC18*12*AC88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB14*'Ligações Agregadas'!AC18*12*AC89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB15*'Ligações Agregadas'!AC18*12*AC90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB16*'Ligações Agregadas'!AC18*12*AC91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB17*'Ligações Agregadas'!AC18*12*AC92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD93*(AD18-(Degraus!AC11*'Ligações Agregadas'!AD18*12)-(Degraus!AC12*'Ligações Agregadas'!AD18*12)-(Degraus!AC13*'Ligações Agregadas'!AD18*12)-(Degraus!AC14*'Ligações Agregadas'!AD18*12)-(Degraus!AC15*'Ligações Agregadas'!AD18*12)-(Degraus!AC16*'Ligações Agregadas'!AD18*12)-(Degraus!AC17*'Ligações Agregadas'!AD18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC11*'Ligações Agregadas'!AD18*12*AD86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC12*'Ligações Agregadas'!AD18*12*AD87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC13*'Ligações Agregadas'!AD18*12*AD88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC14*'Ligações Agregadas'!AD18*12*AD89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC15*'Ligações Agregadas'!AD18*12*AD90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC16*'Ligações Agregadas'!AD18*12*AD91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC17*'Ligações Agregadas'!AD18*12*AD92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE93*(AE18-(Degraus!AD11*'Ligações Agregadas'!AE18*12)-(Degraus!AD12*'Ligações Agregadas'!AE18*12)-(Degraus!AD13*'Ligações Agregadas'!AE18*12)-(Degraus!AD14*'Ligações Agregadas'!AE18*12)-(Degraus!AD15*'Ligações Agregadas'!AE18*12)-(Degraus!AD16*'Ligações Agregadas'!AE18*12)-(Degraus!AD17*'Ligações Agregadas'!AE18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD11*'Ligações Agregadas'!AE18*12*AE86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD12*'Ligações Agregadas'!AE18*12*AE87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD13*'Ligações Agregadas'!AE18*12*AE88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD14*'Ligações Agregadas'!AE18*12*AE89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD15*'Ligações Agregadas'!AE18*12*AE90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD16*'Ligações Agregadas'!AE18*12*AE91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD17*'Ligações Agregadas'!AE18*12*AE92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF93*(AF18-(Degraus!AE11*'Ligações Agregadas'!AF18*12)-(Degraus!AE12*'Ligações Agregadas'!AF18*12)-(Degraus!AE13*'Ligações Agregadas'!AF18*12)-(Degraus!AE14*'Ligações Agregadas'!AF18*12)-(Degraus!AE15*'Ligações Agregadas'!AF18*12)-(Degraus!AE16*'Ligações Agregadas'!AF18*12)-(Degraus!AE17*'Ligações Agregadas'!AF18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE11*'Ligações Agregadas'!AF18*12*AF86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE12*'Ligações Agregadas'!AF18*12*AF87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE13*'Ligações Agregadas'!AF18*12*AF88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE14*'Ligações Agregadas'!AF18*12*AF89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE15*'Ligações Agregadas'!AF18*12*AF90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE16*'Ligações Agregadas'!AF18*12*AF91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE17*'Ligações Agregadas'!AF18*12*AF92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG93*(AG18-(Degraus!AF11*'Ligações Agregadas'!AG18*12)-(Degraus!AF12*'Ligações Agregadas'!AG18*12)-(Degraus!AF13*'Ligações Agregadas'!AG18*12)-(Degraus!AF14*'Ligações Agregadas'!AG18*12)-(Degraus!AF15*'Ligações Agregadas'!AG18*12)-(Degraus!AF16*'Ligações Agregadas'!AG18*12)-(Degraus!AF17*'Ligações Agregadas'!AG18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF11*'Ligações Agregadas'!AG18*12*AG86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF12*'Ligações Agregadas'!AG18*12*AG87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF13*'Ligações Agregadas'!AG18*12*AG88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF14*'Ligações Agregadas'!AG18*12*AG89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF15*'Ligações Agregadas'!AG18*12*AG90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF16*'Ligações Agregadas'!AG18*12*AG91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF17*'Ligações Agregadas'!AG18*12*AG92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH93*(AH18-(Degraus!AG11*'Ligações Agregadas'!AH18*12)-(Degraus!AG12*'Ligações Agregadas'!AH18*12)-(Degraus!AG13*'Ligações Agregadas'!AH18*12)-(Degraus!AG14*'Ligações Agregadas'!AH18*12)-(Degraus!AG15*'Ligações Agregadas'!AH18*12)-(Degraus!AG16*'Ligações Agregadas'!AH18*12)-(Degraus!AG17*'Ligações Agregadas'!AH18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG11*'Ligações Agregadas'!AH18*12*AH86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG12*'Ligações Agregadas'!AH18*12*AH87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG13*'Ligações Agregadas'!AH18*12*AH88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG14*'Ligações Agregadas'!AH18*12*AH89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG15*'Ligações Agregadas'!AH18*12*AH90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG16*'Ligações Agregadas'!AH18*12*AH91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG17*'Ligações Agregadas'!AH18*12*AH92","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI93*(AI18-(Degraus!AH11*'Ligações Agregadas'!AI18*12)-(Degraus!AH12*'Ligações Agregadas'!AI18*12)-(Degraus!AH13*'Ligações Agregadas'!AI18*12)-(Degraus!AH14*'Ligações Agregadas'!AI18*12)-(Degraus!AH15*'Ligações Agregadas'!AI18*12)-(Degraus!AH16*'Ligações Agregadas'!AI18*12)-(Degraus!AH17*'Ligações Agregadas'!AI18*12))+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH11*'Ligações Agregadas'!AI18*12*AI86+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH12*'Ligações Agregadas'!AI18*12*AI87+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH13*'Ligações Agregadas'!AI18*12*AI88+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH14*'Ligações Agregadas'!AI18*12*AI89+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH15*'Ligações Agregadas'!AI18*12*AI90+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH16*'Ligações Agregadas'!AI18*12*AI91+VLOOKUP('Volumes Agregados L'!$B168,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH17*'Ligações Agregadas'!AI18*12*AI92","v":0},null,0]
[null,"INDUSTRIAL",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D94*D19","v":233875.62816231002},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E94*E19","v":244161.0045231024},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F94*F19","v":249906.71150402378},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G94*G19","v":255441.14925026931},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H94*H19","v":79571.904293067477},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I94*I19","v":83071.315453734278},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J94*J19","v":85026.187150175392},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K94*K19","v":86909.1783541779},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L94*L19","v":18696.377042628254},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M94*M19","v":19518.605831398207},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N94*N19","v":19977.92647517737},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O94*O19","v":20420.357931741746},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P94*P19","v":13423.017644451555},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q94*Q19","v":14013.33476922236},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R94*R19","v":14343.102889102011},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S94*S19","v":14660.745458803269},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T94*T19","v":581.30456459364768},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U94*U19","v":606.86916178606145},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V94*V19","v":621.15028086234781},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W94*W19","v":634.90628421178258},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X94*X19","v":251.83426984389257},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y94*Y19","v":262.90943088671901},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z94*Z19","v":269.09633430049877},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA94*AA19","v":275.05574571832705},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB94*AB19","v":196.98692886562145},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC94*AC19","v":205.6500149574029},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD94*AD19","v":210.48946394670918},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE94*AE19","v":215.1509667428632},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF94*AF19","v":94.244726751395376},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG94*AG19","v":98.389418920796686},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH94*AH19","v":100.70476314313146},{"$f":"VLOOKUP('Volumes Agregados L'!$B169,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI94*AI19","v":102.93497232403652},null,1457744.22406124]
[null,"INDUSTRIAL",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D95*(D20-Degraus!C19*'Ligações Agregadas'!D20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D20*12*D94","v":467118.65928383148},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E95*(E20-Degraus!D19*'Ligações Agregadas'!E20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E20*12*E94","v":487642.42549616075},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F95*(F20-Degraus!E19*'Ligações Agregadas'!F20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F20*12*F94","v":499103.69618802704},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G95*(G20-Degraus!F19*'Ligações Agregadas'!G20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G20*12*G94","v":510137.26113580249},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H95*(H20-Degraus!G19*'Ligações Agregadas'!H20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H20*12*H94","v":155719.118951059},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I95*(I20-Degraus!H19*'Ligações Agregadas'!I20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I20*12*I94","v":162560.92505563423},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J95*(J20-Degraus!I19*'Ligações Agregadas'!J20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J20*12*J94","v":166381.65288709948},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K95*(K20-Degraus!J19*'Ligações Agregadas'!K20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K20*12*K94","v":170059.79552053963},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L95*(L20-Degraus!K19*'Ligações Agregadas'!L20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L20*12*L94","v":37561.395259076409},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M95*(M20-Degraus!L19*'Ligações Agregadas'!M20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M20*12*M94","v":39211.725634172071},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N95*(N20-Degraus!M19*'Ligações Agregadas'!N20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N20*12*N94","v":40133.333900086494},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O95*(O20-Degraus!N19*'Ligações Agregadas'!O20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O20*12*O94","v":41020.549237529107},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P95*(P20-Degraus!O19*'Ligações Agregadas'!P20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P20*12*P94","v":25172.214623178006},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q95*(Q20-Degraus!P19*'Ligações Agregadas'!Q20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q20*12*Q94","v":26278.192023665695},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R95*(R20-Degraus!Q19*'Ligações Agregadas'!R20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R20*12*R94","v":26895.810295982948},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S95*(S20-Degraus!R19*'Ligações Agregadas'!S20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S20*12*S94","v":27490.37642224475},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T95*(T20-Degraus!S19*'Ligações Agregadas'!T20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T20*12*T94","v":952.86092344162989},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U95*(U20-Degraus!T19*'Ligações Agregadas'!U20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U20*12*U94","v":994.72701741795117},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V95*(V20-Degraus!U19*'Ligações Agregadas'!V20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V20*12*V94","v":1018.1067359377199},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W95*(W20-Degraus!V19*'Ligações Agregadas'!W20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W20*12*W94","v":1040.6140797317832},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X95*(X20-Degraus!W19*'Ligações Agregadas'!X20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X20*12*X94","v":390.35150599022307},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y95*(Y20-Degraus!X19*'Ligações Agregadas'!Y20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y20*12*Y94","v":407.50209153481228},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z95*(Z20-Degraus!Y19*'Ligações Agregadas'!Z20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z20*12*Z94","v":417.07959248823897},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA95*(AA20-Degraus!Z19*'Ligações Agregadas'!AA20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA20*12*AA94","v":426.2995978397845},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB95*(AB20-Degraus!AA19*'Ligações Agregadas'!AB20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB20*12*AB94","v":612.38165341262038},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC95*(AC20-Degraus!AB19*'Ligações Agregadas'!AC20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC20*12*AC94","v":639.04133178411098},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD95*(AD20-Degraus!AC19*'Ligações Agregadas'!AD20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD20*12*AD94","v":653.87899048633108},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE95*(AE20-Degraus!AD19*'Ligações Agregadas'!AE20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE20*12*AE94","v":668.08213010234408},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF95*(AF20-Degraus!AE19*'Ligações Agregadas'!AF20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF20*12*AF94","v":248.80451191550065},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG95*(AG20-Degraus!AF19*'Ligações Agregadas'!AG20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG20*12*AG94","v":259.62942211827669},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH95*(AH20-Degraus!AG19*'Ligações Agregadas'!AH20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH20*12*AH94","v":265.6527479425859},{"$f":"VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI95*(AI20-Degraus!AH19*'Ligações Agregadas'!AI20*12)+VLOOKUP('Volumes Agregados L'!$B170,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI20*12*AI94","v":271.41628413429316},null,2891753.5605303682]
[null,"INDUSTRIAL",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D96*(D21-(Degraus!C19*'Ligações Agregadas'!D21*12)-(Degraus!C20*'Ligações Agregadas'!D21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D21*12*D94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Ligações Agregadas'!D21*12*D95","v":833784.44200965192},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E96*(E21-(Degraus!D19*'Ligações Agregadas'!E21*12)-(Degraus!D20*'Ligações Agregadas'!E21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E21*12*E94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Ligações Agregadas'!E21*12*E95","v":865822.82392600342},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F96*(F21-(Degraus!E19*'Ligações Agregadas'!F21*12)-(Degraus!E20*'Ligações Agregadas'!F21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F21*12*F94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Ligações Agregadas'!F21*12*F95","v":882779.44994879235},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G96*(G21-(Degraus!F19*'Ligações Agregadas'!G21*12)-(Degraus!F20*'Ligações Agregadas'!G21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G21*12*G94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Ligações Agregadas'!G21*12*G95","v":897596.64218905417},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H96*(H21-(Degraus!G19*'Ligações Agregadas'!H21*12)-(Degraus!G20*'Ligações Agregadas'!H21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H21*12*H94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Ligações Agregadas'!H21*12*H95","v":260943.59586113793},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I96*(I21-(Degraus!H19*'Ligações Agregadas'!I21*12)-(Degraus!H20*'Ligações Agregadas'!I21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I21*12*I94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Ligações Agregadas'!I21*12*I95","v":270974.71725740266},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J96*(J21-(Degraus!I19*'Ligações Agregadas'!J21*12)-(Degraus!I20*'Ligações Agregadas'!J21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J21*12*J94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Ligações Agregadas'!J21*12*J95","v":276284.78545807791},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K96*(K21-(Degraus!J19*'Ligações Agregadas'!K21*12)-(Degraus!J20*'Ligações Agregadas'!K21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K21*12*K94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Ligações Agregadas'!K21*12*K95","v":280926.57672290475},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L96*(L21-(Degraus!K19*'Ligações Agregadas'!L21*12)-(Degraus!K20*'Ligações Agregadas'!L21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L21*12*L94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Ligações Agregadas'!L21*12*L95","v":62446.430955378528},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M96*(M21-(Degraus!L19*'Ligações Agregadas'!M21*12)-(Degraus!L20*'Ligações Agregadas'!M21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M21*12*M94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Ligações Agregadas'!M21*12*M95","v":64841.346774426958},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N96*(N21-(Degraus!M19*'Ligações Agregadas'!N21*12)-(Degraus!M20*'Ligações Agregadas'!N21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N21*12*N94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Ligações Agregadas'!N21*12*N95","v":66107.808323728226},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O96*(O21-(Degraus!N19*'Ligações Agregadas'!O21*12)-(Degraus!N20*'Ligações Agregadas'!O21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O21*12*O94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Ligações Agregadas'!O21*12*O95","v":67212.657968593994},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P96*(P21-(Degraus!O19*'Ligações Agregadas'!P21*12)-(Degraus!O20*'Ligações Agregadas'!P21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P21*12*P94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Ligações Agregadas'!P21*12*P95","v":39731.61565870278},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q96*(Q21-(Degraus!P19*'Ligações Agregadas'!Q21*12)-(Degraus!P20*'Ligações Agregadas'!Q21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q21*12*Q94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Ligações Agregadas'!Q21*12*Q95","v":41253.498548995645},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R96*(R21-(Degraus!Q19*'Ligações Agregadas'!R21*12)-(Degraus!Q20*'Ligações Agregadas'!R21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R21*12*R94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Ligações Agregadas'!R21*12*R95","v":42057.849991099945},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S96*(S21-(Degraus!R19*'Ligações Agregadas'!S21*12)-(Degraus!R20*'Ligações Agregadas'!S21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S21*12*S94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Ligações Agregadas'!S21*12*S95","v":42758.811221142256},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T96*(T21-(Degraus!S19*'Ligações Agregadas'!T21*12)-(Degraus!S20*'Ligações Agregadas'!T21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T21*12*T94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Ligações Agregadas'!T21*12*T95","v":4670.0109869528105},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U96*(U21-(Degraus!T19*'Ligações Agregadas'!U21*12)-(Degraus!T20*'Ligações Agregadas'!U21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U21*12*U94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Ligações Agregadas'!U21*12*U95","v":4856.8470022109514},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V96*(V21-(Degraus!U19*'Ligações Agregadas'!V21*12)-(Degraus!U20*'Ligações Agregadas'!V21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V21*12*V94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Ligações Agregadas'!V21*12*V95","v":4957.4506518145936},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W96*(W21-(Degraus!V19*'Ligações Agregadas'!W21*12)-(Degraus!V20*'Ligações Agregadas'!W21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W21*12*W94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Ligações Agregadas'!W21*12*W95","v":5048.2839751045385},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X96*(X21-(Degraus!W19*'Ligações Agregadas'!X21*12)-(Degraus!W20*'Ligações Agregadas'!X21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X21*12*X94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Ligações Agregadas'!X21*12*X95","v":1371.644251730291},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y96*(Y21-(Degraus!X19*'Ligações Agregadas'!Y21*12)-(Degraus!X20*'Ligações Agregadas'!Y21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y21*12*Y94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Ligações Agregadas'!Y21*12*Y95","v":1424.0803364341205},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z96*(Z21-(Degraus!Y19*'Ligações Agregadas'!Z21*12)-(Degraus!Y20*'Ligações Agregadas'!Z21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z21*12*Z94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Ligações Agregadas'!Z21*12*Z95","v":1451.7699122490976},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA96*(AA21-(Degraus!Z19*'Ligações Agregadas'!AA21*12)-(Degraus!Z20*'Ligações Agregadas'!AA21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA21*12*AA94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Ligações Agregadas'!AA21*12*AA95","v":1475.859189737519},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB96*(AB21-(Degraus!AA19*'Ligações Agregadas'!AB21*12)-(Degraus!AA20*'Ligações Agregadas'!AB21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB21*12*AB94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Ligações Agregadas'!AB21*12*AB95","v":2576.9242432965902},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC96*(AC21-(Degraus!AB19*'Ligações Agregadas'!AC21*12)-(Degraus!AB20*'Ligações Agregadas'!AC21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC21*12*AC94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Ligações Agregadas'!AC21*12*AC95","v":2679.8896901487406},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD96*(AD21-(Degraus!AC19*'Ligações Agregadas'!AD21*12)-(Degraus!AC20*'Ligações Agregadas'!AD21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD21*12*AD94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Ligações Agregadas'!AD21*12*AD95","v":2735.3031250402646},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE96*(AE21-(Degraus!AD19*'Ligações Agregadas'!AE21*12)-(Degraus!AD20*'Ligações Agregadas'!AE21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE21*12*AE94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Ligações Agregadas'!AE21*12*AE95","v":2785.2859984224951},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF96*(AF21-(Degraus!AE19*'Ligações Agregadas'!AF21*12)-(Degraus!AE20*'Ligações Agregadas'!AF21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF21*12*AF94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Ligações Agregadas'!AF21*12*AF95","v":697.40666750913488},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG96*(AG21-(Degraus!AF19*'Ligações Agregadas'!AG21*12)-(Degraus!AF20*'Ligações Agregadas'!AG21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG21*12*AG94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Ligações Agregadas'!AG21*12*AG95","v":723.93221549805924},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH96*(AH21-(Degraus!AG19*'Ligações Agregadas'!AH21*12)-(Degraus!AG20*'Ligações Agregadas'!AH21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH21*12*AH94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Ligações Agregadas'!AH21*12*AH95","v":737.9077395647588},{"$f":"VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI96*(AI21-(Degraus!AH19*'Ligações Agregadas'!AI21*12)-(Degraus!AH20*'Ligações Agregadas'!AI21*12))+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI21*12*AI94+VLOOKUP('Volumes Agregados L'!$B171,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Ligações Agregadas'!AI21*12*AI95","v":750.01217922234252},null,5034465.660980029]
[null,"INDUSTRIAL",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D97*(D22-(Degraus!C19*'Ligações Agregadas'!D22*12)-(Degraus!C20*'Ligações Agregadas'!D22*12)-(Degraus!C21*'Ligações Agregadas'!D22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D22*12*D94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Ligações Agregadas'!D22*12*D95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Ligações Agregadas'!D22*12*D96","v":1076881.9466054314},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E97*(E22-(Degraus!D19*'Ligações Agregadas'!E22*12)-(Degraus!D20*'Ligações Agregadas'!E22*12)-(Degraus!D21*'Ligações Agregadas'!E22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E22*12*E94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Ligações Agregadas'!E22*12*E95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Ligações Agregadas'!E22*12*E96","v":1121322.6126743625},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F97*(F22-(Degraus!E19*'Ligações Agregadas'!F22*12)-(Degraus!E20*'Ligações Agregadas'!F22*12)-(Degraus!E21*'Ligações Agregadas'!F22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F22*12*F94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Ligações Agregadas'!F22*12*F95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Ligações Agregadas'!F22*12*F96","v":1145555.3187031508},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G97*(G22-(Degraus!F19*'Ligações Agregadas'!G22*12)-(Degraus!F20*'Ligações Agregadas'!G22*12)-(Degraus!F21*'Ligações Agregadas'!G22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G22*12*G94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Ligações Agregadas'!G22*12*G95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Ligações Agregadas'!G22*12*G96","v":1167941.4022118561},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H97*(H22-(Degraus!G19*'Ligações Agregadas'!H22*12)-(Degraus!G20*'Ligações Agregadas'!H22*12)-(Degraus!G21*'Ligações Agregadas'!H22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H22*12*H94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Ligações Agregadas'!H22*12*H95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Ligações Agregadas'!H22*12*H96","v":286006.84786319069},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I97*(I22-(Degraus!H19*'Ligações Agregadas'!I22*12)-(Degraus!H20*'Ligações Agregadas'!I22*12)-(Degraus!H21*'Ligações Agregadas'!I22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I22*12*I94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Ligações Agregadas'!I22*12*I95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Ligações Agregadas'!I22*12*I96","v":297804.47679013165},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J97*(J22-(Degraus!I19*'Ligações Agregadas'!J22*12)-(Degraus!I20*'Ligações Agregadas'!J22*12)-(Degraus!I21*'Ligações Agregadas'!J22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J22*12*J94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Ligações Agregadas'!J22*12*J95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Ligações Agregadas'!J22*12*J96","v":304236.37173569726},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K97*(K22-(Degraus!J19*'Ligações Agregadas'!K22*12)-(Degraus!J20*'Ligações Agregadas'!K22*12)-(Degraus!J21*'Ligações Agregadas'!K22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K22*12*K94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Ligações Agregadas'!K22*12*K95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Ligações Agregadas'!K22*12*K96","v":310176.2464053455},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L97*(L22-(Degraus!K19*'Ligações Agregadas'!L22*12)-(Degraus!K20*'Ligações Agregadas'!L22*12)-(Degraus!K21*'Ligações Agregadas'!L22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L22*12*L94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Ligações Agregadas'!L22*12*L95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Ligações Agregadas'!L22*12*L96","v":96979.655737905065},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M97*(M22-(Degraus!L19*'Ligações Agregadas'!M22*12)-(Degraus!L20*'Ligações Agregadas'!M22*12)-(Degraus!L21*'Ligações Agregadas'!M22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M22*12*M94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Ligações Agregadas'!M22*12*M95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Ligações Agregadas'!M22*12*M96","v":100985.95076007102},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N97*(N22-(Degraus!M19*'Ligações Agregadas'!N22*12)-(Degraus!M20*'Ligações Agregadas'!N22*12)-(Degraus!M21*'Ligações Agregadas'!N22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N22*12*N94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Ligações Agregadas'!N22*12*N95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Ligações Agregadas'!N22*12*N96","v":103171.41055094976},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O97*(O22-(Degraus!N19*'Ligações Agregadas'!O22*12)-(Degraus!N20*'Ligações Agregadas'!O22*12)-(Degraus!N21*'Ligações Agregadas'!O22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O22*12*O94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Ligações Agregadas'!O22*12*O95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Ligações Agregadas'!O22*12*O96","v":105191.8127661914},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P97*(P22-(Degraus!O19*'Ligações Agregadas'!P22*12)-(Degraus!O20*'Ligações Agregadas'!P22*12)-(Degraus!O21*'Ligações Agregadas'!P22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P22*12*P94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Ligações Agregadas'!P22*12*P95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Ligações Agregadas'!P22*12*P96","v":57869.153084704085},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q97*(Q22-(Degraus!P19*'Ligações Agregadas'!Q22*12)-(Degraus!P20*'Ligações Agregadas'!Q22*12)-(Degraus!P21*'Ligações Agregadas'!Q22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q22*12*Q94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Ligações Agregadas'!Q22*12*Q95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Ligações Agregadas'!Q22*12*Q96","v":60257.949935732715},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R97*(R22-(Degraus!Q19*'Ligações Agregadas'!R22*12)-(Degraus!Q20*'Ligações Agregadas'!R22*12)-(Degraus!Q21*'Ligações Agregadas'!R22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R22*12*R94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Ligações Agregadas'!R22*12*R95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Ligações Agregadas'!R22*12*R96","v":61560.660930761573},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S97*(S22-(Degraus!R19*'Ligações Agregadas'!S22*12)-(Degraus!R20*'Ligações Agregadas'!S22*12)-(Degraus!R21*'Ligações Agregadas'!S22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S22*12*S94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Ligações Agregadas'!S22*12*S95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Ligações Agregadas'!S22*12*S96","v":62764.335680973687},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T97*(T22-(Degraus!S19*'Ligações Agregadas'!T22*12)-(Degraus!S20*'Ligações Agregadas'!T22*12)-(Degraus!S21*'Ligações Agregadas'!T22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T22*12*T94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Ligações Agregadas'!T22*12*T95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Ligações Agregadas'!T22*12*T96","v":3708.1305513116604},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U97*(U22-(Degraus!T19*'Ligações Agregadas'!U22*12)-(Degraus!T20*'Ligações Agregadas'!U22*12)-(Degraus!T21*'Ligações Agregadas'!U22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U22*12*U94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Ligações Agregadas'!U22*12*U95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Ligações Agregadas'!U22*12*U96","v":3861.0530704334469},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V97*(V22-(Degraus!U19*'Ligações Agregadas'!V22*12)-(Degraus!U20*'Ligações Agregadas'!V22*12)-(Degraus!U21*'Ligações Agregadas'!V22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V22*12*V94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Ligações Agregadas'!V22*12*V95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Ligações Agregadas'!V22*12*V96","v":3944.4164204481867},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W97*(W22-(Degraus!V19*'Ligações Agregadas'!W22*12)-(Degraus!V20*'Ligações Agregadas'!W22*12)-(Degraus!V21*'Ligações Agregadas'!W22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W22*12*W94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Ligações Agregadas'!W22*12*W95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Ligações Agregadas'!W22*12*W96","v":4021.3898967497171},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X97*(X22-(Degraus!W19*'Ligações Agregadas'!X22*12)-(Degraus!W20*'Ligações Agregadas'!X22*12)-(Degraus!W21*'Ligações Agregadas'!X22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X22*12*X94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Ligações Agregadas'!X22*12*X95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Ligações Agregadas'!X22*12*X96","v":1317.9814047068728},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y97*(Y22-(Degraus!X19*'Ligações Agregadas'!Y22*12)-(Degraus!X20*'Ligações Agregadas'!Y22*12)-(Degraus!X21*'Ligações Agregadas'!Y22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y22*12*Y94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Ligações Agregadas'!Y22*12*Y95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Ligações Agregadas'!Y22*12*Y96","v":1372.2689386069328},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z97*(Z22-(Degraus!Y19*'Ligações Agregadas'!Z22*12)-(Degraus!Y20*'Ligações Agregadas'!Z22*12)-(Degraus!Y21*'Ligações Agregadas'!Z22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z22*12*Z94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Ligações Agregadas'!Z22*12*Z95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Ligações Agregadas'!Z22*12*Z96","v":1401.8487015564824},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA97*(AA22-(Degraus!Z19*'Ligações Agregadas'!AA22*12)-(Degraus!Z20*'Ligações Agregadas'!AA22*12)-(Degraus!Z21*'Ligações Agregadas'!AA22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA22*12*AA94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Ligações Agregadas'!AA22*12*AA95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Ligações Agregadas'!AA22*12*AA96","v":1429.1376268024651},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB97*(AB22-(Degraus!AA19*'Ligações Agregadas'!AB22*12)-(Degraus!AA20*'Ligações Agregadas'!AB22*12)-(Degraus!AA21*'Ligações Agregadas'!AB22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB22*12*AB94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Ligações Agregadas'!AB22*12*AB95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Ligações Agregadas'!AB22*12*AB96","v":1839.7050626606288},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC97*(AC22-(Degraus!AB19*'Ligações Agregadas'!AC22*12)-(Degraus!AB20*'Ligações Agregadas'!AC22*12)-(Degraus!AB21*'Ligações Agregadas'!AC22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC22*12*AC94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Ligações Agregadas'!AC22*12*AC95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Ligações Agregadas'!AC22*12*AC96","v":1914.685506134377},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD97*(AD22-(Degraus!AC19*'Ligações Agregadas'!AD22*12)-(Degraus!AC20*'Ligações Agregadas'!AD22*12)-(Degraus!AC21*'Ligações Agregadas'!AD22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD22*12*AD94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Ligações Agregadas'!AD22*12*AD95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Ligações Agregadas'!AD22*12*AD96","v":1955.3673498787407},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE97*(AE22-(Degraus!AD19*'Ligações Agregadas'!AE22*12)-(Degraus!AD20*'Ligações Agregadas'!AE22*12)-(Degraus!AD21*'Ligações Agregadas'!AE22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE22*12*AE94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Ligações Agregadas'!AE22*12*AE95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Ligações Agregadas'!AE22*12*AE96","v":1992.612937067755},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF97*(AF22-(Degraus!AE19*'Ligações Agregadas'!AF22*12)-(Degraus!AE20*'Ligações Agregadas'!AF22*12)-(Degraus!AE21*'Ligações Agregadas'!AF22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF22*12*AF94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Ligações Agregadas'!AF22*12*AF95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Ligações Agregadas'!AF22*12*AF96","v":890.28254027828575},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG97*(AG22-(Degraus!AF19*'Ligações Agregadas'!AG22*12)-(Degraus!AF20*'Ligações Agregadas'!AG22*12)-(Degraus!AF21*'Ligações Agregadas'!AG22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG22*12*AG94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Ligações Agregadas'!AG22*12*AG95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Ligações Agregadas'!AG22*12*AG96","v":926.59085487833158},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH97*(AH22-(Degraus!AG19*'Ligações Agregadas'!AH22*12)-(Degraus!AG20*'Ligações Agregadas'!AH22*12)-(Degraus!AG21*'Ligações Agregadas'!AH22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH22*12*AH94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Ligações Agregadas'!AH22*12*AH95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Ligações Agregadas'!AH22*12*AH96","v":946.29561719868036},{"$f":"VLOOKUP('Volumes Agregados L'!$B172,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI97*(AI22-(Degraus!AH19*'Ligações Agregadas'!AI22*12)-(Degraus!AH20*'Ligações Agregadas'!AI22*12)-(Degraus!AH21*'Ligações Agregadas'!AI22*12))+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI22*12*AI94+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Ligações Agregadas'!AI22*12*AI95+VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Ligações Agregadas'!AI22*12*AI96","v":964.34445054398884},null,6391192.2633657111]
[null,"INDUSTRIAL",5,{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D98*(D23-(Degraus!C19*'Ligações Agregadas'!D23*12)-(Degraus!C20*'Ligações Agregadas'!D23*12)-(Degraus!C21*'Ligações Agregadas'!D23*12)-(Degraus!C22*'Ligações Agregadas'!D23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D23*12*D94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Ligações Agregadas'!D23*12*D95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Ligações Agregadas'!D23*12*D96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Ligações Agregadas'!D23*12*D97","v":2076997.7948388455},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E98*(E23-(Degraus!D19*'Ligações Agregadas'!E23*12)-(Degraus!D20*'Ligações Agregadas'!E23*12)-(Degraus!D21*'Ligações Agregadas'!E23*12)-(Degraus!D22*'Ligações Agregadas'!E23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E23*12*E94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Ligações Agregadas'!E23*12*E95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Ligações Agregadas'!E23*12*E96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Ligações Agregadas'!E23*12*E97","v":2165115.5687136678},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F98*(F23-(Degraus!E19*'Ligações Agregadas'!F23*12)-(Degraus!E20*'Ligações Agregadas'!F23*12)-(Degraus!E21*'Ligações Agregadas'!F23*12)-(Degraus!E22*'Ligações Agregadas'!F23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F23*12*F94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Ligações Agregadas'!F23*12*F95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Ligações Agregadas'!F23*12*F96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Ligações Agregadas'!F23*12*F97","v":2213685.3807376814},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G98*(G23-(Degraus!F19*'Ligações Agregadas'!G23*12)-(Degraus!F20*'Ligações Agregadas'!G23*12)-(Degraus!F21*'Ligações Agregadas'!G23*12)-(Degraus!F22*'Ligações Agregadas'!G23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G23*12*G94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Ligações Agregadas'!G23*12*G95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Ligações Agregadas'!G23*12*G96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Ligações Agregadas'!G23*12*G97","v":2259413.5147356591},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H98*(H23-(Degraus!G19*'Ligações Agregadas'!H23*12)-(Degraus!G20*'Ligações Agregadas'!H23*12)-(Degraus!G21*'Ligações Agregadas'!H23*12)-(Degraus!G22*'Ligações Agregadas'!H23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H23*12*H94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Ligações Agregadas'!H23*12*H95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Ligações Agregadas'!H23*12*H96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Ligações Agregadas'!H23*12*H97","v":542038.8539440413},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I98*(I23-(Degraus!H19*'Ligações Agregadas'!I23*12)-(Degraus!H20*'Ligações Agregadas'!I23*12)-(Degraus!H21*'Ligações Agregadas'!I23*12)-(Degraus!H22*'Ligações Agregadas'!I23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I23*12*I94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Ligações Agregadas'!I23*12*I95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Ligações Agregadas'!I23*12*I96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Ligações Agregadas'!I23*12*I97","v":565099.36235226179},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J98*(J23-(Degraus!I19*'Ligações Agregadas'!J23*12)-(Degraus!I20*'Ligações Agregadas'!J23*12)-(Degraus!I21*'Ligações Agregadas'!J23*12)-(Degraus!I22*'Ligações Agregadas'!J23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J23*12*J94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Ligações Agregadas'!J23*12*J95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Ligações Agregadas'!J23*12*J96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Ligações Agregadas'!J23*12*J97","v":577823.65779476974},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K98*(K23-(Degraus!J19*'Ligações Agregadas'!K23*12)-(Degraus!J20*'Ligações Agregadas'!K23*12)-(Degraus!J21*'Ligações Agregadas'!K23*12)-(Degraus!J22*'Ligações Agregadas'!K23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K23*12*K94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Ligações Agregadas'!K23*12*K95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Ligações Agregadas'!K23*12*K96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Ligações Agregadas'!K23*12*K97","v":589825.58032677614},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L98*(L23-(Degraus!K19*'Ligações Agregadas'!L23*12)-(Degraus!K20*'Ligações Agregadas'!L23*12)-(Degraus!K21*'Ligações Agregadas'!L23*12)-(Degraus!K22*'Ligações Agregadas'!L23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L23*12*L94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Ligações Agregadas'!L23*12*L95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Ligações Agregadas'!L23*12*L96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Ligações Agregadas'!L23*12*L97","v":184952.75963862636},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M98*(M23-(Degraus!L19*'Ligações Agregadas'!M23*12)-(Degraus!L20*'Ligações Agregadas'!M23*12)-(Degraus!L21*'Ligações Agregadas'!M23*12)-(Degraus!L22*'Ligações Agregadas'!M23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M23*12*M94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Ligações Agregadas'!M23*12*M95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Ligações Agregadas'!M23*12*M96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Ligações Agregadas'!M23*12*M97","v":192798.3985364043},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N98*(N23-(Degraus!M19*'Ligações Agregadas'!N23*12)-(Degraus!M20*'Ligações Agregadas'!N23*12)-(Degraus!M21*'Ligações Agregadas'!N23*12)-(Degraus!M22*'Ligações Agregadas'!N23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N23*12*N94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Ligações Agregadas'!N23*12*N95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Ligações Agregadas'!N23*12*N96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Ligações Agregadas'!N23*12*N97","v":197122.62363454676},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O98*(O23-(Degraus!N19*'Ligações Agregadas'!O23*12)-(Degraus!N20*'Ligações Agregadas'!O23*12)-(Degraus!N21*'Ligações Agregadas'!O23*12)-(Degraus!N22*'Ligações Agregadas'!O23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O23*12*O94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Ligações Agregadas'!O23*12*O95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Ligações Agregadas'!O23*12*O96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Ligações Agregadas'!O23*12*O97","v":201193.47816290354},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P98*(P23-(Degraus!O19*'Ligações Agregadas'!P23*12)-(Degraus!O20*'Ligações Agregadas'!P23*12)-(Degraus!O21*'Ligações Agregadas'!P23*12)-(Degraus!O22*'Ligações Agregadas'!P23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P23*12*P94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Ligações Agregadas'!P23*12*P95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Ligações Agregadas'!P23*12*P96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Ligações Agregadas'!P23*12*P97","v":107267.4528584275},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q98*(Q23-(Degraus!P19*'Ligações Agregadas'!Q23*12)-(Degraus!P20*'Ligações Agregadas'!Q23*12)-(Degraus!P21*'Ligações Agregadas'!Q23*12)-(Degraus!P22*'Ligações Agregadas'!Q23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q23*12*Q94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Ligações Agregadas'!Q23*12*Q95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Ligações Agregadas'!Q23*12*Q96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Ligações Agregadas'!Q23*12*Q97","v":111814.43001614229},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R98*(R23-(Degraus!Q19*'Ligações Agregadas'!R23*12)-(Degraus!Q20*'Ligações Agregadas'!R23*12)-(Degraus!Q21*'Ligações Agregadas'!R23*12)-(Degraus!Q22*'Ligações Agregadas'!R23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R23*12*R94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Ligações Agregadas'!R23*12*R95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Ligações Agregadas'!R23*12*R96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Ligações Agregadas'!R23*12*R97","v":114319.86508265043},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S98*(S23-(Degraus!R19*'Ligações Agregadas'!S23*12)-(Degraus!R20*'Ligações Agregadas'!S23*12)-(Degraus!R21*'Ligações Agregadas'!S23*12)-(Degraus!R22*'Ligações Agregadas'!S23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S23*12*S94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Ligações Agregadas'!S23*12*S95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Ligações Agregadas'!S23*12*S96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Ligações Agregadas'!S23*12*S97","v":116677.37166063677},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T98*(T23-(Degraus!S19*'Ligações Agregadas'!T23*12)-(Degraus!S20*'Ligações Agregadas'!T23*12)-(Degraus!S21*'Ligações Agregadas'!T23*12)-(Degraus!S22*'Ligações Agregadas'!T23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T23*12*T94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Ligações Agregadas'!T23*12*T95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Ligações Agregadas'!T23*12*T96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Ligações Agregadas'!T23*12*T97","v":6088.1153664904596},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U98*(U23-(Degraus!T19*'Ligações Agregadas'!U23*12)-(Degraus!T20*'Ligações Agregadas'!U23*12)-(Degraus!T21*'Ligações Agregadas'!U23*12)-(Degraus!T22*'Ligações Agregadas'!U23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U23*12*U94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Ligações Agregadas'!U23*12*U95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Ligações Agregadas'!U23*12*U96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Ligações Agregadas'!U23*12*U97","v":6346.3569577212402},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V98*(V23-(Degraus!U19*'Ligações Agregadas'!V23*12)-(Degraus!U20*'Ligações Agregadas'!V23*12)-(Degraus!U21*'Ligações Agregadas'!V23*12)-(Degraus!U22*'Ligações Agregadas'!V23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V23*12*V94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Ligações Agregadas'!V23*12*V95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Ligações Agregadas'!V23*12*V96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Ligações Agregadas'!V23*12*V97","v":6488.6871123278579},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W98*(W23-(Degraus!V19*'Ligações Agregadas'!W23*12)-(Degraus!V20*'Ligações Agregadas'!W23*12)-(Degraus!V21*'Ligações Agregadas'!W23*12)-(Degraus!V22*'Ligações Agregadas'!W23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W23*12*W94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Ligações Agregadas'!W23*12*W95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Ligações Agregadas'!W23*12*W96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Ligações Agregadas'!W23*12*W97","v":6622.6727272109974},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X98*(X23-(Degraus!W19*'Ligações Agregadas'!X23*12)-(Degraus!W20*'Ligações Agregadas'!X23*12)-(Degraus!W21*'Ligações Agregadas'!X23*12)-(Degraus!W22*'Ligações Agregadas'!X23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X23*12*X94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Ligações Agregadas'!X23*12*X95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Ligações Agregadas'!X23*12*X96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Ligações Agregadas'!X23*12*X97","v":3174.0264101722751},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y98*(Y23-(Degraus!X19*'Ligações Agregadas'!Y23*12)-(Degraus!X20*'Ligações Agregadas'!Y23*12)-(Degraus!X21*'Ligações Agregadas'!Y23*12)-(Degraus!X22*'Ligações Agregadas'!Y23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y23*12*Y94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Ligações Agregadas'!Y23*12*Y95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Ligações Agregadas'!Y23*12*Y96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Ligações Agregadas'!Y23*12*Y97","v":3308.546254125084},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z98*(Z23-(Degraus!Y19*'Ligações Agregadas'!Z23*12)-(Degraus!Y20*'Ligações Agregadas'!Z23*12)-(Degraus!Y21*'Ligações Agregadas'!Z23*12)-(Degraus!Y22*'Ligações Agregadas'!Z23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z23*12*Z94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Ligações Agregadas'!Z23*12*Z95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Ligações Agregadas'!Z23*12*Z96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Ligações Agregadas'!Z23*12*Z97","v":3382.663027616104},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA98*(AA23-(Degraus!Z19*'Ligações Agregadas'!AA23*12)-(Degraus!Z20*'Ligações Agregadas'!AA23*12)-(Degraus!Z21*'Ligações Agregadas'!AA23*12)-(Degraus!Z22*'Ligações Agregadas'!AA23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA23*12*AA94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Ligações Agregadas'!AA23*12*AA95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Ligações Agregadas'!AA23*12*AA96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Ligações Agregadas'!AA23*12*AA97","v":3452.3952952503737},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB98*(AB23-(Degraus!AA19*'Ligações Agregadas'!AB23*12)-(Degraus!AA20*'Ligações Agregadas'!AB23*12)-(Degraus!AA21*'Ligações Agregadas'!AB23*12)-(Degraus!AA22*'Ligações Agregadas'!AB23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB23*12*AB94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Ligações Agregadas'!AB23*12*AB95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Ligações Agregadas'!AB23*12*AB96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Ligações Agregadas'!AB23*12*AB97","v":3869.2524967494182},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC98*(AC23-(Degraus!AB19*'Ligações Agregadas'!AC23*12)-(Degraus!AB20*'Ligações Agregadas'!AC23*12)-(Degraus!AB21*'Ligações Agregadas'!AC23*12)-(Degraus!AB22*'Ligações Agregadas'!AC23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC23*12*AC94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Ligações Agregadas'!AC23*12*AC95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Ligações Agregadas'!AC23*12*AC96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Ligações Agregadas'!AC23*12*AC97","v":4032.8462412316885},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD98*(AD23-(Degraus!AC19*'Ligações Agregadas'!AD23*12)-(Degraus!AC20*'Ligações Agregadas'!AD23*12)-(Degraus!AC21*'Ligações Agregadas'!AD23*12)-(Degraus!AC22*'Ligações Agregadas'!AD23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD23*12*AD94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Ligações Agregadas'!AD23*12*AD95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Ligações Agregadas'!AD23*12*AD96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Ligações Agregadas'!AD23*12*AD97","v":4122.8995284012999},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE98*(AE23-(Degraus!AD19*'Ligações Agregadas'!AE23*12)-(Degraus!AD20*'Ligações Agregadas'!AE23*12)-(Degraus!AD21*'Ligações Agregadas'!AE23*12)-(Degraus!AD22*'Ligações Agregadas'!AE23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE23*12*AE94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Ligações Agregadas'!AE23*12*AE95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Ligações Agregadas'!AE23*12*AE96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Ligações Agregadas'!AE23*12*AE97","v":4207.4909350246353},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF98*(AF23-(Degraus!AE19*'Ligações Agregadas'!AF23*12)-(Degraus!AE20*'Ligações Agregadas'!AF23*12)-(Degraus!AE21*'Ligações Agregadas'!AF23*12)-(Degraus!AE22*'Ligações Agregadas'!AF23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF23*12*AF94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Ligações Agregadas'!AF23*12*AF95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Ligações Agregadas'!AF23*12*AF96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Ligações Agregadas'!AF23*12*AF97","v":2284.1401895873105},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG98*(AG23-(Degraus!AF19*'Ligações Agregadas'!AG23*12)-(Degraus!AF20*'Ligações Agregadas'!AG23*12)-(Degraus!AF21*'Ligações Agregadas'!AG23*12)-(Degraus!AF22*'Ligações Agregadas'!AG23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG23*12*AG94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Ligações Agregadas'!AG23*12*AG95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Ligações Agregadas'!AG23*12*AG96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Ligações Agregadas'!AG23*12*AG97","v":2380.7705834845774},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH98*(AH23-(Degraus!AG19*'Ligações Agregadas'!AH23*12)-(Degraus!AG20*'Ligações Agregadas'!AH23*12)-(Degraus!AG21*'Ligações Agregadas'!AH23*12)-(Degraus!AG22*'Ligações Agregadas'!AH23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH23*12*AH94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Ligações Agregadas'!AH23*12*AH95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Ligações Agregadas'!AH23*12*AH96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Ligações Agregadas'!AH23*12*AH97","v":2433.974441132732},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI98*(AI23-(Degraus!AH19*'Ligações Agregadas'!AI23*12)-(Degraus!AH20*'Ligações Agregadas'!AI23*12)-(Degraus!AH21*'Ligações Agregadas'!AI23*12)-(Degraus!AH22*'Ligações Agregadas'!AI23*12))+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI23*12*AI94+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Ligações Agregadas'!AI23*12*AI95+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Ligações Agregadas'!AI23*12*AI96+VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Ligações Agregadas'!AI23*12*AI97","v":2483.9707224900412},null,12280824.901323056]
[null,"INDUSTRIAL",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D99*(D24-(Degraus!C19*'Ligações Agregadas'!D24*12)-(Degraus!C20*'Ligações Agregadas'!D24*12)-(Degraus!C21*'Ligações Agregadas'!D24*12)-(Degraus!C22*'Ligações Agregadas'!D24*12)-(Degraus!C23*'Ligações Agregadas'!D24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D24*12*D94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Ligações Agregadas'!D24*12*D95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Ligações Agregadas'!D24*12*D96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Ligações Agregadas'!D24*12*D97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C23*'Ligações Agregadas'!D24*12*D98","v":13988656.743616588},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E99*(E24-(Degraus!D19*'Ligações Agregadas'!E24*12)-(Degraus!D20*'Ligações Agregadas'!E24*12)-(Degraus!D21*'Ligações Agregadas'!E24*12)-(Degraus!D22*'Ligações Agregadas'!E24*12)-(Degraus!D23*'Ligações Agregadas'!E24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E24*12*E94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Ligações Agregadas'!E24*12*E95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Ligações Agregadas'!E24*12*E96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Ligações Agregadas'!E24*12*E97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D23*'Ligações Agregadas'!E24*12*E98","v":14597676.319425892},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F99*(F24-(Degraus!E19*'Ligações Agregadas'!F24*12)-(Degraus!E20*'Ligações Agregadas'!F24*12)-(Degraus!E21*'Ligações Agregadas'!F24*12)-(Degraus!E22*'Ligações Agregadas'!F24*12)-(Degraus!E23*'Ligações Agregadas'!F24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F24*12*F94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Ligações Agregadas'!F24*12*F95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Ligações Agregadas'!F24*12*F96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Ligações Agregadas'!F24*12*F97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E23*'Ligações Agregadas'!F24*12*F98","v":14936637.548040319},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G99*(G24-(Degraus!F19*'Ligações Agregadas'!G24*12)-(Degraus!F20*'Ligações Agregadas'!G24*12)-(Degraus!F21*'Ligações Agregadas'!G24*12)-(Degraus!F22*'Ligações Agregadas'!G24*12)-(Degraus!F23*'Ligações Agregadas'!G24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G24*12*G94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Ligações Agregadas'!G24*12*G95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Ligações Agregadas'!G24*12*G96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Ligações Agregadas'!G24*12*G97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F23*'Ligações Agregadas'!G24*12*G98","v":15261113.882609157},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H99*(H24-(Degraus!G19*'Ligações Agregadas'!H24*12)-(Degraus!G20*'Ligações Agregadas'!H24*12)-(Degraus!G21*'Ligações Agregadas'!H24*12)-(Degraus!G22*'Ligações Agregadas'!H24*12)-(Degraus!G23*'Ligações Agregadas'!H24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H24*12*H94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Ligações Agregadas'!H24*12*H95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Ligações Agregadas'!H24*12*H96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Ligações Agregadas'!H24*12*H97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G23*'Ligações Agregadas'!H24*12*H98","v":3392783.0116194724},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I99*(I24-(Degraus!H19*'Ligações Agregadas'!I24*12)-(Degraus!H20*'Ligações Agregadas'!I24*12)-(Degraus!H21*'Ligações Agregadas'!I24*12)-(Degraus!H22*'Ligações Agregadas'!I24*12)-(Degraus!H23*'Ligações Agregadas'!I24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I24*12*I94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Ligações Agregadas'!I24*12*I95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Ligações Agregadas'!I24*12*I96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Ligações Agregadas'!I24*12*I97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H23*'Ligações Agregadas'!I24*12*I98","v":3540535.980389867},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J99*(J24-(Degraus!I19*'Ligações Agregadas'!J24*12)-(Degraus!I20*'Ligações Agregadas'!J24*12)-(Degraus!I21*'Ligações Agregadas'!J24*12)-(Degraus!I22*'Ligações Agregadas'!J24*12)-(Degraus!I23*'Ligações Agregadas'!J24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J24*12*J94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Ligações Agregadas'!J24*12*J95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Ligações Agregadas'!J24*12*J96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Ligações Agregadas'!J24*12*J97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I23*'Ligações Agregadas'!J24*12*J98","v":3622779.3787044752},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K99*(K24-(Degraus!J19*'Ligações Agregadas'!K24*12)-(Degraus!J20*'Ligações Agregadas'!K24*12)-(Degraus!J21*'Ligações Agregadas'!K24*12)-(Degraus!J22*'Ligações Agregadas'!K24*12)-(Degraus!J23*'Ligações Agregadas'!K24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K24*12*K94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Ligações Agregadas'!K24*12*K95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Ligações Agregadas'!K24*12*K96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Ligações Agregadas'!K24*12*K97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J23*'Ligações Agregadas'!K24*12*K98","v":3701522.3580277925},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L99*(L24-(Degraus!K19*'Ligações Agregadas'!L24*12)-(Degraus!K20*'Ligações Agregadas'!L24*12)-(Degraus!K21*'Ligações Agregadas'!L24*12)-(Degraus!K22*'Ligações Agregadas'!L24*12)-(Degraus!K23*'Ligações Agregadas'!L24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L24*12*L94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Ligações Agregadas'!L24*12*L95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Ligações Agregadas'!L24*12*L96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Ligações Agregadas'!L24*12*L97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K23*'Ligações Agregadas'!L24*12*L98","v":1944221.3727271659},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M99*(M24-(Degraus!L19*'Ligações Agregadas'!M24*12)-(Degraus!L20*'Ligações Agregadas'!M24*12)-(Degraus!L21*'Ligações Agregadas'!M24*12)-(Degraus!L22*'Ligações Agregadas'!M24*12)-(Degraus!L23*'Ligações Agregadas'!M24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M24*12*M94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Ligações Agregadas'!M24*12*M95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Ligações Agregadas'!M24*12*M96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Ligações Agregadas'!M24*12*M97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L23*'Ligações Agregadas'!M24*12*M98","v":2028996.7642020509},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N99*(N24-(Degraus!M19*'Ligações Agregadas'!N24*12)-(Degraus!M20*'Ligações Agregadas'!N24*12)-(Degraus!M21*'Ligações Agregadas'!N24*12)-(Degraus!M22*'Ligações Agregadas'!N24*12)-(Degraus!M23*'Ligações Agregadas'!N24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N24*12*N94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Ligações Agregadas'!N24*12*N95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Ligações Agregadas'!N24*12*N96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Ligações Agregadas'!N24*12*N97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M23*'Ligações Agregadas'!N24*12*N98","v":2076206.876081767},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O99*(O24-(Degraus!N19*'Ligações Agregadas'!O24*12)-(Degraus!N20*'Ligações Agregadas'!O24*12)-(Degraus!N21*'Ligações Agregadas'!O24*12)-(Degraus!N22*'Ligações Agregadas'!O24*12)-(Degraus!N23*'Ligações Agregadas'!O24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O24*12*O94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Ligações Agregadas'!O24*12*O95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Ligações Agregadas'!O24*12*O96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Ligações Agregadas'!O24*12*O97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N23*'Ligações Agregadas'!O24*12*O98","v":2121442.8593665562},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P99*(P24-(Degraus!O19*'Ligações Agregadas'!P24*12)-(Degraus!O20*'Ligações Agregadas'!P24*12)-(Degraus!O21*'Ligações Agregadas'!P24*12)-(Degraus!O22*'Ligações Agregadas'!P24*12)-(Degraus!O23*'Ligações Agregadas'!P24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P24*12*P94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Ligações Agregadas'!P24*12*P95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Ligações Agregadas'!P24*12*P96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Ligações Agregadas'!P24*12*P97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O23*'Ligações Agregadas'!P24*12*P98","v":1206594.6643452039},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q99*(Q24-(Degraus!P19*'Ligações Agregadas'!Q24*12)-(Degraus!P20*'Ligações Agregadas'!Q24*12)-(Degraus!P21*'Ligações Agregadas'!Q24*12)-(Degraus!P22*'Ligações Agregadas'!Q24*12)-(Degraus!P23*'Ligações Agregadas'!Q24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q24*12*Q94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Ligações Agregadas'!Q24*12*Q95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Ligações Agregadas'!Q24*12*Q96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Ligações Agregadas'!Q24*12*Q97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P23*'Ligações Agregadas'!Q24*12*Q98","v":1259216.2708717694},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R99*(R24-(Degraus!Q19*'Ligações Agregadas'!R24*12)-(Degraus!Q20*'Ligações Agregadas'!R24*12)-(Degraus!Q21*'Ligações Agregadas'!R24*12)-(Degraus!Q22*'Ligações Agregadas'!R24*12)-(Degraus!Q23*'Ligações Agregadas'!R24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R24*12*R94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Ligações Agregadas'!R24*12*R95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Ligações Agregadas'!R24*12*R96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Ligações Agregadas'!R24*12*R97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q23*'Ligações Agregadas'!R24*12*R98","v":1288522.3866189127},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S99*(S24-(Degraus!R19*'Ligações Agregadas'!S24*12)-(Degraus!R20*'Ligações Agregadas'!S24*12)-(Degraus!R21*'Ligações Agregadas'!S24*12)-(Degraus!R22*'Ligações Agregadas'!S24*12)-(Degraus!R23*'Ligações Agregadas'!S24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S24*12*S94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Ligações Agregadas'!S24*12*S95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Ligações Agregadas'!S24*12*S96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Ligações Agregadas'!S24*12*S97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R23*'Ligações Agregadas'!S24*12*S98","v":1316606.1988278581},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T99*(T24-(Degraus!S19*'Ligações Agregadas'!T24*12)-(Degraus!S20*'Ligações Agregadas'!T24*12)-(Degraus!S21*'Ligações Agregadas'!T24*12)-(Degraus!S22*'Ligações Agregadas'!T24*12)-(Degraus!S23*'Ligações Agregadas'!T24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T24*12*T94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Ligações Agregadas'!T24*12*T95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Ligações Agregadas'!T24*12*T96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Ligações Agregadas'!T24*12*T97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S23*'Ligações Agregadas'!T24*12*T98","v":30791.465286004091},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U99*(U24-(Degraus!T19*'Ligações Agregadas'!U24*12)-(Degraus!T20*'Ligações Agregadas'!U24*12)-(Degraus!T21*'Ligações Agregadas'!U24*12)-(Degraus!T22*'Ligações Agregadas'!U24*12)-(Degraus!T23*'Ligações Agregadas'!U24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U24*12*U94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Ligações Agregadas'!U24*12*U95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Ligações Agregadas'!U24*12*U96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Ligações Agregadas'!U24*12*U97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T23*'Ligações Agregadas'!U24*12*U98","v":32127.058525962635},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V99*(V24-(Degraus!U19*'Ligações Agregadas'!V24*12)-(Degraus!U20*'Ligações Agregadas'!V24*12)-(Degraus!U21*'Ligações Agregadas'!V24*12)-(Degraus!U22*'Ligações Agregadas'!V24*12)-(Degraus!U23*'Ligações Agregadas'!V24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V24*12*V94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Ligações Agregadas'!V24*12*V95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Ligações Agregadas'!V24*12*V96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Ligações Agregadas'!V24*12*V97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U23*'Ligações Agregadas'!V24*12*V98","v":32869.3886715599},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W99*(W24-(Degraus!V19*'Ligações Agregadas'!W24*12)-(Degraus!V20*'Ligações Agregadas'!W24*12)-(Degraus!V21*'Ligações Agregadas'!W24*12)-(Degraus!V22*'Ligações Agregadas'!W24*12)-(Degraus!V23*'Ligações Agregadas'!W24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W24*12*W94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Ligações Agregadas'!W24*12*W95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Ligações Agregadas'!W24*12*W96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Ligações Agregadas'!W24*12*W97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V23*'Ligações Agregadas'!W24*12*W98","v":33578.348513973862},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X99*(X24-(Degraus!W19*'Ligações Agregadas'!X24*12)-(Degraus!W20*'Ligações Agregadas'!X24*12)-(Degraus!W21*'Ligações Agregadas'!X24*12)-(Degraus!W22*'Ligações Agregadas'!X24*12)-(Degraus!W23*'Ligações Agregadas'!X24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X24*12*X94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Ligações Agregadas'!X24*12*X95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Ligações Agregadas'!X24*12*X96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Ligações Agregadas'!X24*12*X97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W23*'Ligações Agregadas'!X24*12*X98","v":18633.111654040265},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y99*(Y24-(Degraus!X19*'Ligações Agregadas'!Y24*12)-(Degraus!X20*'Ligações Agregadas'!Y24*12)-(Degraus!X21*'Ligações Agregadas'!Y24*12)-(Degraus!X22*'Ligações Agregadas'!Y24*12)-(Degraus!X23*'Ligações Agregadas'!Y24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y24*12*Y94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Ligações Agregadas'!Y24*12*Y95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Ligações Agregadas'!Y24*12*Y96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Ligações Agregadas'!Y24*12*Y97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X23*'Ligações Agregadas'!Y24*12*Y98","v":19442.069513714589},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z99*(Z24-(Degraus!Y19*'Ligações Agregadas'!Z24*12)-(Degraus!Y20*'Ligações Agregadas'!Z24*12)-(Degraus!Y21*'Ligações Agregadas'!Z24*12)-(Degraus!Y22*'Ligações Agregadas'!Z24*12)-(Degraus!Y23*'Ligações Agregadas'!Z24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z24*12*Z94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Ligações Agregadas'!Z24*12*Z95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Ligações Agregadas'!Z24*12*Z96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Ligações Agregadas'!Z24*12*Z97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y23*'Ligações Agregadas'!Z24*12*Z98","v":19891.844965353921},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA99*(AA24-(Degraus!Z19*'Ligações Agregadas'!AA24*12)-(Degraus!Z20*'Ligações Agregadas'!AA24*12)-(Degraus!Z21*'Ligações Agregadas'!AA24*12)-(Degraus!Z22*'Ligações Agregadas'!AA24*12)-(Degraus!Z23*'Ligações Agregadas'!AA24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA24*12*AA94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Ligações Agregadas'!AA24*12*AA95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Ligações Agregadas'!AA24*12*AA96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Ligações Agregadas'!AA24*12*AA97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z23*'Ligações Agregadas'!AA24*12*AA98","v":20321.647875441977},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB99*(AB24-(Degraus!AA19*'Ligações Agregadas'!AB24*12)-(Degraus!AA20*'Ligações Agregadas'!AB24*12)-(Degraus!AA21*'Ligações Agregadas'!AB24*12)-(Degraus!AA22*'Ligações Agregadas'!AB24*12)-(Degraus!AA23*'Ligações Agregadas'!AB24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB24*12*AB94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Ligações Agregadas'!AB24*12*AB95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Ligações Agregadas'!AB24*12*AB96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Ligações Agregadas'!AB24*12*AB97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA23*'Ligações Agregadas'!AB24*12*AB98","v":31799.371600414263},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC99*(AC24-(Degraus!AB19*'Ligações Agregadas'!AC24*12)-(Degraus!AB20*'Ligações Agregadas'!AC24*12)-(Degraus!AB21*'Ligações Agregadas'!AC24*12)-(Degraus!AB22*'Ligações Agregadas'!AC24*12)-(Degraus!AB23*'Ligações Agregadas'!AC24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC24*12*AC94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Ligações Agregadas'!AC24*12*AC95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Ligações Agregadas'!AC24*12*AC96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Ligações Agregadas'!AC24*12*AC97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB23*'Ligações Agregadas'!AC24*12*AC98","v":33185.115450064543},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD99*(AD24-(Degraus!AC19*'Ligações Agregadas'!AD24*12)-(Degraus!AC20*'Ligações Agregadas'!AD24*12)-(Degraus!AC21*'Ligações Agregadas'!AD24*12)-(Degraus!AC22*'Ligações Agregadas'!AD24*12)-(Degraus!AC23*'Ligações Agregadas'!AD24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD24*12*AD94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Ligações Agregadas'!AD24*12*AD95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Ligações Agregadas'!AD24*12*AD96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Ligações Agregadas'!AD24*12*AD97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC23*'Ligações Agregadas'!AD24*12*AD98","v":33956.645003647558},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE99*(AE24-(Degraus!AD19*'Ligações Agregadas'!AE24*12)-(Degraus!AD20*'Ligações Agregadas'!AE24*12)-(Degraus!AD21*'Ligações Agregadas'!AE24*12)-(Degraus!AD22*'Ligações Agregadas'!AE24*12)-(Degraus!AD23*'Ligações Agregadas'!AE24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE24*12*AE94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Ligações Agregadas'!AE24*12*AE95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Ligações Agregadas'!AE24*12*AE96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Ligações Agregadas'!AE24*12*AE97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD23*'Ligações Agregadas'!AE24*12*AE98","v":34695.637869725688},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF99*(AF24-(Degraus!AE19*'Ligações Agregadas'!AF24*12)-(Degraus!AE20*'Ligações Agregadas'!AF24*12)-(Degraus!AE21*'Ligações Agregadas'!AF24*12)-(Degraus!AE22*'Ligações Agregadas'!AF24*12)-(Degraus!AE23*'Ligações Agregadas'!AF24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF24*12*AF94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Ligações Agregadas'!AF24*12*AF95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Ligações Agregadas'!AF24*12*AF96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Ligações Agregadas'!AF24*12*AF97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE23*'Ligações Agregadas'!AF24*12*AF98","v":20414.365852147046},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG99*(AG24-(Degraus!AF19*'Ligações Agregadas'!AG24*12)-(Degraus!AF20*'Ligações Agregadas'!AG24*12)-(Degraus!AF21*'Ligações Agregadas'!AG24*12)-(Degraus!AF22*'Ligações Agregadas'!AG24*12)-(Degraus!AF23*'Ligações Agregadas'!AG24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG24*12*AG94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Ligações Agregadas'!AG24*12*AG95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Ligações Agregadas'!AG24*12*AG96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Ligações Agregadas'!AG24*12*AG97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF23*'Ligações Agregadas'!AG24*12*AG98","v":21304.147790602823},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH99*(AH24-(Degraus!AG19*'Ligações Agregadas'!AH24*12)-(Degraus!AG20*'Ligações Agregadas'!AH24*12)-(Degraus!AG21*'Ligações Agregadas'!AH24*12)-(Degraus!AG22*'Ligações Agregadas'!AH24*12)-(Degraus!AG23*'Ligações Agregadas'!AH24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH24*12*AH94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Ligações Agregadas'!AH24*12*AH95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Ligações Agregadas'!AH24*12*AH96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Ligações Agregadas'!AH24*12*AH97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG23*'Ligações Agregadas'!AH24*12*AH98","v":21799.579573550607},{"$f":"VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI99*(AI24-(Degraus!AH19*'Ligações Agregadas'!AI24*12)-(Degraus!AH20*'Ligações Agregadas'!AI24*12)-(Degraus!AH21*'Ligações Agregadas'!AI24*12)-(Degraus!AH22*'Ligações Agregadas'!AI24*12)-(Degraus!AH23*'Ligações Agregadas'!AI24*12))+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI24*12*AI94+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Ligações Agregadas'!AI24*12*AI95+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Ligações Agregadas'!AI24*12*AI96+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Ligações Agregadas'!AI24*12*AI97+VLOOKUP('Volumes Agregados L'!$B174,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH23*'Ligações Agregadas'!AI24*12*AI98","v":22274.1747303589},null,86710596.588351429]
[null,"INDUSTRIAL",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D100*(D25-(Degraus!C19*'Ligações Agregadas'!D25*12)-(Degraus!C20*'Ligações Agregadas'!D25*12)-(Degraus!C21*'Ligações Agregadas'!D25*12)-(Degraus!C22*'Ligações Agregadas'!D25*12)-(Degraus!C23*'Ligações Agregadas'!D25*12)-(Degraus!C24*'Ligações Agregadas'!D25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D25*12*D94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Ligações Agregadas'!D25*12*D95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Ligações Agregadas'!D25*12*D96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Ligações Agregadas'!D25*12*D97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C23*'Ligações Agregadas'!D25*12*D98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C24*'Ligações Agregadas'!D25*12*D99","v":12225163.872277422},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E100*(E25-(Degraus!D19*'Ligações Agregadas'!E25*12)-(Degraus!D20*'Ligações Agregadas'!E25*12)-(Degraus!D21*'Ligações Agregadas'!E25*12)-(Degraus!D22*'Ligações Agregadas'!E25*12)-(Degraus!D23*'Ligações Agregadas'!E25*12)-(Degraus!D24*'Ligações Agregadas'!E25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E25*12*E94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Ligações Agregadas'!E25*12*E95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Ligações Agregadas'!E25*12*E96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Ligações Agregadas'!E25*12*E97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D23*'Ligações Agregadas'!E25*12*E98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D24*'Ligações Agregadas'!E25*12*E99","v":12761897.554176886},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F100*(F25-(Degraus!E19*'Ligações Agregadas'!F25*12)-(Degraus!E20*'Ligações Agregadas'!F25*12)-(Degraus!E21*'Ligações Agregadas'!F25*12)-(Degraus!E22*'Ligações Agregadas'!F25*12)-(Degraus!E23*'Ligações Agregadas'!F25*12)-(Degraus!E24*'Ligações Agregadas'!F25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F25*12*F94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Ligações Agregadas'!F25*12*F95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Ligações Agregadas'!F25*12*F96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Ligações Agregadas'!F25*12*F97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E23*'Ligações Agregadas'!F25*12*F98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E24*'Ligações Agregadas'!F25*12*F99","v":13061548.643914782},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G100*(G25-(Degraus!F19*'Ligações Agregadas'!G25*12)-(Degraus!F20*'Ligações Agregadas'!G25*12)-(Degraus!F21*'Ligações Agregadas'!G25*12)-(Degraus!F22*'Ligações Agregadas'!G25*12)-(Degraus!F23*'Ligações Agregadas'!G25*12)-(Degraus!F24*'Ligações Agregadas'!G25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G25*12*G94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Ligações Agregadas'!G25*12*G95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Ligações Agregadas'!G25*12*G96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Ligações Agregadas'!G25*12*G97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F23*'Ligações Agregadas'!G25*12*G98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F24*'Ligações Agregadas'!G25*12*G99","v":13349885.499647107},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H100*(H25-(Degraus!G19*'Ligações Agregadas'!H25*12)-(Degraus!G20*'Ligações Agregadas'!H25*12)-(Degraus!G21*'Ligações Agregadas'!H25*12)-(Degraus!G22*'Ligações Agregadas'!H25*12)-(Degraus!G23*'Ligações Agregadas'!H25*12)-(Degraus!G24*'Ligações Agregadas'!H25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H25*12*H94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Ligações Agregadas'!H25*12*H95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Ligações Agregadas'!H25*12*H96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Ligações Agregadas'!H25*12*H97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G23*'Ligações Agregadas'!H25*12*H98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G24*'Ligações Agregadas'!H25*12*H99","v":3599640.0910007125},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I100*(I25-(Degraus!H19*'Ligações Agregadas'!I25*12)-(Degraus!H20*'Ligações Agregadas'!I25*12)-(Degraus!H21*'Ligações Agregadas'!I25*12)-(Degraus!H22*'Ligações Agregadas'!I25*12)-(Degraus!H23*'Ligações Agregadas'!I25*12)-(Degraus!H24*'Ligações Agregadas'!I25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I25*12*I94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Ligações Agregadas'!I25*12*I95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Ligações Agregadas'!I25*12*I96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Ligações Agregadas'!I25*12*I97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H23*'Ligações Agregadas'!I25*12*I98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H24*'Ligações Agregadas'!I25*12*I99","v":3757693.2555342563},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J100*(J25-(Degraus!I19*'Ligações Agregadas'!J25*12)-(Degraus!I20*'Ligações Agregadas'!J25*12)-(Degraus!I21*'Ligações Agregadas'!J25*12)-(Degraus!I22*'Ligações Agregadas'!J25*12)-(Degraus!I23*'Ligações Agregadas'!J25*12)-(Degraus!I24*'Ligações Agregadas'!J25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J25*12*J94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Ligações Agregadas'!J25*12*J95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Ligações Agregadas'!J25*12*J96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Ligações Agregadas'!J25*12*J97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I23*'Ligações Agregadas'!J25*12*J98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I24*'Ligações Agregadas'!J25*12*J99","v":3845935.1404109327},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K100*(K25-(Degraus!J19*'Ligações Agregadas'!K25*12)-(Degraus!J20*'Ligações Agregadas'!K25*12)-(Degraus!J21*'Ligações Agregadas'!K25*12)-(Degraus!J22*'Ligações Agregadas'!K25*12)-(Degraus!J23*'Ligações Agregadas'!K25*12)-(Degraus!J24*'Ligações Agregadas'!K25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K25*12*K94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Ligações Agregadas'!K25*12*K95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Ligações Agregadas'!K25*12*K96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Ligações Agregadas'!K25*12*K97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J23*'Ligações Agregadas'!K25*12*K98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J24*'Ligações Agregadas'!K25*12*K99","v":3930849.9577139532},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L100*(L25-(Degraus!K19*'Ligações Agregadas'!L25*12)-(Degraus!K20*'Ligações Agregadas'!L25*12)-(Degraus!K21*'Ligações Agregadas'!L25*12)-(Degraus!K22*'Ligações Agregadas'!L25*12)-(Degraus!K23*'Ligações Agregadas'!L25*12)-(Degraus!K24*'Ligações Agregadas'!L25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L25*12*L94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Ligações Agregadas'!L25*12*L95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Ligações Agregadas'!L25*12*L96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Ligações Agregadas'!L25*12*L97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K23*'Ligações Agregadas'!L25*12*L98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K24*'Ligações Agregadas'!L25*12*L99","v":2776725.1189271095},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M100*(M25-(Degraus!L19*'Ligações Agregadas'!M25*12)-(Degraus!L20*'Ligações Agregadas'!M25*12)-(Degraus!L21*'Ligações Agregadas'!M25*12)-(Degraus!L22*'Ligações Agregadas'!M25*12)-(Degraus!L23*'Ligações Agregadas'!M25*12)-(Degraus!L24*'Ligações Agregadas'!M25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M25*12*M94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Ligações Agregadas'!M25*12*M95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Ligações Agregadas'!M25*12*M96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Ligações Agregadas'!M25*12*M97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L23*'Ligações Agregadas'!M25*12*M98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L24*'Ligações Agregadas'!M25*12*M99","v":2898655.3717494425},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N100*(N25-(Degraus!M19*'Ligações Agregadas'!N25*12)-(Degraus!M20*'Ligações Agregadas'!N25*12)-(Degraus!M21*'Ligações Agregadas'!N25*12)-(Degraus!M22*'Ligações Agregadas'!N25*12)-(Degraus!M23*'Ligações Agregadas'!N25*12)-(Degraus!M24*'Ligações Agregadas'!N25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N25*12*N94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Ligações Agregadas'!N25*12*N95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Ligações Agregadas'!N25*12*N96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Ligações Agregadas'!N25*12*N97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M23*'Ligações Agregadas'!N25*12*N98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M24*'Ligações Agregadas'!N25*12*N99","v":2966731.6213439247},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O100*(O25-(Degraus!N19*'Ligações Agregadas'!O25*12)-(Degraus!N20*'Ligações Agregadas'!O25*12)-(Degraus!N21*'Ligações Agregadas'!O25*12)-(Degraus!N22*'Ligações Agregadas'!O25*12)-(Degraus!N23*'Ligações Agregadas'!O25*12)-(Degraus!N24*'Ligações Agregadas'!O25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O25*12*O94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Ligações Agregadas'!O25*12*O95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Ligações Agregadas'!O25*12*O96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Ligações Agregadas'!O25*12*O97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N23*'Ligações Agregadas'!O25*12*O98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N24*'Ligações Agregadas'!O25*12*O99","v":3032244.3029677058},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P100*(P25-(Degraus!O19*'Ligações Agregadas'!P25*12)-(Degraus!O20*'Ligações Agregadas'!P25*12)-(Degraus!O21*'Ligações Agregadas'!P25*12)-(Degraus!O22*'Ligações Agregadas'!P25*12)-(Degraus!O23*'Ligações Agregadas'!P25*12)-(Degraus!O24*'Ligações Agregadas'!P25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P25*12*P94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Ligações Agregadas'!P25*12*P95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Ligações Agregadas'!P25*12*P96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Ligações Agregadas'!P25*12*P97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O23*'Ligações Agregadas'!P25*12*P98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O24*'Ligações Agregadas'!P25*12*P99","v":1955925.2822975125},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q100*(Q25-(Degraus!P19*'Ligações Agregadas'!Q25*12)-(Degraus!P20*'Ligações Agregadas'!Q25*12)-(Degraus!P21*'Ligações Agregadas'!Q25*12)-(Degraus!P22*'Ligações Agregadas'!Q25*12)-(Degraus!P23*'Ligações Agregadas'!Q25*12)-(Degraus!P24*'Ligações Agregadas'!Q25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q25*12*Q94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Ligações Agregadas'!Q25*12*Q95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Ligações Agregadas'!Q25*12*Q96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Ligações Agregadas'!Q25*12*Q97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P23*'Ligações Agregadas'!Q25*12*Q98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P24*'Ligações Agregadas'!Q25*12*Q99","v":2041820.7383632232},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R100*(R25-(Degraus!Q19*'Ligações Agregadas'!R25*12)-(Degraus!Q20*'Ligações Agregadas'!R25*12)-(Degraus!Q21*'Ligações Agregadas'!R25*12)-(Degraus!Q22*'Ligações Agregadas'!R25*12)-(Degraus!Q23*'Ligações Agregadas'!R25*12)-(Degraus!Q24*'Ligações Agregadas'!R25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R25*12*R94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Ligações Agregadas'!R25*12*R95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Ligações Agregadas'!R25*12*R96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Ligações Agregadas'!R25*12*R97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q23*'Ligações Agregadas'!R25*12*R98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q24*'Ligações Agregadas'!R25*12*R99","v":2089779.5794689516},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S100*(S25-(Degraus!R19*'Ligações Agregadas'!S25*12)-(Degraus!R20*'Ligações Agregadas'!S25*12)-(Degraus!R21*'Ligações Agregadas'!S25*12)-(Degraus!R22*'Ligações Agregadas'!S25*12)-(Degraus!R23*'Ligações Agregadas'!S25*12)-(Degraus!R24*'Ligações Agregadas'!S25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S25*12*S94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Ligações Agregadas'!S25*12*S95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Ligações Agregadas'!S25*12*S96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Ligações Agregadas'!S25*12*S97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R23*'Ligações Agregadas'!S25*12*S98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R24*'Ligações Agregadas'!S25*12*S99","v":2135934.9730422203},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T100*(T25-(Degraus!S19*'Ligações Agregadas'!T25*12)-(Degraus!S20*'Ligações Agregadas'!T25*12)-(Degraus!S21*'Ligações Agregadas'!T25*12)-(Degraus!S22*'Ligações Agregadas'!T25*12)-(Degraus!S23*'Ligações Agregadas'!T25*12)-(Degraus!S24*'Ligações Agregadas'!T25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T25*12*T94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Ligações Agregadas'!T25*12*T95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Ligações Agregadas'!T25*12*T96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Ligações Agregadas'!T25*12*T97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S23*'Ligações Agregadas'!T25*12*T98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S24*'Ligações Agregadas'!T25*12*T99","v":52526.604283239569},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U100*(U25-(Degraus!T19*'Ligações Agregadas'!U25*12)-(Degraus!T20*'Ligações Agregadas'!U25*12)-(Degraus!T21*'Ligações Agregadas'!U25*12)-(Degraus!T22*'Ligações Agregadas'!U25*12)-(Degraus!T23*'Ligações Agregadas'!U25*12)-(Degraus!T24*'Ligações Agregadas'!U25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U25*12*U94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Ligações Agregadas'!U25*12*U95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Ligações Agregadas'!U25*12*U96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Ligações Agregadas'!U25*12*U97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T23*'Ligações Agregadas'!U25*12*U98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T24*'Ligações Agregadas'!U25*12*U99","v":54833.085667901643},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V100*(V25-(Degraus!U19*'Ligações Agregadas'!V25*12)-(Degraus!U20*'Ligações Agregadas'!V25*12)-(Degraus!U21*'Ligações Agregadas'!V25*12)-(Degraus!U22*'Ligações Agregadas'!V25*12)-(Degraus!U23*'Ligações Agregadas'!V25*12)-(Degraus!U24*'Ligações Agregadas'!V25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V25*12*V94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Ligações Agregadas'!V25*12*V95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Ligações Agregadas'!V25*12*V96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Ligações Agregadas'!V25*12*V97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U23*'Ligações Agregadas'!V25*12*V98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U24*'Ligações Agregadas'!V25*12*V99","v":56120.834606266799},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W100*(W25-(Degraus!V19*'Ligações Agregadas'!W25*12)-(Degraus!V20*'Ligações Agregadas'!W25*12)-(Degraus!V21*'Ligações Agregadas'!W25*12)-(Degraus!V22*'Ligações Agregadas'!W25*12)-(Degraus!V23*'Ligações Agregadas'!W25*12)-(Degraus!V24*'Ligações Agregadas'!W25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W25*12*W94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Ligações Agregadas'!W25*12*W95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Ligações Agregadas'!W25*12*W96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Ligações Agregadas'!W25*12*W97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V23*'Ligações Agregadas'!W25*12*W98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V24*'Ligações Agregadas'!W25*12*W99","v":57360.076526700359},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X100*(X25-(Degraus!W19*'Ligações Agregadas'!X25*12)-(Degraus!W20*'Ligações Agregadas'!X25*12)-(Degraus!W21*'Ligações Agregadas'!X25*12)-(Degraus!W22*'Ligações Agregadas'!X25*12)-(Degraus!W23*'Ligações Agregadas'!X25*12)-(Degraus!W24*'Ligações Agregadas'!X25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X25*12*X94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Ligações Agregadas'!X25*12*X95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Ligações Agregadas'!X25*12*X96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Ligações Agregadas'!X25*12*X97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W23*'Ligações Agregadas'!X25*12*X98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W24*'Ligações Agregadas'!X25*12*X99","v":18055.728068822689},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y100*(Y25-(Degraus!X19*'Ligações Agregadas'!Y25*12)-(Degraus!X20*'Ligações Agregadas'!Y25*12)-(Degraus!X21*'Ligações Agregadas'!Y25*12)-(Degraus!X22*'Ligações Agregadas'!Y25*12)-(Degraus!X23*'Ligações Agregadas'!Y25*12)-(Degraus!X24*'Ligações Agregadas'!Y25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y25*12*Y94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Ligações Agregadas'!Y25*12*Y95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Ligações Agregadas'!Y25*12*Y96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Ligações Agregadas'!Y25*12*Y97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X23*'Ligações Agregadas'!Y25*12*Y98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X24*'Ligações Agregadas'!Y25*12*Y99","v":18848.695561900913},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z100*(Z25-(Degraus!Y19*'Ligações Agregadas'!Z25*12)-(Degraus!Y20*'Ligações Agregadas'!Z25*12)-(Degraus!Y21*'Ligações Agregadas'!Z25*12)-(Degraus!Y22*'Ligações Agregadas'!Z25*12)-(Degraus!Y23*'Ligações Agregadas'!Z25*12)-(Degraus!Y24*'Ligações Agregadas'!Z25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z25*12*Z94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Ligações Agregadas'!Z25*12*Z95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Ligações Agregadas'!Z25*12*Z96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Ligações Agregadas'!Z25*12*Z97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y23*'Ligações Agregadas'!Z25*12*Z98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y24*'Ligações Agregadas'!Z25*12*Z99","v":19291.449117238328},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA100*(AA25-(Degraus!Z19*'Ligações Agregadas'!AA25*12)-(Degraus!Z20*'Ligações Agregadas'!AA25*12)-(Degraus!Z21*'Ligações Agregadas'!AA25*12)-(Degraus!Z22*'Ligações Agregadas'!AA25*12)-(Degraus!Z23*'Ligações Agregadas'!AA25*12)-(Degraus!Z24*'Ligações Agregadas'!AA25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA25*12*AA94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Ligações Agregadas'!AA25*12*AA95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Ligações Agregadas'!AA25*12*AA96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Ligações Agregadas'!AA25*12*AA97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z23*'Ligações Agregadas'!AA25*12*AA98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z24*'Ligações Agregadas'!AA25*12*AA99","v":19717.566784760758},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB100*(AB25-(Degraus!AA19*'Ligações Agregadas'!AB25*12)-(Degraus!AA20*'Ligações Agregadas'!AB25*12)-(Degraus!AA21*'Ligações Agregadas'!AB25*12)-(Degraus!AA22*'Ligações Agregadas'!AB25*12)-(Degraus!AA23*'Ligações Agregadas'!AB25*12)-(Degraus!AA24*'Ligações Agregadas'!AB25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB25*12*AB94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Ligações Agregadas'!AB25*12*AB95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Ligações Agregadas'!AB25*12*AB96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Ligações Agregadas'!AB25*12*AB97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA23*'Ligações Agregadas'!AB25*12*AB98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA24*'Ligações Agregadas'!AB25*12*AB99","v":38081.901806969137},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC100*(AC25-(Degraus!AB19*'Ligações Agregadas'!AC25*12)-(Degraus!AB20*'Ligações Agregadas'!AC25*12)-(Degraus!AB21*'Ligações Agregadas'!AC25*12)-(Degraus!AB22*'Ligações Agregadas'!AC25*12)-(Degraus!AB23*'Ligações Agregadas'!AC25*12)-(Degraus!AB24*'Ligações Agregadas'!AC25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC25*12*AC94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Ligações Agregadas'!AC25*12*AC95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Ligações Agregadas'!AC25*12*AC96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Ligações Agregadas'!AC25*12*AC97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB23*'Ligações Agregadas'!AC25*12*AC98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB24*'Ligações Agregadas'!AC25*12*AC99","v":39753.67639281007},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD100*(AD25-(Degraus!AC19*'Ligações Agregadas'!AD25*12)-(Degraus!AC20*'Ligações Agregadas'!AD25*12)-(Degraus!AC21*'Ligações Agregadas'!AD25*12)-(Degraus!AC22*'Ligações Agregadas'!AD25*12)-(Degraus!AC23*'Ligações Agregadas'!AD25*12)-(Degraus!AC24*'Ligações Agregadas'!AD25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD25*12*AD94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Ligações Agregadas'!AD25*12*AD95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Ligações Agregadas'!AD25*12*AD96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Ligações Agregadas'!AD25*12*AD97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC23*'Ligações Agregadas'!AD25*12*AD98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC24*'Ligações Agregadas'!AD25*12*AD99","v":40686.970007757824},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE100*(AE25-(Degraus!AD19*'Ligações Agregadas'!AE25*12)-(Degraus!AD20*'Ligações Agregadas'!AE25*12)-(Degraus!AD21*'Ligações Agregadas'!AE25*12)-(Degraus!AD22*'Ligações Agregadas'!AE25*12)-(Degraus!AD23*'Ligações Agregadas'!AE25*12)-(Degraus!AD24*'Ligações Agregadas'!AE25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE25*12*AE94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Ligações Agregadas'!AE25*12*AE95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Ligações Agregadas'!AE25*12*AE96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Ligações Agregadas'!AE25*12*AE97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD23*'Ligações Agregadas'!AE25*12*AE98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD24*'Ligações Agregadas'!AE25*12*AE99","v":41584.9673557692},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF100*(AF25-(Degraus!AE19*'Ligações Agregadas'!AF25*12)-(Degraus!AE20*'Ligações Agregadas'!AF25*12)-(Degraus!AE21*'Ligações Agregadas'!AF25*12)-(Degraus!AE22*'Ligações Agregadas'!AF25*12)-(Degraus!AE23*'Ligações Agregadas'!AF25*12)-(Degraus!AE24*'Ligações Agregadas'!AF25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF25*12*AF94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Ligações Agregadas'!AF25*12*AF95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Ligações Agregadas'!AF25*12*AF96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Ligações Agregadas'!AF25*12*AF97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE23*'Ligações Agregadas'!AF25*12*AF98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE24*'Ligações Agregadas'!AF25*12*AF99","v":22154.98898353499},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG100*(AG25-(Degraus!AF19*'Ligações Agregadas'!AG25*12)-(Degraus!AF20*'Ligações Agregadas'!AG25*12)-(Degraus!AF21*'Ligações Agregadas'!AG25*12)-(Degraus!AF22*'Ligações Agregadas'!AG25*12)-(Degraus!AF23*'Ligações Agregadas'!AG25*12)-(Degraus!AF24*'Ligações Agregadas'!AG25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG25*12*AG94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Ligações Agregadas'!AG25*12*AG95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Ligações Agregadas'!AG25*12*AG96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Ligações Agregadas'!AG25*12*AG97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF23*'Ligações Agregadas'!AG25*12*AG98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF24*'Ligações Agregadas'!AG25*12*AG99","v":23127.725685974132},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH100*(AH25-(Degraus!AG19*'Ligações Agregadas'!AH25*12)-(Degraus!AG20*'Ligações Agregadas'!AH25*12)-(Degraus!AG21*'Ligações Agregadas'!AH25*12)-(Degraus!AG22*'Ligações Agregadas'!AH25*12)-(Degraus!AG23*'Ligações Agregadas'!AH25*12)-(Degraus!AG24*'Ligações Agregadas'!AH25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH25*12*AH94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Ligações Agregadas'!AH25*12*AH95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Ligações Agregadas'!AH25*12*AH96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Ligações Agregadas'!AH25*12*AH97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG23*'Ligações Agregadas'!AH25*12*AH98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG24*'Ligações Agregadas'!AH25*12*AH99","v":23670.80025060998},{"$f":"VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI100*(AI25-(Degraus!AH19*'Ligações Agregadas'!AI25*12)-(Degraus!AH20*'Ligações Agregadas'!AI25*12)-(Degraus!AH21*'Ligações Agregadas'!AI25*12)-(Degraus!AH22*'Ligações Agregadas'!AI25*12)-(Degraus!AH23*'Ligações Agregadas'!AI25*12)-(Degraus!AH24*'Ligações Agregadas'!AI25*12))+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI25*12*AI94+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Ligações Agregadas'!AI25*12*AI95+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Ligações Agregadas'!AI25*12*AI96+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Ligações Agregadas'!AI25*12*AI97+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH23*'Ligações Agregadas'!AI25*12*AI98+VLOOKUP('Volumes Agregados L'!$B175,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH24*'Ligações Agregadas'!AI25*12*AI99","v":24193.383801031385},null,86980439.457737431]
[null,"INDUSTRIAL",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D101*(D26-(Degraus!C19*'Ligações Agregadas'!D26*12)-(Degraus!C20*'Ligações Agregadas'!D26*12)-(Degraus!C21*'Ligações Agregadas'!D26*12)-(Degraus!C22*'Ligações Agregadas'!D26*12)-(Degraus!C23*'Ligações Agregadas'!D26*12)-(Degraus!C24*'Ligações Agregadas'!D26*12)-(Degraus!C25*'Ligações Agregadas'!D26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C19*'Ligações Agregadas'!D26*12*D94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C20*'Ligações Agregadas'!D26*12*D95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C21*'Ligações Agregadas'!D26*12*D96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C22*'Ligações Agregadas'!D26*12*D97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C23*'Ligações Agregadas'!D26*12*D98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C24*'Ligações Agregadas'!D26*12*D99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C25*'Ligações Agregadas'!D26*12*D100","v":26268184.129910842},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E101*(E26-(Degraus!D19*'Ligações Agregadas'!E26*12)-(Degraus!D20*'Ligações Agregadas'!E26*12)-(Degraus!D21*'Ligações Agregadas'!E26*12)-(Degraus!D22*'Ligações Agregadas'!E26*12)-(Degraus!D23*'Ligações Agregadas'!E26*12)-(Degraus!D24*'Ligações Agregadas'!E26*12)-(Degraus!D25*'Ligações Agregadas'!E26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D19*'Ligações Agregadas'!E26*12*E94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D20*'Ligações Agregadas'!E26*12*E95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D21*'Ligações Agregadas'!E26*12*E96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D22*'Ligações Agregadas'!E26*12*E97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D23*'Ligações Agregadas'!E26*12*E98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D24*'Ligações Agregadas'!E26*12*E99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D25*'Ligações Agregadas'!E26*12*E100","v":27423126.384068809},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F101*(F26-(Degraus!E19*'Ligações Agregadas'!F26*12)-(Degraus!E20*'Ligações Agregadas'!F26*12)-(Degraus!E21*'Ligações Agregadas'!F26*12)-(Degraus!E22*'Ligações Agregadas'!F26*12)-(Degraus!E23*'Ligações Agregadas'!F26*12)-(Degraus!E24*'Ligações Agregadas'!F26*12)-(Degraus!E25*'Ligações Agregadas'!F26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E19*'Ligações Agregadas'!F26*12*F94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E20*'Ligações Agregadas'!F26*12*F95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E21*'Ligações Agregadas'!F26*12*F96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E22*'Ligações Agregadas'!F26*12*F97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E23*'Ligações Agregadas'!F26*12*F98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E24*'Ligações Agregadas'!F26*12*F99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E25*'Ligações Agregadas'!F26*12*F100","v":28068253.578361209},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G101*(G26-(Degraus!F19*'Ligações Agregadas'!G26*12)-(Degraus!F20*'Ligações Agregadas'!G26*12)-(Degraus!F21*'Ligações Agregadas'!G26*12)-(Degraus!F22*'Ligações Agregadas'!G26*12)-(Degraus!F23*'Ligações Agregadas'!G26*12)-(Degraus!F24*'Ligações Agregadas'!G26*12)-(Degraus!F25*'Ligações Agregadas'!G26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F19*'Ligações Agregadas'!G26*12*G94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F20*'Ligações Agregadas'!G26*12*G95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F21*'Ligações Agregadas'!G26*12*G96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F22*'Ligações Agregadas'!G26*12*G97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F23*'Ligações Agregadas'!G26*12*G98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F24*'Ligações Agregadas'!G26*12*G99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F25*'Ligações Agregadas'!G26*12*G100","v":28689568.048961952},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H101*(H26-(Degraus!G19*'Ligações Agregadas'!H26*12)-(Degraus!G20*'Ligações Agregadas'!H26*12)-(Degraus!G21*'Ligações Agregadas'!H26*12)-(Degraus!G22*'Ligações Agregadas'!H26*12)-(Degraus!G23*'Ligações Agregadas'!H26*12)-(Degraus!G24*'Ligações Agregadas'!H26*12)-(Degraus!G25*'Ligações Agregadas'!H26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G19*'Ligações Agregadas'!H26*12*H94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G20*'Ligações Agregadas'!H26*12*H95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G21*'Ligações Agregadas'!H26*12*H96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G22*'Ligações Agregadas'!H26*12*H97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G23*'Ligações Agregadas'!H26*12*H98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G24*'Ligações Agregadas'!H26*12*H99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G25*'Ligações Agregadas'!H26*12*H100","v":7136437.4372420721},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I101*(I26-(Degraus!H19*'Ligações Agregadas'!I26*12)-(Degraus!H20*'Ligações Agregadas'!I26*12)-(Degraus!H21*'Ligações Agregadas'!I26*12)-(Degraus!H22*'Ligações Agregadas'!I26*12)-(Degraus!H23*'Ligações Agregadas'!I26*12)-(Degraus!H24*'Ligações Agregadas'!I26*12)-(Degraus!H25*'Ligações Agregadas'!I26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H19*'Ligações Agregadas'!I26*12*I94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H20*'Ligações Agregadas'!I26*12*I95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H21*'Ligações Agregadas'!I26*12*I96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H22*'Ligações Agregadas'!I26*12*I97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H23*'Ligações Agregadas'!I26*12*I98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H24*'Ligações Agregadas'!I26*12*I99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H25*'Ligações Agregadas'!I26*12*I100","v":7450203.7748632543},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J101*(J26-(Degraus!I19*'Ligações Agregadas'!J26*12)-(Degraus!I20*'Ligações Agregadas'!J26*12)-(Degraus!I21*'Ligações Agregadas'!J26*12)-(Degraus!I22*'Ligações Agregadas'!J26*12)-(Degraus!I23*'Ligações Agregadas'!J26*12)-(Degraus!I24*'Ligações Agregadas'!J26*12)-(Degraus!I25*'Ligações Agregadas'!J26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I19*'Ligações Agregadas'!J26*12*J94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I20*'Ligações Agregadas'!J26*12*J95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I21*'Ligações Agregadas'!J26*12*J96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I22*'Ligações Agregadas'!J26*12*J97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I23*'Ligações Agregadas'!J26*12*J98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I24*'Ligações Agregadas'!J26*12*J99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I25*'Ligações Agregadas'!J26*12*J100","v":7625466.4702220233},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K101*(K26-(Degraus!J19*'Ligações Agregadas'!K26*12)-(Degraus!J20*'Ligações Agregadas'!K26*12)-(Degraus!J21*'Ligações Agregadas'!K26*12)-(Degraus!J22*'Ligações Agregadas'!K26*12)-(Degraus!J23*'Ligações Agregadas'!K26*12)-(Degraus!J24*'Ligações Agregadas'!K26*12)-(Degraus!J25*'Ligações Agregadas'!K26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J19*'Ligações Agregadas'!K26*12*K94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J20*'Ligações Agregadas'!K26*12*K95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J21*'Ligações Agregadas'!K26*12*K96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J22*'Ligações Agregadas'!K26*12*K97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J23*'Ligações Agregadas'!K26*12*K98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J24*'Ligações Agregadas'!K26*12*K99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J25*'Ligações Agregadas'!K26*12*K100","v":7794258.664375009},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L101*(L26-(Degraus!K19*'Ligações Agregadas'!L26*12)-(Degraus!K20*'Ligações Agregadas'!L26*12)-(Degraus!K21*'Ligações Agregadas'!L26*12)-(Degraus!K22*'Ligações Agregadas'!L26*12)-(Degraus!K23*'Ligações Agregadas'!L26*12)-(Degraus!K24*'Ligações Agregadas'!L26*12)-(Degraus!K25*'Ligações Agregadas'!L26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K19*'Ligações Agregadas'!L26*12*L94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K20*'Ligações Agregadas'!L26*12*L95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K21*'Ligações Agregadas'!L26*12*L96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K22*'Ligações Agregadas'!L26*12*L97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K23*'Ligações Agregadas'!L26*12*L98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K24*'Ligações Agregadas'!L26*12*L99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K25*'Ligações Agregadas'!L26*12*L100","v":20565698.889070686},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M101*(M26-(Degraus!L19*'Ligações Agregadas'!M26*12)-(Degraus!L20*'Ligações Agregadas'!M26*12)-(Degraus!L21*'Ligações Agregadas'!M26*12)-(Degraus!L22*'Ligações Agregadas'!M26*12)-(Degraus!L23*'Ligações Agregadas'!M26*12)-(Degraus!L24*'Ligações Agregadas'!M26*12)-(Degraus!L25*'Ligações Agregadas'!M26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L19*'Ligações Agregadas'!M26*12*M94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L20*'Ligações Agregadas'!M26*12*M95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L21*'Ligações Agregadas'!M26*12*M96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L22*'Ligações Agregadas'!M26*12*M97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L23*'Ligações Agregadas'!M26*12*M98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L24*'Ligações Agregadas'!M26*12*M99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L25*'Ligações Agregadas'!M26*12*M100","v":21470010.225445855},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N101*(N26-(Degraus!M19*'Ligações Agregadas'!N26*12)-(Degraus!M20*'Ligações Agregadas'!N26*12)-(Degraus!M21*'Ligações Agregadas'!N26*12)-(Degraus!M22*'Ligações Agregadas'!N26*12)-(Degraus!M23*'Ligações Agregadas'!N26*12)-(Degraus!M24*'Ligações Agregadas'!N26*12)-(Degraus!M25*'Ligações Agregadas'!N26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M19*'Ligações Agregadas'!N26*12*N94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M20*'Ligações Agregadas'!N26*12*N95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M21*'Ligações Agregadas'!N26*12*N96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M22*'Ligações Agregadas'!N26*12*N97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M23*'Ligações Agregadas'!N26*12*N98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M24*'Ligações Agregadas'!N26*12*N99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M25*'Ligações Agregadas'!N26*12*N100","v":21975158.843270641},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O101*(O26-(Degraus!N19*'Ligações Agregadas'!O26*12)-(Degraus!N20*'Ligações Agregadas'!O26*12)-(Degraus!N21*'Ligações Agregadas'!O26*12)-(Degraus!N22*'Ligações Agregadas'!O26*12)-(Degraus!N23*'Ligações Agregadas'!O26*12)-(Degraus!N24*'Ligações Agregadas'!O26*12)-(Degraus!N25*'Ligações Agregadas'!O26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N19*'Ligações Agregadas'!O26*12*O94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N20*'Ligações Agregadas'!O26*12*O95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N21*'Ligações Agregadas'!O26*12*O96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N22*'Ligações Agregadas'!O26*12*O97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N23*'Ligações Agregadas'!O26*12*O98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N24*'Ligações Agregadas'!O26*12*O99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N25*'Ligações Agregadas'!O26*12*O100","v":22461691.781745329},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P101*(P26-(Degraus!O19*'Ligações Agregadas'!P26*12)-(Degraus!O20*'Ligações Agregadas'!P26*12)-(Degraus!O21*'Ligações Agregadas'!P26*12)-(Degraus!O22*'Ligações Agregadas'!P26*12)-(Degraus!O23*'Ligações Agregadas'!P26*12)-(Degraus!O24*'Ligações Agregadas'!P26*12)-(Degraus!O25*'Ligações Agregadas'!P26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O19*'Ligações Agregadas'!P26*12*P94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O20*'Ligações Agregadas'!P26*12*P95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O21*'Ligações Agregadas'!P26*12*P96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O22*'Ligações Agregadas'!P26*12*P97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O23*'Ligações Agregadas'!P26*12*P98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O24*'Ligações Agregadas'!P26*12*P99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O25*'Ligações Agregadas'!P26*12*P100","v":3623773.527478646},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q101*(Q26-(Degraus!P19*'Ligações Agregadas'!Q26*12)-(Degraus!P20*'Ligações Agregadas'!Q26*12)-(Degraus!P21*'Ligações Agregadas'!Q26*12)-(Degraus!P22*'Ligações Agregadas'!Q26*12)-(Degraus!P23*'Ligações Agregadas'!Q26*12)-(Degraus!P24*'Ligações Agregadas'!Q26*12)-(Degraus!P25*'Ligações Agregadas'!Q26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P19*'Ligações Agregadas'!Q26*12*Q94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P20*'Ligações Agregadas'!Q26*12*Q95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P21*'Ligações Agregadas'!Q26*12*Q96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P22*'Ligações Agregadas'!Q26*12*Q97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P23*'Ligações Agregadas'!Q26*12*Q98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P24*'Ligações Agregadas'!Q26*12*Q99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P25*'Ligações Agregadas'!Q26*12*Q100","v":3783089.1899791937},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R101*(R26-(Degraus!Q19*'Ligações Agregadas'!R26*12)-(Degraus!Q20*'Ligações Agregadas'!R26*12)-(Degraus!Q21*'Ligações Agregadas'!R26*12)-(Degraus!Q22*'Ligações Agregadas'!R26*12)-(Degraus!Q23*'Ligações Agregadas'!R26*12)-(Degraus!Q24*'Ligações Agregadas'!R26*12)-(Degraus!Q25*'Ligações Agregadas'!R26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q19*'Ligações Agregadas'!R26*12*R94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q20*'Ligações Agregadas'!R26*12*R95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q21*'Ligações Agregadas'!R26*12*R96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q22*'Ligações Agregadas'!R26*12*R97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q23*'Ligações Agregadas'!R26*12*R98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q24*'Ligações Agregadas'!R26*12*R99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q25*'Ligações Agregadas'!R26*12*R100","v":3872077.2251188345},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S101*(S26-(Degraus!R19*'Ligações Agregadas'!S26*12)-(Degraus!R20*'Ligações Agregadas'!S26*12)-(Degraus!R21*'Ligações Agregadas'!S26*12)-(Degraus!R22*'Ligações Agregadas'!S26*12)-(Degraus!R23*'Ligações Agregadas'!S26*12)-(Degraus!R24*'Ligações Agregadas'!S26*12)-(Degraus!R25*'Ligações Agregadas'!S26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R19*'Ligações Agregadas'!S26*12*S94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R20*'Ligações Agregadas'!S26*12*S95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R21*'Ligações Agregadas'!S26*12*S96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R22*'Ligações Agregadas'!S26*12*S97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R23*'Ligações Agregadas'!S26*12*S98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R24*'Ligações Agregadas'!S26*12*S99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R25*'Ligações Agregadas'!S26*12*S100","v":3957776.6226976006},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T101*(T26-(Degraus!S19*'Ligações Agregadas'!T26*12)-(Degraus!S20*'Ligações Agregadas'!T26*12)-(Degraus!S21*'Ligações Agregadas'!T26*12)-(Degraus!S22*'Ligações Agregadas'!T26*12)-(Degraus!S23*'Ligações Agregadas'!T26*12)-(Degraus!S24*'Ligações Agregadas'!T26*12)-(Degraus!S25*'Ligações Agregadas'!T26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S19*'Ligações Agregadas'!T26*12*T94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S20*'Ligações Agregadas'!T26*12*T95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S21*'Ligações Agregadas'!T26*12*T96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S22*'Ligações Agregadas'!T26*12*T97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S23*'Ligações Agregadas'!T26*12*T98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S24*'Ligações Agregadas'!T26*12*T99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S25*'Ligações Agregadas'!T26*12*T100","v":21303.75731293323},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U101*(U26-(Degraus!T19*'Ligações Agregadas'!U26*12)-(Degraus!T20*'Ligações Agregadas'!U26*12)-(Degraus!T21*'Ligações Agregadas'!U26*12)-(Degraus!T22*'Ligações Agregadas'!U26*12)-(Degraus!T23*'Ligações Agregadas'!U26*12)-(Degraus!T24*'Ligações Agregadas'!U26*12)-(Degraus!T25*'Ligações Agregadas'!U26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T19*'Ligações Agregadas'!U26*12*U94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T20*'Ligações Agregadas'!U26*12*U95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T21*'Ligações Agregadas'!U26*12*U96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T22*'Ligações Agregadas'!U26*12*U97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T23*'Ligações Agregadas'!U26*12*U98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T24*'Ligações Agregadas'!U26*12*U99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T25*'Ligações Agregadas'!U26*12*U100","v":22239.865612955953},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V101*(V26-(Degraus!U19*'Ligações Agregadas'!V26*12)-(Degraus!U20*'Ligações Agregadas'!V26*12)-(Degraus!U21*'Ligações Agregadas'!V26*12)-(Degraus!U22*'Ligações Agregadas'!V26*12)-(Degraus!U23*'Ligações Agregadas'!V26*12)-(Degraus!U24*'Ligações Agregadas'!V26*12)-(Degraus!U25*'Ligações Agregadas'!V26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U19*'Ligações Agregadas'!V26*12*V94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U20*'Ligações Agregadas'!V26*12*V95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U21*'Ligações Agregadas'!V26*12*V96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U22*'Ligações Agregadas'!V26*12*V97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U23*'Ligações Agregadas'!V26*12*V98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U24*'Ligações Agregadas'!V26*12*V99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U25*'Ligações Agregadas'!V26*12*V100","v":22762.642518736204},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W101*(W26-(Degraus!V19*'Ligações Agregadas'!W26*12)-(Degraus!V20*'Ligações Agregadas'!W26*12)-(Degraus!V21*'Ligações Agregadas'!W26*12)-(Degraus!V22*'Ligações Agregadas'!W26*12)-(Degraus!V23*'Ligações Agregadas'!W26*12)-(Degraus!V24*'Ligações Agregadas'!W26*12)-(Degraus!V25*'Ligações Agregadas'!W26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V19*'Ligações Agregadas'!W26*12*W94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V20*'Ligações Agregadas'!W26*12*W95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V21*'Ligações Agregadas'!W26*12*W96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V22*'Ligações Agregadas'!W26*12*W97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V23*'Ligações Agregadas'!W26*12*W98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V24*'Ligações Agregadas'!W26*12*W99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V25*'Ligações Agregadas'!W26*12*W100","v":23265.939006115106},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X101*(X26-(Degraus!W19*'Ligações Agregadas'!X26*12)-(Degraus!W20*'Ligações Agregadas'!X26*12)-(Degraus!W21*'Ligações Agregadas'!X26*12)-(Degraus!W22*'Ligações Agregadas'!X26*12)-(Degraus!W23*'Ligações Agregadas'!X26*12)-(Degraus!W24*'Ligações Agregadas'!X26*12)-(Degraus!W25*'Ligações Agregadas'!X26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W19*'Ligações Agregadas'!X26*12*X94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W20*'Ligações Agregadas'!X26*12*X95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W21*'Ligações Agregadas'!X26*12*X96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W22*'Ligações Agregadas'!X26*12*X97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W23*'Ligações Agregadas'!X26*12*X98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W24*'Ligações Agregadas'!X26*12*X99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W25*'Ligações Agregadas'!X26*12*X100","v":17043.005850346584},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y101*(Y26-(Degraus!X19*'Ligações Agregadas'!Y26*12)-(Degraus!X20*'Ligações Agregadas'!Y26*12)-(Degraus!X21*'Ligações Agregadas'!Y26*12)-(Degraus!X22*'Ligações Agregadas'!Y26*12)-(Degraus!X23*'Ligações Agregadas'!Y26*12)-(Degraus!X24*'Ligações Agregadas'!Y26*12)-(Degraus!X25*'Ligações Agregadas'!Y26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X19*'Ligações Agregadas'!Y26*12*Y94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X20*'Ligações Agregadas'!Y26*12*Y95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X21*'Ligações Agregadas'!Y26*12*Y96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X22*'Ligações Agregadas'!Y26*12*Y97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X23*'Ligações Agregadas'!Y26*12*Y98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X24*'Ligações Agregadas'!Y26*12*Y99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X25*'Ligações Agregadas'!Y26*12*Y100","v":17791.892490364764},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z101*(Z26-(Degraus!Y19*'Ligações Agregadas'!Z26*12)-(Degraus!Y20*'Ligações Agregadas'!Z26*12)-(Degraus!Y21*'Ligações Agregadas'!Z26*12)-(Degraus!Y22*'Ligações Agregadas'!Z26*12)-(Degraus!Y23*'Ligações Agregadas'!Z26*12)-(Degraus!Y24*'Ligações Agregadas'!Z26*12)-(Degraus!Y25*'Ligações Agregadas'!Z26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y19*'Ligações Agregadas'!Z26*12*Z94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y20*'Ligações Agregadas'!Z26*12*Z95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y21*'Ligações Agregadas'!Z26*12*Z96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y22*'Ligações Agregadas'!Z26*12*Z97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y23*'Ligações Agregadas'!Z26*12*Z98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y24*'Ligações Agregadas'!Z26*12*Z99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y25*'Ligações Agregadas'!Z26*12*Z100","v":18210.114014988965},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA101*(AA26-(Degraus!Z19*'Ligações Agregadas'!AA26*12)-(Degraus!Z20*'Ligações Agregadas'!AA26*12)-(Degraus!Z21*'Ligações Agregadas'!AA26*12)-(Degraus!Z22*'Ligações Agregadas'!AA26*12)-(Degraus!Z23*'Ligações Agregadas'!AA26*12)-(Degraus!Z24*'Ligações Agregadas'!AA26*12)-(Degraus!Z25*'Ligações Agregadas'!AA26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z19*'Ligações Agregadas'!AA26*12*AA94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z20*'Ligações Agregadas'!AA26*12*AA95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z21*'Ligações Agregadas'!AA26*12*AA96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z22*'Ligações Agregadas'!AA26*12*AA97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z23*'Ligações Agregadas'!AA26*12*AA98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z24*'Ligações Agregadas'!AA26*12*AA99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z25*'Ligações Agregadas'!AA26*12*AA100","v":18612.751204892087},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB101*(AB26-(Degraus!AA19*'Ligações Agregadas'!AB26*12)-(Degraus!AA20*'Ligações Agregadas'!AB26*12)-(Degraus!AA21*'Ligações Agregadas'!AB26*12)-(Degraus!AA22*'Ligações Agregadas'!AB26*12)-(Degraus!AA23*'Ligações Agregadas'!AB26*12)-(Degraus!AA24*'Ligações Agregadas'!AB26*12)-(Degraus!AA25*'Ligações Agregadas'!AB26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA19*'Ligações Agregadas'!AB26*12*AB94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA20*'Ligações Agregadas'!AB26*12*AB95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA21*'Ligações Agregadas'!AB26*12*AB96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA22*'Ligações Agregadas'!AB26*12*AB97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA23*'Ligações Agregadas'!AB26*12*AB98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA24*'Ligações Agregadas'!AB26*12*AB99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA25*'Ligações Agregadas'!AB26*12*AB100","v":12906.26458168721},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC101*(AC26-(Degraus!AB19*'Ligações Agregadas'!AC26*12)-(Degraus!AB20*'Ligações Agregadas'!AC26*12)-(Degraus!AB21*'Ligações Agregadas'!AC26*12)-(Degraus!AB22*'Ligações Agregadas'!AC26*12)-(Degraus!AB23*'Ligações Agregadas'!AC26*12)-(Degraus!AB24*'Ligações Agregadas'!AC26*12)-(Degraus!AB25*'Ligações Agregadas'!AC26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB19*'Ligações Agregadas'!AC26*12*AC94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB20*'Ligações Agregadas'!AC26*12*AC95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB21*'Ligações Agregadas'!AC26*12*AC96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB22*'Ligações Agregadas'!AC26*12*AC97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB23*'Ligações Agregadas'!AC26*12*AC98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB24*'Ligações Agregadas'!AC26*12*AC99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB25*'Ligações Agregadas'!AC26*12*AC100","v":13473.377077378938},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD101*(AD26-(Degraus!AC19*'Ligações Agregadas'!AD26*12)-(Degraus!AC20*'Ligações Agregadas'!AD26*12)-(Degraus!AC21*'Ligações Agregadas'!AD26*12)-(Degraus!AC22*'Ligações Agregadas'!AD26*12)-(Degraus!AC23*'Ligações Agregadas'!AD26*12)-(Degraus!AC24*'Ligações Agregadas'!AD26*12)-(Degraus!AC25*'Ligações Agregadas'!AD26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC19*'Ligações Agregadas'!AD26*12*AD94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC20*'Ligações Agregadas'!AD26*12*AD95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC21*'Ligações Agregadas'!AD26*12*AD96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC22*'Ligações Agregadas'!AD26*12*AD97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC23*'Ligações Agregadas'!AD26*12*AD98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC24*'Ligações Agregadas'!AD26*12*AD99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC25*'Ligações Agregadas'!AD26*12*AD100","v":13790.08509938713},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE101*(AE26-(Degraus!AD19*'Ligações Agregadas'!AE26*12)-(Degraus!AD20*'Ligações Agregadas'!AE26*12)-(Degraus!AD21*'Ligações Agregadas'!AE26*12)-(Degraus!AD22*'Ligações Agregadas'!AE26*12)-(Degraus!AD23*'Ligações Agregadas'!AE26*12)-(Degraus!AD24*'Ligações Agregadas'!AE26*12)-(Degraus!AD25*'Ligações Agregadas'!AE26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD19*'Ligações Agregadas'!AE26*12*AE94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD20*'Ligações Agregadas'!AE26*12*AE95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD21*'Ligações Agregadas'!AE26*12*AE96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD22*'Ligações Agregadas'!AE26*12*AE97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD23*'Ligações Agregadas'!AE26*12*AE98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD24*'Ligações Agregadas'!AE26*12*AE99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD25*'Ligações Agregadas'!AE26*12*AE100","v":14094.99099014065},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF101*(AF26-(Degraus!AE19*'Ligações Agregadas'!AF26*12)-(Degraus!AE20*'Ligações Agregadas'!AF26*12)-(Degraus!AE21*'Ligações Agregadas'!AF26*12)-(Degraus!AE22*'Ligações Agregadas'!AF26*12)-(Degraus!AE23*'Ligações Agregadas'!AF26*12)-(Degraus!AE24*'Ligações Agregadas'!AF26*12)-(Degraus!AE25*'Ligações Agregadas'!AF26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE19*'Ligações Agregadas'!AF26*12*AF94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE20*'Ligações Agregadas'!AF26*12*AF95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE21*'Ligações Agregadas'!AF26*12*AF96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE22*'Ligações Agregadas'!AF26*12*AF97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE23*'Ligações Agregadas'!AF26*12*AF98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE24*'Ligações Agregadas'!AF26*12*AF99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE25*'Ligações Agregadas'!AF26*12*AF100","v":10325.011665349768},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG101*(AG26-(Degraus!AF19*'Ligações Agregadas'!AG26*12)-(Degraus!AF20*'Ligações Agregadas'!AG26*12)-(Degraus!AF21*'Ligações Agregadas'!AG26*12)-(Degraus!AF22*'Ligações Agregadas'!AG26*12)-(Degraus!AF23*'Ligações Agregadas'!AG26*12)-(Degraus!AF24*'Ligações Agregadas'!AG26*12)-(Degraus!AF25*'Ligações Agregadas'!AG26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF19*'Ligações Agregadas'!AG26*12*AG94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF20*'Ligações Agregadas'!AG26*12*AG95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF21*'Ligações Agregadas'!AG26*12*AG96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF22*'Ligações Agregadas'!AG26*12*AG97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF23*'Ligações Agregadas'!AG26*12*AG98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF24*'Ligações Agregadas'!AG26*12*AG99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF25*'Ligações Agregadas'!AG26*12*AG100","v":10778.701661903149},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH101*(AH26-(Degraus!AG19*'Ligações Agregadas'!AH26*12)-(Degraus!AG20*'Ligações Agregadas'!AH26*12)-(Degraus!AG21*'Ligações Agregadas'!AH26*12)-(Degraus!AG22*'Ligações Agregadas'!AH26*12)-(Degraus!AG23*'Ligações Agregadas'!AH26*12)-(Degraus!AG24*'Ligações Agregadas'!AH26*12)-(Degraus!AG25*'Ligações Agregadas'!AH26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG19*'Ligações Agregadas'!AH26*12*AH94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG20*'Ligações Agregadas'!AH26*12*AH95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG21*'Ligações Agregadas'!AH26*12*AH96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG22*'Ligações Agregadas'!AH26*12*AH97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG23*'Ligações Agregadas'!AH26*12*AH98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG24*'Ligações Agregadas'!AH26*12*AH99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG25*'Ligações Agregadas'!AH26*12*AH100","v":11032.068079509703},{"$f":"VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI101*(AI26-(Degraus!AH19*'Ligações Agregadas'!AI26*12)-(Degraus!AH20*'Ligações Agregadas'!AI26*12)-(Degraus!AH21*'Ligações Agregadas'!AI26*12)-(Degraus!AH22*'Ligações Agregadas'!AI26*12)-(Degraus!AH23*'Ligações Agregadas'!AI26*12)-(Degraus!AH24*'Ligações Agregadas'!AI26*12)-(Degraus!AH25*'Ligações Agregadas'!AI26*12))+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH19*'Ligações Agregadas'!AI26*12*AI94+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH20*'Ligações Agregadas'!AI26*12*AI95+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH21*'Ligações Agregadas'!AI26*12*AI96+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH22*'Ligações Agregadas'!AI26*12*AI97+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH23*'Ligações Agregadas'!AI26*12*AI98+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH24*'Ligações Agregadas'!AI26*12*AI99+VLOOKUP('Volumes Agregados L'!$B176,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH25*'Ligações Agregadas'!AI26*12*AI100","v":11275.99279211252},null,242423681.25277069]
[null,"MPC",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D102*D27","v":190029.29903823705},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E102*E27","v":198386.40266439764},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F102*F27","v":203054.92105018621},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G102*G27","v":207551.77834888652},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H102*H27","v":131764.42796858749},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I102*I27","v":137559.16059323231},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J102*J27","v":140796.26485914073},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K102*K27","v":143914.34103275431},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L102*L27","v":22457.797386947947},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M102*M27","v":23445.445822888749},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N102*N27","v":23997.174638055218},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O102*O27","v":24528.616424155309},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P102*P27","v":18652.473419920287},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q102*Q27","v":19472.77141629986},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R102*R27","v":19931.013463931729},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S102*S27","v":20372.405984252},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T102*T27","v":1068.6219016893192},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U102*U27","v":1115.6177282002902},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V102*V27","v":1141.8709482076381},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W102*W27","v":1167.1588391933101},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X102*X27","v":800.30767962660343},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y102*Y27","v":835.50359017987989},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z102*Z27","v":855.16503783839505},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA102*AA27","v":874.10353547296575},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB102*AB27","v":630.87317087682686},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC102*AC27","v":658.61769496161696},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD102*AD27","v":674.11658388161766},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE102*AE27","v":689.04557976472518},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF102*AF27","v":493.36856955102064},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG102*AG27","v":515.06591981488089},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH102*AH27","v":527.18668355803243},{"$f":"VLOOKUP('Volumes Agregados L'!$B177,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI102*AI27","v":538.86176768539326},null,1538499.7793423759]
[null,"MPC",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D103*(D28-Degraus!C27*'Ligações Agregadas'!D28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D28*12*D102","v":225285.7365367648},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E103*(E28-Degraus!D27*'Ligações Agregadas'!E28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E28*12*E102","v":235182.6878951558},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F103*(F28-Degraus!E27*'Ligações Agregadas'!F28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F28*12*F102","v":240709.24321546376},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G103*(G28-Degraus!F27*'Ligações Agregadas'!G28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G28*12*G102","v":246029.09739190654},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H103*(H28-Degraus!G27*'Ligações Agregadas'!H28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H28*12*H102","v":151979.96660501242},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I103*(I28-Degraus!H27*'Ligações Agregadas'!I28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I28*12*I102","v":158656.55116407422},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J103*(J28-Degraus!I27*'Ligações Agregadas'!J28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J28*12*J102","v":162384.82272157125},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K103*(K28-Degraus!J27*'Ligações Agregadas'!K28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K28*12*K102","v":165973.6529009018},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L103*(L28-Degraus!K27*'Ligações Agregadas'!L28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L28*12*L102","v":16173.959935862298},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M103*(M28-Degraus!L27*'Ligações Agregadas'!M28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M28*12*M102","v":16884.490850549042},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N103*(N28-Degraus!M27*'Ligações Agregadas'!N28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N28*12*N102","v":17281.257952006898},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O103*(O28-Degraus!N27*'Ligações Agregadas'!O28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O28*12*O102","v":17663.184788281629},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P103*(P28-Degraus!O27*'Ligações Agregadas'!P28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P28*12*P102","v":13208.925789879901},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q103*(Q28-Degraus!P27*'Ligações Agregadas'!Q28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q28*12*Q102","v":13789.20476587447},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R103*(R28-Degraus!Q27*'Ligações Agregadas'!R28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R28*12*R102","v":14113.238707263316},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S103*(S28-Degraus!R27*'Ligações Agregadas'!S28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S28*12*S102","v":14425.154010998973},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T103*(T28-Degraus!S27*'Ligações Agregadas'!T28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T28*12*T102","v":1407.0873689150749},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U103*(U28-Degraus!T27*'Ligações Agregadas'!U28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U28*12*U102","v":1468.9095451845753},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V103*(V28-Degraus!U27*'Ligações Agregadas'!V28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V28*12*V102","v":1503.4332654424045},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W103*(W28-Degraus!V27*'Ligações Agregadas'!W28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W28*12*W102","v":1536.6683385551623},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X103*(X28-Degraus!W27*'Ligações Agregadas'!X28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X28*12*X102","v":981.34681007028848},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y103*(Y28-Degraus!X27*'Ligações Agregadas'!Y28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y28*12*Y102","v":1024.4640018993678},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z103*(Z28-Degraus!Y27*'Ligações Agregadas'!Z28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z28*12*Z102","v":1048.5422835550303},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA103*(AA28-Degraus!Z27*'Ligações Agregadas'!AA28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA28*12*AA102","v":1071.7219628801686},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB103*(AB28-Degraus!AA27*'Ligações Agregadas'!AB28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB28*12*AB102","v":945.08580945515268},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC103*(AC28-Degraus!AB27*'Ligações Agregadas'!AC28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC28*12*AC102","v":986.31929366721215},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD103*(AD28-Degraus!AC27*'Ligações Agregadas'!AD28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD28*12*AD102","v":1009.2865423768216},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE103*(AE28-Degraus!AD27*'Ligações Agregadas'!AE28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE28*12*AE102","v":1031.3014058833701},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF103*(AF28-Degraus!AE27*'Ligações Agregadas'!AF28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF28*12*AF102","v":624.34495353815942},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG103*(AG28-Degraus!AF27*'Ligações Agregadas'!AG28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG28*12*AG102","v":651.58775028230843},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH103*(AH28-Degraus!AG27*'Ligações Agregadas'!AH28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH28*12*AH102","v":666.76273944486059},{"$f":"VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI103*(AI28-Degraus!AH27*'Ligações Agregadas'!AI28*12)+VLOOKUP('Volumes Agregados L'!$B178,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI28*12*AI102","v":681.3094685034448},null,1726379.3467712202]
[null,"MPC",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D104*(D29-(Degraus!C27*'Ligações Agregadas'!D29*12)-(Degraus!C28*'Ligações Agregadas'!D29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D29*12*D102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Ligações Agregadas'!D29*12*D103","v":116023.97041769192},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E104*(E29-(Degraus!D27*'Ligações Agregadas'!E29*12)-(Degraus!D28*'Ligações Agregadas'!E29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E29*12*E102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Ligações Agregadas'!E29*12*E103","v":120193.26436757002},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F104*(F29-(Degraus!E27*'Ligações Agregadas'!F29*12)-(Degraus!E28*'Ligações Agregadas'!F29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F29*12*F102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Ligações Agregadas'!F29*12*F103","v":122332.69102296687},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G104*(G29-(Degraus!F27*'Ligações Agregadas'!G29*12)-(Degraus!F28*'Ligações Agregadas'!G29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G29*12*G102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Ligações Agregadas'!G29*12*G103","v":124087.88876987586},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H104*(H29-(Degraus!G27*'Ligações Agregadas'!H29*12)-(Degraus!G28*'Ligações Agregadas'!H29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H29*12*H102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Ligações Agregadas'!H29*12*H103","v":75901.399946932012},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I104*(I29-(Degraus!H27*'Ligações Agregadas'!I29*12)-(Degraus!H28*'Ligações Agregadas'!I29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I29*12*I102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Ligações Agregadas'!I29*12*I103","v":78621.76170176611},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J104*(J29-(Degraus!I27*'Ligações Agregadas'!J29*12)-(Degraus!I28*'Ligações Agregadas'!J29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J29*12*J102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Ligações Agregadas'!J29*12*J103","v":80015.909789696831},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K104*(K29-(Degraus!J27*'Ligações Agregadas'!K29*12)-(Degraus!J28*'Ligações Agregadas'!K29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K29*12*K102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Ligações Agregadas'!K29*12*K103","v":81156.563242357312},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L104*(L29-(Degraus!K27*'Ligações Agregadas'!L29*12)-(Degraus!K28*'Ligações Agregadas'!L29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L29*12*L102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Ligações Agregadas'!L29*12*L103","v":8212.7177227131597},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M104*(M29-(Degraus!L27*'Ligações Agregadas'!M29*12)-(Degraus!L28*'Ligações Agregadas'!M29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M29*12*M102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Ligações Agregadas'!M29*12*M103","v":8501.6289106682398},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N104*(N29-(Degraus!M27*'Ligações Agregadas'!N29*12)-(Degraus!M28*'Ligações Agregadas'!N29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N29*12*N102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Ligações Agregadas'!N29*12*N103","v":8648.335655287603},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O104*(O29-(Degraus!N27*'Ligações Agregadas'!O29*12)-(Degraus!N28*'Ligações Agregadas'!O29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O29*12*O102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Ligações Agregadas'!O29*12*O103","v":8765.9852269541989},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P104*(P29-(Degraus!O27*'Ligações Agregadas'!P29*12)-(Degraus!O28*'Ligações Agregadas'!P29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P29*12*P102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Ligações Agregadas'!P29*12*P103","v":6942.9851946646759},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q104*(Q29-(Degraus!P27*'Ligações Agregadas'!Q29*12)-(Degraus!P28*'Ligações Agregadas'!Q29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q29*12*Q102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Ligações Agregadas'!Q29*12*Q103","v":7187.3598461177817},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R104*(R29-(Degraus!Q27*'Ligações Agregadas'!R29*12)-(Degraus!Q28*'Ligações Agregadas'!R29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R29*12*R102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Ligações Agregadas'!R29*12*R103","v":7311.4845244430308},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S104*(S29-(Degraus!R27*'Ligações Agregadas'!S29*12)-(Degraus!R28*'Ligações Agregadas'!S29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S29*12*S102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Ligações Agregadas'!S29*12*S103","v":7411.0835861881524},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T104*(T29-(Degraus!S27*'Ligações Agregadas'!T29*12)-(Degraus!S28*'Ligações Agregadas'!T29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T29*12*T102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Ligações Agregadas'!T29*12*T103","v":637.81281893777236},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U104*(U29-(Degraus!T27*'Ligações Agregadas'!U29*12)-(Degraus!T28*'Ligações Agregadas'!U29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U29*12*U102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Ligações Agregadas'!U29*12*U103","v":661.22650609832522},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V104*(V29-(Degraus!U27*'Ligações Agregadas'!V29*12)-(Degraus!U28*'Ligações Agregadas'!V29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V29*12*V102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Ligações Agregadas'!V29*12*V103","v":673.36385742867537},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W104*(W29-(Degraus!V27*'Ligações Agregadas'!W29*12)-(Degraus!V28*'Ligações Agregadas'!W29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W29*12*W102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Ligações Agregadas'!W29*12*W103","v":683.53692971045143},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X104*(X29-(Degraus!W27*'Ligações Agregadas'!X29*12)-(Degraus!W28*'Ligações Agregadas'!X29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X29*12*X102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Ligações Agregadas'!X29*12*X103","v":496.36827028998368},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y104*(Y29-(Degraus!X27*'Ligações Agregadas'!Y29*12)-(Degraus!X28*'Ligações Agregadas'!Y29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y29*12*Y102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Ligações Agregadas'!Y29*12*Y103","v":514.70688449645149},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z104*(Z29-(Degraus!Y27*'Ligações Agregadas'!Z29*12)-(Degraus!Y28*'Ligações Agregadas'!Z29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z29*12*Z102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Ligações Agregadas'!Z29*12*Z103","v":524.24193483599072},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA104*(AA29-(Degraus!Z27*'Ligações Agregadas'!AA29*12)-(Degraus!Z28*'Ligações Agregadas'!AA29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA29*12*AA102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Ligações Agregadas'!AA29*12*AA103","v":532.28342525030837},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB104*(AB29-(Degraus!AA27*'Ligações Agregadas'!AB29*12)-(Degraus!AA28*'Ligações Agregadas'!AB29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB29*12*AB102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Ligações Agregadas'!AB29*12*AB103","v":839.34267996321989},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC104*(AC29-(Degraus!AB27*'Ligações Agregadas'!AC29*12)-(Degraus!AB28*'Ligações Agregadas'!AC29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC29*12*AC102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Ligações Agregadas'!AC29*12*AC103","v":868.96483663538288},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD104*(AD29-(Degraus!AC27*'Ligações Agregadas'!AD29*12)-(Degraus!AC28*'Ligações Agregadas'!AD29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD29*12*AD102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Ligações Agregadas'!AD29*12*AD103","v":884.03094699134999},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE104*(AE29-(Degraus!AD27*'Ligações Agregadas'!AE29*12)-(Degraus!AD28*'Ligações Agregadas'!AE29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE29*12*AE102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Ligações Agregadas'!AE29*12*AE103","v":896.15594763675006},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF104*(AF29-(Degraus!AE27*'Ligações Agregadas'!AF29*12)-(Degraus!AE28*'Ligações Agregadas'!AF29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF29*12*AF102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Ligações Agregadas'!AF29*12*AF103","v":621.5437713898973},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG104*(AG29-(Degraus!AF27*'Ligações Agregadas'!AG29*12)-(Degraus!AF28*'Ligações Agregadas'!AG29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG29*12*AG102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Ligações Agregadas'!AG29*12*AG103","v":643.57587347701997},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH104*(AH29-(Degraus!AG27*'Ligações Agregadas'!AH29*12)-(Degraus!AG28*'Ligações Agregadas'!AH29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH29*12*AH102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Ligações Agregadas'!AH29*12*AH103","v":654.80605512915542},{"$f":"VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI104*(AI29-(Degraus!AH27*'Ligações Agregadas'!AI29*12)-(Degraus!AH28*'Ligações Agregadas'!AI29*12))+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI29*12*AI102+VLOOKUP('Volumes Agregados L'!$B179,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Ligações Agregadas'!AI29*12*AI103","v":663.88720932490548},null,872110.87787348928]
[null,"MPC",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D105*(D30-(Degraus!C27*'Ligações Agregadas'!D30*12)-(Degraus!C28*'Ligações Agregadas'!D30*12)-(Degraus!C29*'Ligações Agregadas'!D30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D30*12*D102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Ligações Agregadas'!D30*12*D103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Ligações Agregadas'!D30*12*D104","v":62276.156408274823},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E105*(E30-(Degraus!D27*'Ligações Agregadas'!E30*12)-(Degraus!D28*'Ligações Agregadas'!E30*12)-(Degraus!D29*'Ligações Agregadas'!E30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E30*12*E102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Ligações Agregadas'!E30*12*E103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Ligações Agregadas'!E30*12*E104","v":64815.077710866935},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F105*(F30-(Degraus!E27*'Ligações Agregadas'!F30*12)-(Degraus!E28*'Ligações Agregadas'!F30*12)-(Degraus!E29*'Ligações Agregadas'!F30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F30*12*F102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Ligações Agregadas'!F30*12*F103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Ligações Agregadas'!F30*12*F104","v":66192.773849149962},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G105*(G30-(Degraus!F27*'Ligações Agregadas'!G30*12)-(Degraus!F28*'Ligações Agregadas'!G30*12)-(Degraus!F29*'Ligações Agregadas'!G30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G30*12*G102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Ligações Agregadas'!G30*12*G103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Ligações Agregadas'!G30*12*G104","v":67454.372093678365},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H105*(H30-(Degraus!G27*'Ligações Agregadas'!H30*12)-(Degraus!G28*'Ligações Agregadas'!H30*12)-(Degraus!G29*'Ligações Agregadas'!H30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H30*12*H102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Ligações Agregadas'!H30*12*H103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Ligações Agregadas'!H30*12*H104","v":37778.01749564748},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I105*(I30-(Degraus!H27*'Ligações Agregadas'!I30*12)-(Degraus!H28*'Ligações Agregadas'!I30*12)-(Degraus!H29*'Ligações Agregadas'!I30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I30*12*I102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Ligações Agregadas'!I30*12*I103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Ligações Agregadas'!I30*12*I104","v":39319.503436108833},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J105*(J30-(Degraus!I27*'Ligações Agregadas'!J30*12)-(Degraus!I28*'Ligações Agregadas'!J30*12)-(Degraus!I29*'Ligações Agregadas'!J30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J30*12*J102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Ligações Agregadas'!J30*12*J103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Ligações Agregadas'!J30*12*J104","v":40156.250823044538},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K105*(K30-(Degraus!J27*'Ligações Agregadas'!K30*12)-(Degraus!J28*'Ligações Agregadas'!K30*12)-(Degraus!J29*'Ligações Agregadas'!K30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K30*12*K102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Ligações Agregadas'!K30*12*K103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Ligações Agregadas'!K30*12*K104","v":40922.967005237297},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L105*(L30-(Degraus!K27*'Ligações Agregadas'!L30*12)-(Degraus!K28*'Ligações Agregadas'!L30*12)-(Degraus!K29*'Ligações Agregadas'!L30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L30*12*L102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Ligações Agregadas'!L30*12*L103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Ligações Agregadas'!L30*12*L104","v":6348.5387601555285},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M105*(M30-(Degraus!L27*'Ligações Agregadas'!M30*12)-(Degraus!L28*'Ligações Agregadas'!M30*12)-(Degraus!L29*'Ligações Agregadas'!M30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M30*12*M102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Ligações Agregadas'!M30*12*M103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Ligações Agregadas'!M30*12*M104","v":6607.3071693243892},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N105*(N30-(Degraus!M27*'Ligações Agregadas'!N30*12)-(Degraus!M28*'Ligações Agregadas'!N30*12)-(Degraus!M29*'Ligações Agregadas'!N30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N30*12*N102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Ligações Agregadas'!N30*12*N103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Ligações Agregadas'!N30*12*N104","v":6747.7110485531175},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O105*(O30-(Degraus!N27*'Ligações Agregadas'!O30*12)-(Degraus!N28*'Ligações Agregadas'!O30*12)-(Degraus!N29*'Ligações Agregadas'!O30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O30*12*O102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Ligações Agregadas'!O30*12*O103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Ligações Agregadas'!O30*12*O104","v":6876.2636576388068},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P105*(P30-(Degraus!O27*'Ligações Agregadas'!P30*12)-(Degraus!O28*'Ligações Agregadas'!P30*12)-(Degraus!O29*'Ligações Agregadas'!P30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P30*12*P102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Ligações Agregadas'!P30*12*P103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Ligações Agregadas'!P30*12*P104","v":5339.8780750929436},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q105*(Q30-(Degraus!P27*'Ligações Agregadas'!Q30*12)-(Degraus!P28*'Ligações Agregadas'!Q30*12)-(Degraus!P29*'Ligações Agregadas'!Q30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q30*12*Q102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Ligações Agregadas'!Q30*12*Q103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Ligações Agregadas'!Q30*12*Q104","v":5557.5863901703524},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R105*(R30-(Degraus!Q27*'Ligações Agregadas'!R30*12)-(Degraus!Q28*'Ligações Agregadas'!R30*12)-(Degraus!Q29*'Ligações Agregadas'!R30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R30*12*R102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Ligações Agregadas'!R30*12*R103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Ligações Agregadas'!R30*12*R104","v":5675.7233466487305},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S105*(S30-(Degraus!R27*'Ligações Agregadas'!S30*12)-(Degraus!R28*'Ligações Agregadas'!S30*12)-(Degraus!R29*'Ligações Agregadas'!S30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S30*12*S102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Ligações Agregadas'!S30*12*S103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Ligações Agregadas'!S30*12*S104","v":5783.9079094257886},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T105*(T30-(Degraus!S27*'Ligações Agregadas'!T30*12)-(Degraus!S28*'Ligações Agregadas'!T30*12)-(Degraus!S29*'Ligações Agregadas'!T30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T30*12*T102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Ligações Agregadas'!T30*12*T103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Ligações Agregadas'!T30*12*T104","v":181.97952178976149},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U105*(U30-(Degraus!T27*'Ligações Agregadas'!U30*12)-(Degraus!T28*'Ligações Agregadas'!U30*12)-(Degraus!T29*'Ligações Agregadas'!U30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U30*12*U102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Ligações Agregadas'!U30*12*U103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Ligações Agregadas'!U30*12*U104","v":189.43051883849193},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V105*(V30-(Degraus!U27*'Ligações Agregadas'!V30*12)-(Degraus!U28*'Ligações Agregadas'!V30*12)-(Degraus!U29*'Ligações Agregadas'!V30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V30*12*V102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Ligações Agregadas'!V30*12*V103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Ligações Agregadas'!V30*12*V104","v":193.48065476649541},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W105*(W30-(Degraus!V27*'Ligações Agregadas'!W30*12)-(Degraus!V28*'Ligações Agregadas'!W30*12)-(Degraus!V29*'Ligações Agregadas'!W30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W30*12*W102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Ligações Agregadas'!W30*12*W103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Ligações Agregadas'!W30*12*W104","v":197.20109370555718},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X105*(X30-(Degraus!W27*'Ligações Agregadas'!X30*12)-(Degraus!W28*'Ligações Agregadas'!X30*12)-(Degraus!W29*'Ligações Agregadas'!X30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X30*12*X102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Ligações Agregadas'!X30*12*X103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Ligações Agregadas'!X30*12*X104","v":145.58361743180922},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y105*(Y30-(Degraus!X27*'Ligações Agregadas'!Y30*12)-(Degraus!X28*'Ligações Agregadas'!Y30*12)-(Degraus!X29*'Ligações Agregadas'!Y30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y30*12*Y102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Ligações Agregadas'!Y30*12*Y103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Ligações Agregadas'!Y30*12*Y104","v":151.54441507079355},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z105*(Z30-(Degraus!Y27*'Ligações Agregadas'!Z30*12)-(Degraus!Y28*'Ligações Agregadas'!Z30*12)-(Degraus!Y29*'Ligações Agregadas'!Z30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z30*12*Z102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Ligações Agregadas'!Z30*12*Z103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Ligações Agregadas'!Z30*12*Z104","v":154.7845238131963},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA105*(AA30-(Degraus!Z27*'Ligações Agregadas'!AA30*12)-(Degraus!Z28*'Ligações Agregadas'!AA30*12)-(Degraus!Z29*'Ligações Agregadas'!AA30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA30*12*AA102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Ligações Agregadas'!AA30*12*AA103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Ligações Agregadas'!AA30*12*AA104","v":157.76087496444575},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB105*(AB30-(Degraus!AA27*'Ligações Agregadas'!AB30*12)-(Degraus!AA28*'Ligações Agregadas'!AB30*12)-(Degraus!AA29*'Ligações Agregadas'!AB30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB30*12*AB102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Ligações Agregadas'!AB30*12*AB103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Ligações Agregadas'!AB30*12*AB104","v":857.90441004776392},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC105*(AC30-(Degraus!AB27*'Ligações Agregadas'!AC30*12)-(Degraus!AB28*'Ligações Agregadas'!AC30*12)-(Degraus!AB29*'Ligações Agregadas'!AC30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC30*12*AC102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Ligações Agregadas'!AC30*12*AC103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Ligações Agregadas'!AC30*12*AC104","v":892.61479362907187},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD105*(AD30-(Degraus!AC27*'Ligações Agregadas'!AD30*12)-(Degraus!AC28*'Ligações Agregadas'!AD30*12)-(Degraus!AC29*'Ligações Agregadas'!AD30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD30*12*AD102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Ligações Agregadas'!AD30*12*AD103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Ligações Agregadas'!AD30*12*AD104","v":911.39154137575554},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE105*(AE30-(Degraus!AD27*'Ligações Agregadas'!AE30*12)-(Degraus!AD28*'Ligações Agregadas'!AE30*12)-(Degraus!AD29*'Ligações Agregadas'!AE30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE30*12*AE102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Ligações Agregadas'!AE30*12*AE103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Ligações Agregadas'!AE30*12*AE104","v":928.48950769766554},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF105*(AF30-(Degraus!AE27*'Ligações Agregadas'!AF30*12)-(Degraus!AE28*'Ligações Agregadas'!AF30*12)-(Degraus!AE29*'Ligações Agregadas'!AF30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF30*12*AF102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Ligações Agregadas'!AF30*12*AF103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Ligações Agregadas'!AF30*12*AF104","v":686.32352803821118},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG105*(AG30-(Degraus!AF27*'Ligações Agregadas'!AG30*12)-(Degraus!AF28*'Ligações Agregadas'!AG30*12)-(Degraus!AF29*'Ligações Agregadas'!AG30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG30*12*AG102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Ligações Agregadas'!AG30*12*AG103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Ligações Agregadas'!AG30*12*AG104","v":714.09183490325745},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH105*(AH30-(Degraus!AG27*'Ligações Agregadas'!AH30*12)-(Degraus!AG28*'Ligações Agregadas'!AH30*12)-(Degraus!AG29*'Ligações Agregadas'!AH30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH30*12*AH102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Ligações Agregadas'!AH30*12*AH103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Ligações Agregadas'!AH30*12*AH104","v":729.11323310060448},{"$f":"VLOOKUP('Volumes Agregados L'!$B180,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI105*(AI30-(Degraus!AH27*'Ligações Agregadas'!AI30*12)-(Degraus!AH28*'Ligações Agregadas'!AI30*12)-(Degraus!AH29*'Ligações Agregadas'!AI30*12))+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI30*12*AI102+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Ligações Agregadas'!AI30*12*AI103+VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Ligações Agregadas'!AI30*12*AI104","v":742.79160615813237},null,475686.5208543489]
[null,"MPC",5,{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D106*(D31-(Degraus!C27*'Ligações Agregadas'!D31*12)-(Degraus!C28*'Ligações Agregadas'!D31*12)-(Degraus!C29*'Ligações Agregadas'!D31*12)-(Degraus!C30*'Ligações Agregadas'!D31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D31*12*D102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Ligações Agregadas'!D31*12*D103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Ligações Agregadas'!D31*12*D104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Ligações Agregadas'!D31*12*D105","v":51813.437800763095},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E106*(E31-(Degraus!D27*'Ligações Agregadas'!E31*12)-(Degraus!D28*'Ligações Agregadas'!E31*12)-(Degraus!D29*'Ligações Agregadas'!E31*12)-(Degraus!D30*'Ligações Agregadas'!E31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E31*12*E102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Ligações Agregadas'!E31*12*E103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Ligações Agregadas'!E31*12*E104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Ligações Agregadas'!E31*12*E105","v":53998.893409578282},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F106*(F31-(Degraus!E27*'Ligações Agregadas'!F31*12)-(Degraus!E28*'Ligações Agregadas'!F31*12)-(Degraus!E29*'Ligações Agregadas'!F31*12)-(Degraus!E30*'Ligações Agregadas'!F31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F31*12*F102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Ligações Agregadas'!F31*12*F103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Ligações Agregadas'!F31*12*F104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Ligações Agregadas'!F31*12*F105","v":55200.811297904016},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G106*(G31-(Degraus!F27*'Ligações Agregadas'!G31*12)-(Degraus!F28*'Ligações Agregadas'!G31*12)-(Degraus!F29*'Ligações Agregadas'!G31*12)-(Degraus!F30*'Ligações Agregadas'!G31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G31*12*G102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Ligações Agregadas'!G31*12*G103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Ligações Agregadas'!G31*12*G104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Ligações Agregadas'!G31*12*G105","v":56328.019805592259},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H106*(H31-(Degraus!G27*'Ligações Agregadas'!H31*12)-(Degraus!G28*'Ligações Agregadas'!H31*12)-(Degraus!G29*'Ligações Agregadas'!H31*12)-(Degraus!G30*'Ligações Agregadas'!H31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H31*12*H102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Ligações Agregadas'!H31*12*H103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Ligações Agregadas'!H31*12*H104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Ligações Agregadas'!H31*12*H105","v":33056.837300430721},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I106*(I31-(Degraus!H27*'Ligações Agregadas'!I31*12)-(Degraus!H28*'Ligações Agregadas'!I31*12)-(Degraus!H29*'Ligações Agregadas'!I31*12)-(Degraus!H30*'Ligações Agregadas'!I31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I31*12*I102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Ligações Agregadas'!I31*12*I103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Ligações Agregadas'!I31*12*I104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Ligações Agregadas'!I31*12*I105","v":34451.95072653408},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J106*(J31-(Degraus!I27*'Ligações Agregadas'!J31*12)-(Degraus!I28*'Ligações Agregadas'!J31*12)-(Degraus!I29*'Ligações Agregadas'!J31*12)-(Degraus!I30*'Ligações Agregadas'!J31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J31*12*J102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Ligações Agregadas'!J31*12*J103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Ligações Agregadas'!J31*12*J104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Ligações Agregadas'!J31*12*J105","v":35219.379521443552},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K106*(K31-(Degraus!J27*'Ligações Agregadas'!K31*12)-(Degraus!J28*'Ligações Agregadas'!K31*12)-(Degraus!J29*'Ligações Agregadas'!K31*12)-(Degraus!J30*'Ligações Agregadas'!K31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K31*12*K102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Ligações Agregadas'!K31*12*K103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Ligações Agregadas'!K31*12*K104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Ligações Agregadas'!K31*12*K105","v":35939.383009498633},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L106*(L31-(Degraus!K27*'Ligações Agregadas'!L31*12)-(Degraus!K28*'Ligações Agregadas'!L31*12)-(Degraus!K29*'Ligações Agregadas'!L31*12)-(Degraus!K30*'Ligações Agregadas'!L31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L31*12*L102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Ligações Agregadas'!L31*12*L103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Ligações Agregadas'!L31*12*L104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Ligações Agregadas'!L31*12*L105","v":7789.2554407347479},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M106*(M31-(Degraus!L27*'Ligações Agregadas'!M31*12)-(Degraus!L28*'Ligações Agregadas'!M31*12)-(Degraus!L29*'Ligações Agregadas'!M31*12)-(Degraus!L30*'Ligações Agregadas'!M31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M31*12*M102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Ligações Agregadas'!M31*12*M103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Ligações Agregadas'!M31*12*M104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Ligações Agregadas'!M31*12*M105","v":8117.2582328047538},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N106*(N31-(Degraus!M27*'Ligações Agregadas'!N31*12)-(Degraus!M28*'Ligações Agregadas'!N31*12)-(Degraus!M29*'Ligações Agregadas'!N31*12)-(Degraus!M30*'Ligações Agregadas'!N31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N31*12*N102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Ligações Agregadas'!N31*12*N103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Ligações Agregadas'!N31*12*N104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Ligações Agregadas'!N31*12*N105","v":8297.5323551441052},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O106*(O31-(Degraus!N27*'Ligações Agregadas'!O31*12)-(Degraus!N28*'Ligações Agregadas'!O31*12)-(Degraus!N29*'Ligações Agregadas'!O31*12)-(Degraus!N30*'Ligações Agregadas'!O31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O31*12*O102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Ligações Agregadas'!O31*12*O103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Ligações Agregadas'!O31*12*O104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Ligações Agregadas'!O31*12*O105","v":8466.4127142496855},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P106*(P31-(Degraus!O27*'Ligações Agregadas'!P31*12)-(Degraus!O28*'Ligações Agregadas'!P31*12)-(Degraus!O29*'Ligações Agregadas'!P31*12)-(Degraus!O30*'Ligações Agregadas'!P31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P31*12*P102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Ligações Agregadas'!P31*12*P103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Ligações Agregadas'!P31*12*P104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Ligações Agregadas'!P31*12*P105","v":6620.867124624534},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q106*(Q31-(Degraus!P27*'Ligações Agregadas'!Q31*12)-(Degraus!P28*'Ligações Agregadas'!Q31*12)-(Degraus!P29*'Ligações Agregadas'!Q31*12)-(Degraus!P30*'Ligações Agregadas'!Q31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q31*12*Q102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Ligações Agregadas'!Q31*12*Q103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Ligações Agregadas'!Q31*12*Q104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Ligações Agregadas'!Q31*12*Q105","v":6899.6694978840405},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R106*(R31-(Degraus!Q27*'Ligações Agregadas'!R31*12)-(Degraus!Q28*'Ligações Agregadas'!R31*12)-(Degraus!Q29*'Ligações Agregadas'!R31*12)-(Degraus!Q30*'Ligações Agregadas'!R31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R31*12*R102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Ligações Agregadas'!R31*12*R103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Ligações Agregadas'!R31*12*R104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Ligações Agregadas'!R31*12*R105","v":7052.9025018724897},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S106*(S31-(Degraus!R27*'Ligações Agregadas'!S31*12)-(Degraus!R28*'Ligações Agregadas'!S31*12)-(Degraus!R29*'Ligações Agregadas'!S31*12)-(Degraus!R30*'Ligações Agregadas'!S31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S31*12*S102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Ligações Agregadas'!S31*12*S103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Ligações Agregadas'!S31*12*S104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Ligações Agregadas'!S31*12*S105","v":7196.4508071122318},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T106*(T31-(Degraus!S27*'Ligações Agregadas'!T31*12)-(Degraus!S28*'Ligações Agregadas'!T31*12)-(Degraus!S29*'Ligações Agregadas'!T31*12)-(Degraus!S30*'Ligações Agregadas'!T31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T31*12*T102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Ligações Agregadas'!T31*12*T103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Ligações Agregadas'!T31*12*T104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Ligações Agregadas'!T31*12*T105","v":465.98309577111485},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U106*(U31-(Degraus!T27*'Ligações Agregadas'!U31*12)-(Degraus!T28*'Ligações Agregadas'!U31*12)-(Degraus!T29*'Ligações Agregadas'!U31*12)-(Degraus!T30*'Ligações Agregadas'!U31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U31*12*U102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Ligações Agregadas'!U31*12*U103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Ligações Agregadas'!U31*12*U104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Ligações Agregadas'!U31*12*U105","v":485.63649890513875},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V106*(V31-(Degraus!U27*'Ligações Agregadas'!V31*12)-(Degraus!U28*'Ligações Agregadas'!V31*12)-(Degraus!U29*'Ligações Agregadas'!V31*12)-(Degraus!U30*'Ligações Agregadas'!V31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V31*12*V102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Ligações Agregadas'!V31*12*V103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Ligações Agregadas'!V31*12*V104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Ligações Agregadas'!V31*12*V105","v":496.44482026835175},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W106*(W31-(Degraus!V27*'Ligações Agregadas'!W31*12)-(Degraus!V28*'Ligações Agregadas'!W31*12)-(Degraus!V29*'Ligações Agregadas'!W31*12)-(Degraus!V30*'Ligações Agregadas'!W31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W31*12*W102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Ligações Agregadas'!W31*12*W103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Ligações Agregadas'!W31*12*W104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Ligações Agregadas'!W31*12*W105","v":506.58081099227928},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X106*(X31-(Degraus!W27*'Ligações Agregadas'!X31*12)-(Degraus!W28*'Ligações Agregadas'!X31*12)-(Degraus!W29*'Ligações Agregadas'!X31*12)-(Degraus!W30*'Ligações Agregadas'!X31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X31*12*X102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Ligações Agregadas'!X31*12*X103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Ligações Agregadas'!X31*12*X104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Ligações Agregadas'!X31*12*X105","v":372.78647661689195},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y106*(Y31-(Degraus!X27*'Ligações Agregadas'!Y31*12)-(Degraus!X28*'Ligações Agregadas'!Y31*12)-(Degraus!X29*'Ligações Agregadas'!Y31*12)-(Degraus!X30*'Ligações Agregadas'!Y31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y31*12*Y102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Ligações Agregadas'!Y31*12*Y103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Ligações Agregadas'!Y31*12*Y104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Ligações Agregadas'!Y31*12*Y105","v":388.50919912411098},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z106*(Z31-(Degraus!Y27*'Ligações Agregadas'!Z31*12)-(Degraus!Y28*'Ligações Agregadas'!Z31*12)-(Degraus!Y29*'Ligações Agregadas'!Z31*12)-(Degraus!Y30*'Ligações Agregadas'!Z31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z31*12*Z102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Ligações Agregadas'!Z31*12*Z103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Ligações Agregadas'!Z31*12*Z104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Ligações Agregadas'!Z31*12*Z105","v":397.15585621468142},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA106*(AA31-(Degraus!Z27*'Ligações Agregadas'!AA31*12)-(Degraus!Z28*'Ligações Agregadas'!AA31*12)-(Degraus!Z29*'Ligações Agregadas'!AA31*12)-(Degraus!Z30*'Ligações Agregadas'!AA31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA31*12*AA102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Ligações Agregadas'!AA31*12*AA103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Ligações Agregadas'!AA31*12*AA104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Ligações Agregadas'!AA31*12*AA105","v":405.26464879382343},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB106*(AB31-(Degraus!AA27*'Ligações Agregadas'!AB31*12)-(Degraus!AA28*'Ligações Agregadas'!AB31*12)-(Degraus!AA29*'Ligações Agregadas'!AB31*12)-(Degraus!AA30*'Ligações Agregadas'!AB31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB31*12*AB102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Ligações Agregadas'!AB31*12*AB103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Ligações Agregadas'!AB31*12*AB104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Ligações Agregadas'!AB31*12*AB105","v":728.18322499550845},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC106*(AC31-(Degraus!AB27*'Ligações Agregadas'!AC31*12)-(Degraus!AB28*'Ligações Agregadas'!AC31*12)-(Degraus!AB29*'Ligações Agregadas'!AC31*12)-(Degraus!AB30*'Ligações Agregadas'!AC31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC31*12*AC102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Ligações Agregadas'!AC31*12*AC103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Ligações Agregadas'!AC31*12*AC104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Ligações Agregadas'!AC31*12*AC105","v":758.84736782436039},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD106*(AD31-(Degraus!AC27*'Ligações Agregadas'!AD31*12)-(Degraus!AC28*'Ligações Agregadas'!AD31*12)-(Degraus!AC29*'Ligações Agregadas'!AD31*12)-(Degraus!AC30*'Ligações Agregadas'!AD31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD31*12*AD102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Ligações Agregadas'!AD31*12*AD103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Ligações Agregadas'!AD31*12*AD104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Ligações Agregadas'!AD31*12*AD105","v":775.70086319318762},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE106*(AE31-(Degraus!AD27*'Ligações Agregadas'!AE31*12)-(Degraus!AD28*'Ligações Agregadas'!AE31*12)-(Degraus!AD29*'Ligações Agregadas'!AE31*12)-(Degraus!AD30*'Ligações Agregadas'!AE31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE31*12*AE102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Ligações Agregadas'!AE31*12*AE103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Ligações Agregadas'!AE31*12*AE104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Ligações Agregadas'!AE31*12*AE105","v":791.48938682938638},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF106*(AF31-(Degraus!AE27*'Ligações Agregadas'!AF31*12)-(Degraus!AE28*'Ligações Agregadas'!AF31*12)-(Degraus!AE29*'Ligações Agregadas'!AF31*12)-(Degraus!AE30*'Ligações Agregadas'!AF31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF31*12*AF102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Ligações Agregadas'!AF31*12*AF103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Ligações Agregadas'!AF31*12*AF104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Ligações Agregadas'!AF31*12*AF105","v":582.54657999640676},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG106*(AG31-(Degraus!AF27*'Ligações Agregadas'!AG31*12)-(Degraus!AF28*'Ligações Agregadas'!AG31*12)-(Degraus!AF29*'Ligações Agregadas'!AG31*12)-(Degraus!AF30*'Ligações Agregadas'!AG31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG31*12*AG102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Ligações Agregadas'!AG31*12*AG103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Ligações Agregadas'!AG31*12*AG104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Ligações Agregadas'!AG31*12*AG105","v":607.0778942594884},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH106*(AH31-(Degraus!AG27*'Ligações Agregadas'!AH31*12)-(Degraus!AG28*'Ligações Agregadas'!AH31*12)-(Degraus!AG29*'Ligações Agregadas'!AH31*12)-(Degraus!AG30*'Ligações Agregadas'!AH31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH31*12*AH102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Ligações Agregadas'!AH31*12*AH103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Ligações Agregadas'!AH31*12*AH104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Ligações Agregadas'!AH31*12*AH105","v":620.56069055455009},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI106*(AI31-(Degraus!AH27*'Ligações Agregadas'!AI31*12)-(Degraus!AH28*'Ligações Agregadas'!AI31*12)-(Degraus!AH29*'Ligações Agregadas'!AI31*12)-(Degraus!AH30*'Ligações Agregadas'!AI31*12))+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI31*12*AI102+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Ligações Agregadas'!AI31*12*AI103+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Ligações Agregadas'!AI31*12*AI104+VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Ligações Agregadas'!AI31*12*AI105","v":633.19150946350908},null,425465.02046997409]
[null,"MPC",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D107*(D32-(Degraus!C27*'Ligações Agregadas'!D32*12)-(Degraus!C28*'Ligações Agregadas'!D32*12)-(Degraus!C29*'Ligações Agregadas'!D32*12)-(Degraus!C30*'Ligações Agregadas'!D32*12)-(Degraus!C31*'Ligações Agregadas'!D32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D32*12*D102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Ligações Agregadas'!D32*12*D103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Ligações Agregadas'!D32*12*D104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Ligações Agregadas'!D32*12*D105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C31*'Ligações Agregadas'!D32*12*D106","v":61990.463867078375},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E107*(E32-(Degraus!D27*'Ligações Agregadas'!E32*12)-(Degraus!D28*'Ligações Agregadas'!E32*12)-(Degraus!D29*'Ligações Agregadas'!E32*12)-(Degraus!D30*'Ligações Agregadas'!E32*12)-(Degraus!D31*'Ligações Agregadas'!E32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E32*12*E102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Ligações Agregadas'!E32*12*E103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Ligações Agregadas'!E32*12*E104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Ligações Agregadas'!E32*12*E105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D31*'Ligações Agregadas'!E32*12*E106","v":64670.96706488647},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F107*(F32-(Degraus!E27*'Ligações Agregadas'!F32*12)-(Degraus!E28*'Ligações Agregadas'!F32*12)-(Degraus!E29*'Ligações Agregadas'!F32*12)-(Degraus!E30*'Ligações Agregadas'!F32*12)-(Degraus!E31*'Ligações Agregadas'!F32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F32*12*F102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Ligações Agregadas'!F32*12*F103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Ligações Agregadas'!F32*12*F104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Ligações Agregadas'!F32*12*F105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E31*'Ligações Agregadas'!F32*12*F106","v":66159.082940789565},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G107*(G32-(Degraus!F27*'Ligações Agregadas'!G32*12)-(Degraus!F28*'Ligações Agregadas'!G32*12)-(Degraus!F29*'Ligações Agregadas'!G32*12)-(Degraus!F30*'Ligações Agregadas'!G32*12)-(Degraus!F31*'Ligações Agregadas'!G32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G32*12*G102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Ligações Agregadas'!G32*12*G103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Ligações Agregadas'!G32*12*G104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Ligações Agregadas'!G32*12*G105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F31*'Ligações Agregadas'!G32*12*G106","v":67577.513333937124},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H107*(H32-(Degraus!G27*'Ligações Agregadas'!H32*12)-(Degraus!G28*'Ligações Agregadas'!H32*12)-(Degraus!G29*'Ligações Agregadas'!H32*12)-(Degraus!G30*'Ligações Agregadas'!H32*12)-(Degraus!G31*'Ligações Agregadas'!H32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H32*12*H102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Ligações Agregadas'!H32*12*H103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Ligações Agregadas'!H32*12*H104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Ligações Agregadas'!H32*12*H105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G31*'Ligações Agregadas'!H32*12*H106","v":38596.031664923641},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I107*(I32-(Degraus!H27*'Ligações Agregadas'!I32*12)-(Degraus!H28*'Ligações Agregadas'!I32*12)-(Degraus!H29*'Ligações Agregadas'!I32*12)-(Degraus!H30*'Ligações Agregadas'!I32*12)-(Degraus!H31*'Ligações Agregadas'!I32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I32*12*I102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Ligações Agregadas'!I32*12*I103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Ligações Agregadas'!I32*12*I104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Ligações Agregadas'!I32*12*I105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H31*'Ligações Agregadas'!I32*12*I106","v":40264.197382358107},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J107*(J32-(Degraus!I27*'Ligações Agregadas'!J32*12)-(Degraus!I28*'Ligações Agregadas'!J32*12)-(Degraus!I29*'Ligações Agregadas'!J32*12)-(Degraus!I30*'Ligações Agregadas'!J32*12)-(Degraus!I31*'Ligações Agregadas'!J32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J32*12*J102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Ligações Agregadas'!J32*12*J103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Ligações Agregadas'!J32*12*J104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Ligações Agregadas'!J32*12*J105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I31*'Ligações Agregadas'!J32*12*J106","v":41190.146284496674},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K107*(K32-(Degraus!J27*'Ligações Agregadas'!K32*12)-(Degraus!J28*'Ligações Agregadas'!K32*12)-(Degraus!J29*'Ligações Agregadas'!K32*12)-(Degraus!J30*'Ligações Agregadas'!K32*12)-(Degraus!J31*'Ligações Agregadas'!K32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K32*12*K102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Ligações Agregadas'!K32*12*K103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Ligações Agregadas'!K32*12*K104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Ligações Agregadas'!K32*12*K105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J31*'Ligações Agregadas'!K32*12*K106","v":42072.483929636874},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L107*(L32-(Degraus!K27*'Ligações Agregadas'!L32*12)-(Degraus!K28*'Ligações Agregadas'!L32*12)-(Degraus!K29*'Ligações Agregadas'!L32*12)-(Degraus!K30*'Ligações Agregadas'!L32*12)-(Degraus!K31*'Ligações Agregadas'!L32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L32*12*L102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Ligações Agregadas'!L32*12*L103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Ligações Agregadas'!L32*12*L104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Ligações Agregadas'!L32*12*L105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K31*'Ligações Agregadas'!L32*12*L106","v":14676.75263083262},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M107*(M32-(Degraus!L27*'Ligações Agregadas'!M32*12)-(Degraus!L28*'Ligações Agregadas'!M32*12)-(Degraus!L29*'Ligações Agregadas'!M32*12)-(Degraus!L30*'Ligações Agregadas'!M32*12)-(Degraus!L31*'Ligações Agregadas'!M32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M32*12*M102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Ligações Agregadas'!M32*12*M103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Ligações Agregadas'!M32*12*M104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Ligações Agregadas'!M32*12*M105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L31*'Ligações Agregadas'!M32*12*M106","v":15314.156598942165},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N107*(N32-(Degraus!M27*'Ligações Agregadas'!N32*12)-(Degraus!M28*'Ligações Agregadas'!N32*12)-(Degraus!M29*'Ligações Agregadas'!N32*12)-(Degraus!M30*'Ligações Agregadas'!N32*12)-(Degraus!M31*'Ligações Agregadas'!N32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N32*12*N102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Ligações Agregadas'!N32*12*N103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Ligações Agregadas'!N32*12*N104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Ligações Agregadas'!N32*12*N105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M31*'Ligações Agregadas'!N32*12*N106","v":15668.592758309143},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O107*(O32-(Degraus!N27*'Ligações Agregadas'!O32*12)-(Degraus!N28*'Ligações Agregadas'!O32*12)-(Degraus!N29*'Ligações Agregadas'!O32*12)-(Degraus!N30*'Ligações Agregadas'!O32*12)-(Degraus!N31*'Ligações Agregadas'!O32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O32*12*O102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Ligações Agregadas'!O32*12*O103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Ligações Agregadas'!O32*12*O104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Ligações Agregadas'!O32*12*O105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N31*'Ligações Agregadas'!O32*12*O106","v":16007.36052723293},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P107*(P32-(Degraus!O27*'Ligações Agregadas'!P32*12)-(Degraus!O28*'Ligações Agregadas'!P32*12)-(Degraus!O29*'Ligações Agregadas'!P32*12)-(Degraus!O30*'Ligações Agregadas'!P32*12)-(Degraus!O31*'Ligações Agregadas'!P32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P32*12*P102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Ligações Agregadas'!P32*12*P103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Ligações Agregadas'!P32*12*P104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Ligações Agregadas'!P32*12*P105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O31*'Ligações Agregadas'!P32*12*P106","v":12475.239736207726},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q107*(Q32-(Degraus!P27*'Ligações Agregadas'!Q32*12)-(Degraus!P28*'Ligações Agregadas'!Q32*12)-(Degraus!P29*'Ligações Agregadas'!Q32*12)-(Degraus!P30*'Ligações Agregadas'!Q32*12)-(Degraus!P31*'Ligações Agregadas'!Q32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q32*12*Q102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Ligações Agregadas'!Q32*12*Q103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Ligações Agregadas'!Q32*12*Q104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Ligações Agregadas'!Q32*12*Q105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P31*'Ligações Agregadas'!Q32*12*Q106","v":13017.033109100839},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R107*(R32-(Degraus!Q27*'Ligações Agregadas'!R32*12)-(Degraus!Q28*'Ligações Agregadas'!R32*12)-(Degraus!Q29*'Ligações Agregadas'!R32*12)-(Degraus!Q30*'Ligações Agregadas'!R32*12)-(Degraus!Q31*'Ligações Agregadas'!R32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R32*12*R102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Ligações Agregadas'!R32*12*R103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Ligações Agregadas'!R32*12*R104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Ligações Agregadas'!R32*12*R105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q31*'Ligações Agregadas'!R32*12*R106","v":13318.303844562772},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S107*(S32-(Degraus!R27*'Ligações Agregadas'!S32*12)-(Degraus!R28*'Ligações Agregadas'!S32*12)-(Degraus!R29*'Ligações Agregadas'!S32*12)-(Degraus!R30*'Ligações Agregadas'!S32*12)-(Degraus!R31*'Ligações Agregadas'!S32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S32*12*S102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Ligações Agregadas'!S32*12*S103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Ligações Agregadas'!S32*12*S104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Ligações Agregadas'!S32*12*S105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R31*'Ligações Agregadas'!S32*12*S106","v":13606.256448147991},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T107*(T32-(Degraus!S27*'Ligações Agregadas'!T32*12)-(Degraus!S28*'Ligações Agregadas'!T32*12)-(Degraus!S29*'Ligações Agregadas'!T32*12)-(Degraus!S30*'Ligações Agregadas'!T32*12)-(Degraus!S31*'Ligações Agregadas'!T32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T32*12*T102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Ligações Agregadas'!T32*12*T103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Ligações Agregadas'!T32*12*T104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Ligações Agregadas'!T32*12*T105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S31*'Ligações Agregadas'!T32*12*T106","v":1064.5070289194628},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U107*(U32-(Degraus!T27*'Ligações Agregadas'!U32*12)-(Degraus!T28*'Ligações Agregadas'!U32*12)-(Degraus!T29*'Ligações Agregadas'!U32*12)-(Degraus!T30*'Ligações Agregadas'!U32*12)-(Degraus!T31*'Ligações Agregadas'!U32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U32*12*U102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Ligações Agregadas'!U32*12*U103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Ligações Agregadas'!U32*12*U104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Ligações Agregadas'!U32*12*U105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T31*'Ligações Agregadas'!U32*12*U106","v":1110.4594042987851},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V107*(V32-(Degraus!U27*'Ligações Agregadas'!V32*12)-(Degraus!U28*'Ligações Agregadas'!V32*12)-(Degraus!U29*'Ligações Agregadas'!V32*12)-(Degraus!U30*'Ligações Agregadas'!V32*12)-(Degraus!U31*'Ligações Agregadas'!V32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V32*12*V102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Ligações Agregadas'!V32*12*V103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Ligações Agregadas'!V32*12*V104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Ligações Agregadas'!V32*12*V105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U31*'Ligações Agregadas'!V32*12*V106","v":1135.9544340842815},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W107*(W32-(Degraus!V27*'Ligações Agregadas'!W32*12)-(Degraus!V28*'Ligações Agregadas'!W32*12)-(Degraus!V29*'Ligações Agregadas'!W32*12)-(Degraus!V30*'Ligações Agregadas'!W32*12)-(Degraus!V31*'Ligações Agregadas'!W32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W32*12*W102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Ligações Agregadas'!W32*12*W103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Ligações Agregadas'!W32*12*W104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Ligações Agregadas'!W32*12*W105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V31*'Ligações Agregadas'!W32*12*W106","v":1160.2296064823317},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X107*(X32-(Degraus!W27*'Ligações Agregadas'!X32*12)-(Degraus!W28*'Ligações Agregadas'!X32*12)-(Degraus!W29*'Ligações Agregadas'!X32*12)-(Degraus!W30*'Ligações Agregadas'!X32*12)-(Degraus!W31*'Ligações Agregadas'!X32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X32*12*X102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Ligações Agregadas'!X32*12*X103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Ligações Agregadas'!X32*12*X104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Ligações Agregadas'!X32*12*X105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W31*'Ligações Agregadas'!X32*12*X106","v":851.60562313557057},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y107*(Y32-(Degraus!X27*'Ligações Agregadas'!Y32*12)-(Degraus!X28*'Ligações Agregadas'!Y32*12)-(Degraus!X29*'Ligações Agregadas'!Y32*12)-(Degraus!X30*'Ligações Agregadas'!Y32*12)-(Degraus!X31*'Ligações Agregadas'!Y32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y32*12*Y102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Ligações Agregadas'!Y32*12*Y103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Ligações Agregadas'!Y32*12*Y104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Ligações Agregadas'!Y32*12*Y105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X31*'Ligações Agregadas'!Y32*12*Y106","v":888.36752343902822},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z107*(Z32-(Degraus!Y27*'Ligações Agregadas'!Z32*12)-(Degraus!Y28*'Ligações Agregadas'!Z32*12)-(Degraus!Y29*'Ligações Agregadas'!Z32*12)-(Degraus!Y30*'Ligações Agregadas'!Z32*12)-(Degraus!Y31*'Ligações Agregadas'!Z32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z32*12*Z102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Ligações Agregadas'!Z32*12*Z103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Ligações Agregadas'!Z32*12*Z104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Ligações Agregadas'!Z32*12*Z105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y31*'Ligações Agregadas'!Z32*12*Z106","v":908.76354726742534},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA107*(AA32-(Degraus!Z27*'Ligações Agregadas'!AA32*12)-(Degraus!Z28*'Ligações Agregadas'!AA32*12)-(Degraus!Z29*'Ligações Agregadas'!AA32*12)-(Degraus!Z30*'Ligações Agregadas'!AA32*12)-(Degraus!Z31*'Ligações Agregadas'!AA32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA32*12*AA102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Ligações Agregadas'!AA32*12*AA103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Ligações Agregadas'!AA32*12*AA104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Ligações Agregadas'!AA32*12*AA105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z31*'Ligações Agregadas'!AA32*12*AA106","v":928.18368518586544},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB107*(AB32-(Degraus!AA27*'Ligações Agregadas'!AB32*12)-(Degraus!AA28*'Ligações Agregadas'!AB32*12)-(Degraus!AA29*'Ligações Agregadas'!AB32*12)-(Degraus!AA30*'Ligações Agregadas'!AB32*12)-(Degraus!AA31*'Ligações Agregadas'!AB32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB32*12*AB102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Ligações Agregadas'!AB32*12*AB103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Ligações Agregadas'!AB32*12*AB104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Ligações Agregadas'!AB32*12*AB105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA31*'Ligações Agregadas'!AB32*12*AB106","v":280.39134665014461},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC107*(AC32-(Degraus!AB27*'Ligações Agregadas'!AC32*12)-(Degraus!AB28*'Ligações Agregadas'!AC32*12)-(Degraus!AB29*'Ligações Agregadas'!AC32*12)-(Degraus!AB30*'Ligações Agregadas'!AC32*12)-(Degraus!AB31*'Ligações Agregadas'!AC32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC32*12*AC102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Ligações Agregadas'!AC32*12*AC103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Ligações Agregadas'!AC32*12*AC104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Ligações Agregadas'!AC32*12*AC105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB31*'Ligações Agregadas'!AC32*12*AC106","v":292.37326084753204},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD107*(AD32-(Degraus!AC27*'Ligações Agregadas'!AD32*12)-(Degraus!AC28*'Ligações Agregadas'!AD32*12)-(Degraus!AC29*'Ligações Agregadas'!AD32*12)-(Degraus!AC30*'Ligações Agregadas'!AD32*12)-(Degraus!AC31*'Ligações Agregadas'!AD32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD32*12*AD102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Ligações Agregadas'!AD32*12*AD103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Ligações Agregadas'!AD32*12*AD104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Ligações Agregadas'!AD32*12*AD105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC31*'Ligações Agregadas'!AD32*12*AD106","v":298.99574704352165},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE107*(AE32-(Degraus!AD27*'Ligações Agregadas'!AE32*12)-(Degraus!AD28*'Ligações Agregadas'!AE32*12)-(Degraus!AD29*'Ligações Agregadas'!AE32*12)-(Degraus!AD30*'Ligações Agregadas'!AE32*12)-(Degraus!AD31*'Ligações Agregadas'!AE32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE32*12*AE102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Ligações Agregadas'!AE32*12*AE103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Ligações Agregadas'!AE32*12*AE104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Ligações Agregadas'!AE32*12*AE105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD31*'Ligações Agregadas'!AE32*12*AE106","v":305.26040840586029},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF107*(AF32-(Degraus!AE27*'Ligações Agregadas'!AF32*12)-(Degraus!AE28*'Ligações Agregadas'!AF32*12)-(Degraus!AE29*'Ligações Agregadas'!AF32*12)-(Degraus!AE30*'Ligações Agregadas'!AF32*12)-(Degraus!AE31*'Ligações Agregadas'!AF32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF32*12*AF102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Ligações Agregadas'!AF32*12*AF103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Ligações Agregadas'!AF32*12*AF104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Ligações Agregadas'!AF32*12*AF105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE31*'Ligações Agregadas'!AF32*12*AF106","v":224.31307732011567},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG107*(AG32-(Degraus!AF27*'Ligações Agregadas'!AG32*12)-(Degraus!AF28*'Ligações Agregadas'!AG32*12)-(Degraus!AF29*'Ligações Agregadas'!AG32*12)-(Degraus!AF30*'Ligações Agregadas'!AG32*12)-(Degraus!AF31*'Ligações Agregadas'!AG32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG32*12*AG102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Ligações Agregadas'!AG32*12*AG103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Ligações Agregadas'!AG32*12*AG104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Ligações Agregadas'!AG32*12*AG105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF31*'Ligações Agregadas'!AG32*12*AG106","v":233.89860867802562},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH107*(AH32-(Degraus!AG27*'Ligações Agregadas'!AH32*12)-(Degraus!AG28*'Ligações Agregadas'!AH32*12)-(Degraus!AG29*'Ligações Agregadas'!AH32*12)-(Degraus!AG30*'Ligações Agregadas'!AH32*12)-(Degraus!AG31*'Ligações Agregadas'!AH32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH32*12*AH102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Ligações Agregadas'!AH32*12*AH103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Ligações Agregadas'!AH32*12*AH104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Ligações Agregadas'!AH32*12*AH105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG31*'Ligações Agregadas'!AH32*12*AH106","v":239.19659763481732},{"$f":"VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI107*(AI32-(Degraus!AH27*'Ligações Agregadas'!AI32*12)-(Degraus!AH28*'Ligações Agregadas'!AI32*12)-(Degraus!AH29*'Ligações Agregadas'!AI32*12)-(Degraus!AH30*'Ligações Agregadas'!AI32*12)-(Degraus!AH31*'Ligações Agregadas'!AI32*12))+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI32*12*AI102+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Ligações Agregadas'!AI32*12*AI103+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Ligações Agregadas'!AI32*12*AI104+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Ligações Agregadas'!AI32*12*AI105+VLOOKUP('Volumes Agregados L'!$B182,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH31*'Ligações Agregadas'!AI32*12*AI106","v":244.20832672468822},null,546771.29034756031]
[null,"MPC",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D108*(D33-(Degraus!C27*'Ligações Agregadas'!D33*12)-(Degraus!C28*'Ligações Agregadas'!D33*12)-(Degraus!C29*'Ligações Agregadas'!D33*12)-(Degraus!C30*'Ligações Agregadas'!D33*12)-(Degraus!C31*'Ligações Agregadas'!D33*12)-(Degraus!C32*'Ligações Agregadas'!D33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D33*12*D102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Ligações Agregadas'!D33*12*D103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Ligações Agregadas'!D33*12*D104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Ligações Agregadas'!D33*12*D105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C31*'Ligações Agregadas'!D33*12*D106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C32*'Ligações Agregadas'!D33*12*D107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E108*(E33-(Degraus!D27*'Ligações Agregadas'!E33*12)-(Degraus!D28*'Ligações Agregadas'!E33*12)-(Degraus!D29*'Ligações Agregadas'!E33*12)-(Degraus!D30*'Ligações Agregadas'!E33*12)-(Degraus!D31*'Ligações Agregadas'!E33*12)-(Degraus!D32*'Ligações Agregadas'!E33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E33*12*E102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Ligações Agregadas'!E33*12*E103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Ligações Agregadas'!E33*12*E104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Ligações Agregadas'!E33*12*E105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D31*'Ligações Agregadas'!E33*12*E106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D32*'Ligações Agregadas'!E33*12*E107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F108*(F33-(Degraus!E27*'Ligações Agregadas'!F33*12)-(Degraus!E28*'Ligações Agregadas'!F33*12)-(Degraus!E29*'Ligações Agregadas'!F33*12)-(Degraus!E30*'Ligações Agregadas'!F33*12)-(Degraus!E31*'Ligações Agregadas'!F33*12)-(Degraus!E32*'Ligações Agregadas'!F33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F33*12*F102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Ligações Agregadas'!F33*12*F103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Ligações Agregadas'!F33*12*F104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Ligações Agregadas'!F33*12*F105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E31*'Ligações Agregadas'!F33*12*F106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E32*'Ligações Agregadas'!F33*12*F107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G108*(G33-(Degraus!F27*'Ligações Agregadas'!G33*12)-(Degraus!F28*'Ligações Agregadas'!G33*12)-(Degraus!F29*'Ligações Agregadas'!G33*12)-(Degraus!F30*'Ligações Agregadas'!G33*12)-(Degraus!F31*'Ligações Agregadas'!G33*12)-(Degraus!F32*'Ligações Agregadas'!G33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G33*12*G102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Ligações Agregadas'!G33*12*G103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Ligações Agregadas'!G33*12*G104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Ligações Agregadas'!G33*12*G105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F31*'Ligações Agregadas'!G33*12*G106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F32*'Ligações Agregadas'!G33*12*G107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H108*(H33-(Degraus!G27*'Ligações Agregadas'!H33*12)-(Degraus!G28*'Ligações Agregadas'!H33*12)-(Degraus!G29*'Ligações Agregadas'!H33*12)-(Degraus!G30*'Ligações Agregadas'!H33*12)-(Degraus!G31*'Ligações Agregadas'!H33*12)-(Degraus!G32*'Ligações Agregadas'!H33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H33*12*H102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Ligações Agregadas'!H33*12*H103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Ligações Agregadas'!H33*12*H104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Ligações Agregadas'!H33*12*H105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G31*'Ligações Agregadas'!H33*12*H106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G32*'Ligações Agregadas'!H33*12*H107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I108*(I33-(Degraus!H27*'Ligações Agregadas'!I33*12)-(Degraus!H28*'Ligações Agregadas'!I33*12)-(Degraus!H29*'Ligações Agregadas'!I33*12)-(Degraus!H30*'Ligações Agregadas'!I33*12)-(Degraus!H31*'Ligações Agregadas'!I33*12)-(Degraus!H32*'Ligações Agregadas'!I33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I33*12*I102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Ligações Agregadas'!I33*12*I103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Ligações Agregadas'!I33*12*I104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Ligações Agregadas'!I33*12*I105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H31*'Ligações Agregadas'!I33*12*I106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H32*'Ligações Agregadas'!I33*12*I107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J108*(J33-(Degraus!I27*'Ligações Agregadas'!J33*12)-(Degraus!I28*'Ligações Agregadas'!J33*12)-(Degraus!I29*'Ligações Agregadas'!J33*12)-(Degraus!I30*'Ligações Agregadas'!J33*12)-(Degraus!I31*'Ligações Agregadas'!J33*12)-(Degraus!I32*'Ligações Agregadas'!J33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J33*12*J102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Ligações Agregadas'!J33*12*J103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Ligações Agregadas'!J33*12*J104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Ligações Agregadas'!J33*12*J105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I31*'Ligações Agregadas'!J33*12*J106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I32*'Ligações Agregadas'!J33*12*J107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K108*(K33-(Degraus!J27*'Ligações Agregadas'!K33*12)-(Degraus!J28*'Ligações Agregadas'!K33*12)-(Degraus!J29*'Ligações Agregadas'!K33*12)-(Degraus!J30*'Ligações Agregadas'!K33*12)-(Degraus!J31*'Ligações Agregadas'!K33*12)-(Degraus!J32*'Ligações Agregadas'!K33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K33*12*K102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Ligações Agregadas'!K33*12*K103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Ligações Agregadas'!K33*12*K104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Ligações Agregadas'!K33*12*K105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J31*'Ligações Agregadas'!K33*12*K106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J32*'Ligações Agregadas'!K33*12*K107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L108*(L33-(Degraus!K27*'Ligações Agregadas'!L33*12)-(Degraus!K28*'Ligações Agregadas'!L33*12)-(Degraus!K29*'Ligações Agregadas'!L33*12)-(Degraus!K30*'Ligações Agregadas'!L33*12)-(Degraus!K31*'Ligações Agregadas'!L33*12)-(Degraus!K32*'Ligações Agregadas'!L33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L33*12*L102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Ligações Agregadas'!L33*12*L103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Ligações Agregadas'!L33*12*L104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Ligações Agregadas'!L33*12*L105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K31*'Ligações Agregadas'!L33*12*L106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K32*'Ligações Agregadas'!L33*12*L107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M108*(M33-(Degraus!L27*'Ligações Agregadas'!M33*12)-(Degraus!L28*'Ligações Agregadas'!M33*12)-(Degraus!L29*'Ligações Agregadas'!M33*12)-(Degraus!L30*'Ligações Agregadas'!M33*12)-(Degraus!L31*'Ligações Agregadas'!M33*12)-(Degraus!L32*'Ligações Agregadas'!M33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M33*12*M102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Ligações Agregadas'!M33*12*M103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Ligações Agregadas'!M33*12*M104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Ligações Agregadas'!M33*12*M105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L31*'Ligações Agregadas'!M33*12*M106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L32*'Ligações Agregadas'!M33*12*M107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N108*(N33-(Degraus!M27*'Ligações Agregadas'!N33*12)-(Degraus!M28*'Ligações Agregadas'!N33*12)-(Degraus!M29*'Ligações Agregadas'!N33*12)-(Degraus!M30*'Ligações Agregadas'!N33*12)-(Degraus!M31*'Ligações Agregadas'!N33*12)-(Degraus!M32*'Ligações Agregadas'!N33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N33*12*N102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Ligações Agregadas'!N33*12*N103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Ligações Agregadas'!N33*12*N104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Ligações Agregadas'!N33*12*N105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M31*'Ligações Agregadas'!N33*12*N106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M32*'Ligações Agregadas'!N33*12*N107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O108*(O33-(Degraus!N27*'Ligações Agregadas'!O33*12)-(Degraus!N28*'Ligações Agregadas'!O33*12)-(Degraus!N29*'Ligações Agregadas'!O33*12)-(Degraus!N30*'Ligações Agregadas'!O33*12)-(Degraus!N31*'Ligações Agregadas'!O33*12)-(Degraus!N32*'Ligações Agregadas'!O33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O33*12*O102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Ligações Agregadas'!O33*12*O103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Ligações Agregadas'!O33*12*O104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Ligações Agregadas'!O33*12*O105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N31*'Ligações Agregadas'!O33*12*O106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N32*'Ligações Agregadas'!O33*12*O107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P108*(P33-(Degraus!O27*'Ligações Agregadas'!P33*12)-(Degraus!O28*'Ligações Agregadas'!P33*12)-(Degraus!O29*'Ligações Agregadas'!P33*12)-(Degraus!O30*'Ligações Agregadas'!P33*12)-(Degraus!O31*'Ligações Agregadas'!P33*12)-(Degraus!O32*'Ligações Agregadas'!P33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P33*12*P102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Ligações Agregadas'!P33*12*P103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Ligações Agregadas'!P33*12*P104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Ligações Agregadas'!P33*12*P105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O31*'Ligações Agregadas'!P33*12*P106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O32*'Ligações Agregadas'!P33*12*P107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q108*(Q33-(Degraus!P27*'Ligações Agregadas'!Q33*12)-(Degraus!P28*'Ligações Agregadas'!Q33*12)-(Degraus!P29*'Ligações Agregadas'!Q33*12)-(Degraus!P30*'Ligações Agregadas'!Q33*12)-(Degraus!P31*'Ligações Agregadas'!Q33*12)-(Degraus!P32*'Ligações Agregadas'!Q33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q33*12*Q102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Ligações Agregadas'!Q33*12*Q103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Ligações Agregadas'!Q33*12*Q104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Ligações Agregadas'!Q33*12*Q105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P31*'Ligações Agregadas'!Q33*12*Q106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P32*'Ligações Agregadas'!Q33*12*Q107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R108*(R33-(Degraus!Q27*'Ligações Agregadas'!R33*12)-(Degraus!Q28*'Ligações Agregadas'!R33*12)-(Degraus!Q29*'Ligações Agregadas'!R33*12)-(Degraus!Q30*'Ligações Agregadas'!R33*12)-(Degraus!Q31*'Ligações Agregadas'!R33*12)-(Degraus!Q32*'Ligações Agregadas'!R33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R33*12*R102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Ligações Agregadas'!R33*12*R103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Ligações Agregadas'!R33*12*R104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Ligações Agregadas'!R33*12*R105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q31*'Ligações Agregadas'!R33*12*R106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q32*'Ligações Agregadas'!R33*12*R107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S108*(S33-(Degraus!R27*'Ligações Agregadas'!S33*12)-(Degraus!R28*'Ligações Agregadas'!S33*12)-(Degraus!R29*'Ligações Agregadas'!S33*12)-(Degraus!R30*'Ligações Agregadas'!S33*12)-(Degraus!R31*'Ligações Agregadas'!S33*12)-(Degraus!R32*'Ligações Agregadas'!S33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S33*12*S102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Ligações Agregadas'!S33*12*S103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Ligações Agregadas'!S33*12*S104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Ligações Agregadas'!S33*12*S105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R31*'Ligações Agregadas'!S33*12*S106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R32*'Ligações Agregadas'!S33*12*S107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T108*(T33-(Degraus!S27*'Ligações Agregadas'!T33*12)-(Degraus!S28*'Ligações Agregadas'!T33*12)-(Degraus!S29*'Ligações Agregadas'!T33*12)-(Degraus!S30*'Ligações Agregadas'!T33*12)-(Degraus!S31*'Ligações Agregadas'!T33*12)-(Degraus!S32*'Ligações Agregadas'!T33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T33*12*T102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Ligações Agregadas'!T33*12*T103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Ligações Agregadas'!T33*12*T104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Ligações Agregadas'!T33*12*T105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S31*'Ligações Agregadas'!T33*12*T106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S32*'Ligações Agregadas'!T33*12*T107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U108*(U33-(Degraus!T27*'Ligações Agregadas'!U33*12)-(Degraus!T28*'Ligações Agregadas'!U33*12)-(Degraus!T29*'Ligações Agregadas'!U33*12)-(Degraus!T30*'Ligações Agregadas'!U33*12)-(Degraus!T31*'Ligações Agregadas'!U33*12)-(Degraus!T32*'Ligações Agregadas'!U33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U33*12*U102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Ligações Agregadas'!U33*12*U103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Ligações Agregadas'!U33*12*U104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Ligações Agregadas'!U33*12*U105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T31*'Ligações Agregadas'!U33*12*U106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T32*'Ligações Agregadas'!U33*12*U107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V108*(V33-(Degraus!U27*'Ligações Agregadas'!V33*12)-(Degraus!U28*'Ligações Agregadas'!V33*12)-(Degraus!U29*'Ligações Agregadas'!V33*12)-(Degraus!U30*'Ligações Agregadas'!V33*12)-(Degraus!U31*'Ligações Agregadas'!V33*12)-(Degraus!U32*'Ligações Agregadas'!V33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V33*12*V102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Ligações Agregadas'!V33*12*V103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Ligações Agregadas'!V33*12*V104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Ligações Agregadas'!V33*12*V105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U31*'Ligações Agregadas'!V33*12*V106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U32*'Ligações Agregadas'!V33*12*V107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W108*(W33-(Degraus!V27*'Ligações Agregadas'!W33*12)-(Degraus!V28*'Ligações Agregadas'!W33*12)-(Degraus!V29*'Ligações Agregadas'!W33*12)-(Degraus!V30*'Ligações Agregadas'!W33*12)-(Degraus!V31*'Ligações Agregadas'!W33*12)-(Degraus!V32*'Ligações Agregadas'!W33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W33*12*W102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Ligações Agregadas'!W33*12*W103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Ligações Agregadas'!W33*12*W104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Ligações Agregadas'!W33*12*W105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V31*'Ligações Agregadas'!W33*12*W106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V32*'Ligações Agregadas'!W33*12*W107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X108*(X33-(Degraus!W27*'Ligações Agregadas'!X33*12)-(Degraus!W28*'Ligações Agregadas'!X33*12)-(Degraus!W29*'Ligações Agregadas'!X33*12)-(Degraus!W30*'Ligações Agregadas'!X33*12)-(Degraus!W31*'Ligações Agregadas'!X33*12)-(Degraus!W32*'Ligações Agregadas'!X33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X33*12*X102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Ligações Agregadas'!X33*12*X103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Ligações Agregadas'!X33*12*X104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Ligações Agregadas'!X33*12*X105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W31*'Ligações Agregadas'!X33*12*X106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W32*'Ligações Agregadas'!X33*12*X107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y108*(Y33-(Degraus!X27*'Ligações Agregadas'!Y33*12)-(Degraus!X28*'Ligações Agregadas'!Y33*12)-(Degraus!X29*'Ligações Agregadas'!Y33*12)-(Degraus!X30*'Ligações Agregadas'!Y33*12)-(Degraus!X31*'Ligações Agregadas'!Y33*12)-(Degraus!X32*'Ligações Agregadas'!Y33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y33*12*Y102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Ligações Agregadas'!Y33*12*Y103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Ligações Agregadas'!Y33*12*Y104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Ligações Agregadas'!Y33*12*Y105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X31*'Ligações Agregadas'!Y33*12*Y106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X32*'Ligações Agregadas'!Y33*12*Y107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z108*(Z33-(Degraus!Y27*'Ligações Agregadas'!Z33*12)-(Degraus!Y28*'Ligações Agregadas'!Z33*12)-(Degraus!Y29*'Ligações Agregadas'!Z33*12)-(Degraus!Y30*'Ligações Agregadas'!Z33*12)-(Degraus!Y31*'Ligações Agregadas'!Z33*12)-(Degraus!Y32*'Ligações Agregadas'!Z33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z33*12*Z102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Ligações Agregadas'!Z33*12*Z103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Ligações Agregadas'!Z33*12*Z104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Ligações Agregadas'!Z33*12*Z105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y31*'Ligações Agregadas'!Z33*12*Z106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y32*'Ligações Agregadas'!Z33*12*Z107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA108*(AA33-(Degraus!Z27*'Ligações Agregadas'!AA33*12)-(Degraus!Z28*'Ligações Agregadas'!AA33*12)-(Degraus!Z29*'Ligações Agregadas'!AA33*12)-(Degraus!Z30*'Ligações Agregadas'!AA33*12)-(Degraus!Z31*'Ligações Agregadas'!AA33*12)-(Degraus!Z32*'Ligações Agregadas'!AA33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA33*12*AA102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Ligações Agregadas'!AA33*12*AA103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Ligações Agregadas'!AA33*12*AA104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Ligações Agregadas'!AA33*12*AA105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z31*'Ligações Agregadas'!AA33*12*AA106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z32*'Ligações Agregadas'!AA33*12*AA107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB108*(AB33-(Degraus!AA27*'Ligações Agregadas'!AB33*12)-(Degraus!AA28*'Ligações Agregadas'!AB33*12)-(Degraus!AA29*'Ligações Agregadas'!AB33*12)-(Degraus!AA30*'Ligações Agregadas'!AB33*12)-(Degraus!AA31*'Ligações Agregadas'!AB33*12)-(Degraus!AA32*'Ligações Agregadas'!AB33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB33*12*AB102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Ligações Agregadas'!AB33*12*AB103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Ligações Agregadas'!AB33*12*AB104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Ligações Agregadas'!AB33*12*AB105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA31*'Ligações Agregadas'!AB33*12*AB106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA32*'Ligações Agregadas'!AB33*12*AB107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC108*(AC33-(Degraus!AB27*'Ligações Agregadas'!AC33*12)-(Degraus!AB28*'Ligações Agregadas'!AC33*12)-(Degraus!AB29*'Ligações Agregadas'!AC33*12)-(Degraus!AB30*'Ligações Agregadas'!AC33*12)-(Degraus!AB31*'Ligações Agregadas'!AC33*12)-(Degraus!AB32*'Ligações Agregadas'!AC33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC33*12*AC102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Ligações Agregadas'!AC33*12*AC103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Ligações Agregadas'!AC33*12*AC104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Ligações Agregadas'!AC33*12*AC105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB31*'Ligações Agregadas'!AC33*12*AC106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB32*'Ligações Agregadas'!AC33*12*AC107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD108*(AD33-(Degraus!AC27*'Ligações Agregadas'!AD33*12)-(Degraus!AC28*'Ligações Agregadas'!AD33*12)-(Degraus!AC29*'Ligações Agregadas'!AD33*12)-(Degraus!AC30*'Ligações Agregadas'!AD33*12)-(Degraus!AC31*'Ligações Agregadas'!AD33*12)-(Degraus!AC32*'Ligações Agregadas'!AD33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD33*12*AD102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Ligações Agregadas'!AD33*12*AD103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Ligações Agregadas'!AD33*12*AD104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Ligações Agregadas'!AD33*12*AD105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC31*'Ligações Agregadas'!AD33*12*AD106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC32*'Ligações Agregadas'!AD33*12*AD107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE108*(AE33-(Degraus!AD27*'Ligações Agregadas'!AE33*12)-(Degraus!AD28*'Ligações Agregadas'!AE33*12)-(Degraus!AD29*'Ligações Agregadas'!AE33*12)-(Degraus!AD30*'Ligações Agregadas'!AE33*12)-(Degraus!AD31*'Ligações Agregadas'!AE33*12)-(Degraus!AD32*'Ligações Agregadas'!AE33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE33*12*AE102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Ligações Agregadas'!AE33*12*AE103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Ligações Agregadas'!AE33*12*AE104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Ligações Agregadas'!AE33*12*AE105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD31*'Ligações Agregadas'!AE33*12*AE106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD32*'Ligações Agregadas'!AE33*12*AE107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF108*(AF33-(Degraus!AE27*'Ligações Agregadas'!AF33*12)-(Degraus!AE28*'Ligações Agregadas'!AF33*12)-(Degraus!AE29*'Ligações Agregadas'!AF33*12)-(Degraus!AE30*'Ligações Agregadas'!AF33*12)-(Degraus!AE31*'Ligações Agregadas'!AF33*12)-(Degraus!AE32*'Ligações Agregadas'!AF33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF33*12*AF102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Ligações Agregadas'!AF33*12*AF103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Ligações Agregadas'!AF33*12*AF104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Ligações Agregadas'!AF33*12*AF105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE31*'Ligações Agregadas'!AF33*12*AF106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE32*'Ligações Agregadas'!AF33*12*AF107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG108*(AG33-(Degraus!AF27*'Ligações Agregadas'!AG33*12)-(Degraus!AF28*'Ligações Agregadas'!AG33*12)-(Degraus!AF29*'Ligações Agregadas'!AG33*12)-(Degraus!AF30*'Ligações Agregadas'!AG33*12)-(Degraus!AF31*'Ligações Agregadas'!AG33*12)-(Degraus!AF32*'Ligações Agregadas'!AG33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG33*12*AG102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Ligações Agregadas'!AG33*12*AG103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Ligações Agregadas'!AG33*12*AG104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Ligações Agregadas'!AG33*12*AG105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF31*'Ligações Agregadas'!AG33*12*AG106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF32*'Ligações Agregadas'!AG33*12*AG107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH108*(AH33-(Degraus!AG27*'Ligações Agregadas'!AH33*12)-(Degraus!AG28*'Ligações Agregadas'!AH33*12)-(Degraus!AG29*'Ligações Agregadas'!AH33*12)-(Degraus!AG30*'Ligações Agregadas'!AH33*12)-(Degraus!AG31*'Ligações Agregadas'!AH33*12)-(Degraus!AG32*'Ligações Agregadas'!AH33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH33*12*AH102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Ligações Agregadas'!AH33*12*AH103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Ligações Agregadas'!AH33*12*AH104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Ligações Agregadas'!AH33*12*AH105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG31*'Ligações Agregadas'!AH33*12*AH106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG32*'Ligações Agregadas'!AH33*12*AH107","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI108*(AI33-(Degraus!AH27*'Ligações Agregadas'!AI33*12)-(Degraus!AH28*'Ligações Agregadas'!AI33*12)-(Degraus!AH29*'Ligações Agregadas'!AI33*12)-(Degraus!AH30*'Ligações Agregadas'!AI33*12)-(Degraus!AH31*'Ligações Agregadas'!AI33*12)-(Degraus!AH32*'Ligações Agregadas'!AI33*12))+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI33*12*AI102+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Ligações Agregadas'!AI33*12*AI103+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Ligações Agregadas'!AI33*12*AI104+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Ligações Agregadas'!AI33*12*AI105+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH31*'Ligações Agregadas'!AI33*12*AI106+VLOOKUP('Volumes Agregados L'!$B183,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH32*'Ligações Agregadas'!AI33*12*AI107","v":0},null,0]
[null,"MPC",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D109*(D34-(Degraus!C27*'Ligações Agregadas'!D34*12)-(Degraus!C28*'Ligações Agregadas'!D34*12)-(Degraus!C29*'Ligações Agregadas'!D34*12)-(Degraus!C30*'Ligações Agregadas'!D34*12)-(Degraus!C31*'Ligações Agregadas'!D34*12)-(Degraus!C32*'Ligações Agregadas'!D34*12)-(Degraus!C33*'Ligações Agregadas'!D34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C27*'Ligações Agregadas'!D34*12*D102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C28*'Ligações Agregadas'!D34*12*D103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C29*'Ligações Agregadas'!D34*12*D104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C30*'Ligações Agregadas'!D34*12*D105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C31*'Ligações Agregadas'!D34*12*D106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C32*'Ligações Agregadas'!D34*12*D107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C33*'Ligações Agregadas'!D34*12*D108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E109*(E34-(Degraus!D27*'Ligações Agregadas'!E34*12)-(Degraus!D28*'Ligações Agregadas'!E34*12)-(Degraus!D29*'Ligações Agregadas'!E34*12)-(Degraus!D30*'Ligações Agregadas'!E34*12)-(Degraus!D31*'Ligações Agregadas'!E34*12)-(Degraus!D32*'Ligações Agregadas'!E34*12)-(Degraus!D33*'Ligações Agregadas'!E34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D27*'Ligações Agregadas'!E34*12*E102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D28*'Ligações Agregadas'!E34*12*E103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D29*'Ligações Agregadas'!E34*12*E104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D30*'Ligações Agregadas'!E34*12*E105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D31*'Ligações Agregadas'!E34*12*E106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D32*'Ligações Agregadas'!E34*12*E107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D33*'Ligações Agregadas'!E34*12*E108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F109*(F34-(Degraus!E27*'Ligações Agregadas'!F34*12)-(Degraus!E28*'Ligações Agregadas'!F34*12)-(Degraus!E29*'Ligações Agregadas'!F34*12)-(Degraus!E30*'Ligações Agregadas'!F34*12)-(Degraus!E31*'Ligações Agregadas'!F34*12)-(Degraus!E32*'Ligações Agregadas'!F34*12)-(Degraus!E33*'Ligações Agregadas'!F34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E27*'Ligações Agregadas'!F34*12*F102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E28*'Ligações Agregadas'!F34*12*F103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E29*'Ligações Agregadas'!F34*12*F104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E30*'Ligações Agregadas'!F34*12*F105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E31*'Ligações Agregadas'!F34*12*F106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E32*'Ligações Agregadas'!F34*12*F107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E33*'Ligações Agregadas'!F34*12*F108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G109*(G34-(Degraus!F27*'Ligações Agregadas'!G34*12)-(Degraus!F28*'Ligações Agregadas'!G34*12)-(Degraus!F29*'Ligações Agregadas'!G34*12)-(Degraus!F30*'Ligações Agregadas'!G34*12)-(Degraus!F31*'Ligações Agregadas'!G34*12)-(Degraus!F32*'Ligações Agregadas'!G34*12)-(Degraus!F33*'Ligações Agregadas'!G34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F27*'Ligações Agregadas'!G34*12*G102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F28*'Ligações Agregadas'!G34*12*G103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F29*'Ligações Agregadas'!G34*12*G104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F30*'Ligações Agregadas'!G34*12*G105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F31*'Ligações Agregadas'!G34*12*G106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F32*'Ligações Agregadas'!G34*12*G107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F33*'Ligações Agregadas'!G34*12*G108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H109*(H34-(Degraus!G27*'Ligações Agregadas'!H34*12)-(Degraus!G28*'Ligações Agregadas'!H34*12)-(Degraus!G29*'Ligações Agregadas'!H34*12)-(Degraus!G30*'Ligações Agregadas'!H34*12)-(Degraus!G31*'Ligações Agregadas'!H34*12)-(Degraus!G32*'Ligações Agregadas'!H34*12)-(Degraus!G33*'Ligações Agregadas'!H34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G27*'Ligações Agregadas'!H34*12*H102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G28*'Ligações Agregadas'!H34*12*H103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G29*'Ligações Agregadas'!H34*12*H104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G30*'Ligações Agregadas'!H34*12*H105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G31*'Ligações Agregadas'!H34*12*H106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G32*'Ligações Agregadas'!H34*12*H107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G33*'Ligações Agregadas'!H34*12*H108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I109*(I34-(Degraus!H27*'Ligações Agregadas'!I34*12)-(Degraus!H28*'Ligações Agregadas'!I34*12)-(Degraus!H29*'Ligações Agregadas'!I34*12)-(Degraus!H30*'Ligações Agregadas'!I34*12)-(Degraus!H31*'Ligações Agregadas'!I34*12)-(Degraus!H32*'Ligações Agregadas'!I34*12)-(Degraus!H33*'Ligações Agregadas'!I34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H27*'Ligações Agregadas'!I34*12*I102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H28*'Ligações Agregadas'!I34*12*I103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H29*'Ligações Agregadas'!I34*12*I104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H30*'Ligações Agregadas'!I34*12*I105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H31*'Ligações Agregadas'!I34*12*I106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H32*'Ligações Agregadas'!I34*12*I107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H33*'Ligações Agregadas'!I34*12*I108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J109*(J34-(Degraus!I27*'Ligações Agregadas'!J34*12)-(Degraus!I28*'Ligações Agregadas'!J34*12)-(Degraus!I29*'Ligações Agregadas'!J34*12)-(Degraus!I30*'Ligações Agregadas'!J34*12)-(Degraus!I31*'Ligações Agregadas'!J34*12)-(Degraus!I32*'Ligações Agregadas'!J34*12)-(Degraus!I33*'Ligações Agregadas'!J34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I27*'Ligações Agregadas'!J34*12*J102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I28*'Ligações Agregadas'!J34*12*J103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I29*'Ligações Agregadas'!J34*12*J104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I30*'Ligações Agregadas'!J34*12*J105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I31*'Ligações Agregadas'!J34*12*J106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I32*'Ligações Agregadas'!J34*12*J107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I33*'Ligações Agregadas'!J34*12*J108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K109*(K34-(Degraus!J27*'Ligações Agregadas'!K34*12)-(Degraus!J28*'Ligações Agregadas'!K34*12)-(Degraus!J29*'Ligações Agregadas'!K34*12)-(Degraus!J30*'Ligações Agregadas'!K34*12)-(Degraus!J31*'Ligações Agregadas'!K34*12)-(Degraus!J32*'Ligações Agregadas'!K34*12)-(Degraus!J33*'Ligações Agregadas'!K34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J27*'Ligações Agregadas'!K34*12*K102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J28*'Ligações Agregadas'!K34*12*K103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J29*'Ligações Agregadas'!K34*12*K104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J30*'Ligações Agregadas'!K34*12*K105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J31*'Ligações Agregadas'!K34*12*K106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J32*'Ligações Agregadas'!K34*12*K107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J33*'Ligações Agregadas'!K34*12*K108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L109*(L34-(Degraus!K27*'Ligações Agregadas'!L34*12)-(Degraus!K28*'Ligações Agregadas'!L34*12)-(Degraus!K29*'Ligações Agregadas'!L34*12)-(Degraus!K30*'Ligações Agregadas'!L34*12)-(Degraus!K31*'Ligações Agregadas'!L34*12)-(Degraus!K32*'Ligações Agregadas'!L34*12)-(Degraus!K33*'Ligações Agregadas'!L34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K27*'Ligações Agregadas'!L34*12*L102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K28*'Ligações Agregadas'!L34*12*L103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K29*'Ligações Agregadas'!L34*12*L104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K30*'Ligações Agregadas'!L34*12*L105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K31*'Ligações Agregadas'!L34*12*L106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K32*'Ligações Agregadas'!L34*12*L107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K33*'Ligações Agregadas'!L34*12*L108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M109*(M34-(Degraus!L27*'Ligações Agregadas'!M34*12)-(Degraus!L28*'Ligações Agregadas'!M34*12)-(Degraus!L29*'Ligações Agregadas'!M34*12)-(Degraus!L30*'Ligações Agregadas'!M34*12)-(Degraus!L31*'Ligações Agregadas'!M34*12)-(Degraus!L32*'Ligações Agregadas'!M34*12)-(Degraus!L33*'Ligações Agregadas'!M34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L27*'Ligações Agregadas'!M34*12*M102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L28*'Ligações Agregadas'!M34*12*M103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L29*'Ligações Agregadas'!M34*12*M104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L30*'Ligações Agregadas'!M34*12*M105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L31*'Ligações Agregadas'!M34*12*M106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L32*'Ligações Agregadas'!M34*12*M107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L33*'Ligações Agregadas'!M34*12*M108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N109*(N34-(Degraus!M27*'Ligações Agregadas'!N34*12)-(Degraus!M28*'Ligações Agregadas'!N34*12)-(Degraus!M29*'Ligações Agregadas'!N34*12)-(Degraus!M30*'Ligações Agregadas'!N34*12)-(Degraus!M31*'Ligações Agregadas'!N34*12)-(Degraus!M32*'Ligações Agregadas'!N34*12)-(Degraus!M33*'Ligações Agregadas'!N34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M27*'Ligações Agregadas'!N34*12*N102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M28*'Ligações Agregadas'!N34*12*N103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M29*'Ligações Agregadas'!N34*12*N104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M30*'Ligações Agregadas'!N34*12*N105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M31*'Ligações Agregadas'!N34*12*N106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M32*'Ligações Agregadas'!N34*12*N107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M33*'Ligações Agregadas'!N34*12*N108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O109*(O34-(Degraus!N27*'Ligações Agregadas'!O34*12)-(Degraus!N28*'Ligações Agregadas'!O34*12)-(Degraus!N29*'Ligações Agregadas'!O34*12)-(Degraus!N30*'Ligações Agregadas'!O34*12)-(Degraus!N31*'Ligações Agregadas'!O34*12)-(Degraus!N32*'Ligações Agregadas'!O34*12)-(Degraus!N33*'Ligações Agregadas'!O34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N27*'Ligações Agregadas'!O34*12*O102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N28*'Ligações Agregadas'!O34*12*O103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N29*'Ligações Agregadas'!O34*12*O104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N30*'Ligações Agregadas'!O34*12*O105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N31*'Ligações Agregadas'!O34*12*O106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N32*'Ligações Agregadas'!O34*12*O107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N33*'Ligações Agregadas'!O34*12*O108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P109*(P34-(Degraus!O27*'Ligações Agregadas'!P34*12)-(Degraus!O28*'Ligações Agregadas'!P34*12)-(Degraus!O29*'Ligações Agregadas'!P34*12)-(Degraus!O30*'Ligações Agregadas'!P34*12)-(Degraus!O31*'Ligações Agregadas'!P34*12)-(Degraus!O32*'Ligações Agregadas'!P34*12)-(Degraus!O33*'Ligações Agregadas'!P34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O27*'Ligações Agregadas'!P34*12*P102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O28*'Ligações Agregadas'!P34*12*P103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O29*'Ligações Agregadas'!P34*12*P104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O30*'Ligações Agregadas'!P34*12*P105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O31*'Ligações Agregadas'!P34*12*P106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O32*'Ligações Agregadas'!P34*12*P107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O33*'Ligações Agregadas'!P34*12*P108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q109*(Q34-(Degraus!P27*'Ligações Agregadas'!Q34*12)-(Degraus!P28*'Ligações Agregadas'!Q34*12)-(Degraus!P29*'Ligações Agregadas'!Q34*12)-(Degraus!P30*'Ligações Agregadas'!Q34*12)-(Degraus!P31*'Ligações Agregadas'!Q34*12)-(Degraus!P32*'Ligações Agregadas'!Q34*12)-(Degraus!P33*'Ligações Agregadas'!Q34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P27*'Ligações Agregadas'!Q34*12*Q102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P28*'Ligações Agregadas'!Q34*12*Q103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P29*'Ligações Agregadas'!Q34*12*Q104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P30*'Ligações Agregadas'!Q34*12*Q105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P31*'Ligações Agregadas'!Q34*12*Q106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P32*'Ligações Agregadas'!Q34*12*Q107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P33*'Ligações Agregadas'!Q34*12*Q108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R109*(R34-(Degraus!Q27*'Ligações Agregadas'!R34*12)-(Degraus!Q28*'Ligações Agregadas'!R34*12)-(Degraus!Q29*'Ligações Agregadas'!R34*12)-(Degraus!Q30*'Ligações Agregadas'!R34*12)-(Degraus!Q31*'Ligações Agregadas'!R34*12)-(Degraus!Q32*'Ligações Agregadas'!R34*12)-(Degraus!Q33*'Ligações Agregadas'!R34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q27*'Ligações Agregadas'!R34*12*R102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q28*'Ligações Agregadas'!R34*12*R103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q29*'Ligações Agregadas'!R34*12*R104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q30*'Ligações Agregadas'!R34*12*R105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q31*'Ligações Agregadas'!R34*12*R106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q32*'Ligações Agregadas'!R34*12*R107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q33*'Ligações Agregadas'!R34*12*R108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S109*(S34-(Degraus!R27*'Ligações Agregadas'!S34*12)-(Degraus!R28*'Ligações Agregadas'!S34*12)-(Degraus!R29*'Ligações Agregadas'!S34*12)-(Degraus!R30*'Ligações Agregadas'!S34*12)-(Degraus!R31*'Ligações Agregadas'!S34*12)-(Degraus!R32*'Ligações Agregadas'!S34*12)-(Degraus!R33*'Ligações Agregadas'!S34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R27*'Ligações Agregadas'!S34*12*S102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R28*'Ligações Agregadas'!S34*12*S103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R29*'Ligações Agregadas'!S34*12*S104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R30*'Ligações Agregadas'!S34*12*S105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R31*'Ligações Agregadas'!S34*12*S106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R32*'Ligações Agregadas'!S34*12*S107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R33*'Ligações Agregadas'!S34*12*S108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T109*(T34-(Degraus!S27*'Ligações Agregadas'!T34*12)-(Degraus!S28*'Ligações Agregadas'!T34*12)-(Degraus!S29*'Ligações Agregadas'!T34*12)-(Degraus!S30*'Ligações Agregadas'!T34*12)-(Degraus!S31*'Ligações Agregadas'!T34*12)-(Degraus!S32*'Ligações Agregadas'!T34*12)-(Degraus!S33*'Ligações Agregadas'!T34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S27*'Ligações Agregadas'!T34*12*T102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S28*'Ligações Agregadas'!T34*12*T103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S29*'Ligações Agregadas'!T34*12*T104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S30*'Ligações Agregadas'!T34*12*T105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S31*'Ligações Agregadas'!T34*12*T106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S32*'Ligações Agregadas'!T34*12*T107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S33*'Ligações Agregadas'!T34*12*T108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U109*(U34-(Degraus!T27*'Ligações Agregadas'!U34*12)-(Degraus!T28*'Ligações Agregadas'!U34*12)-(Degraus!T29*'Ligações Agregadas'!U34*12)-(Degraus!T30*'Ligações Agregadas'!U34*12)-(Degraus!T31*'Ligações Agregadas'!U34*12)-(Degraus!T32*'Ligações Agregadas'!U34*12)-(Degraus!T33*'Ligações Agregadas'!U34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T27*'Ligações Agregadas'!U34*12*U102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T28*'Ligações Agregadas'!U34*12*U103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T29*'Ligações Agregadas'!U34*12*U104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T30*'Ligações Agregadas'!U34*12*U105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T31*'Ligações Agregadas'!U34*12*U106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T32*'Ligações Agregadas'!U34*12*U107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T33*'Ligações Agregadas'!U34*12*U108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V109*(V34-(Degraus!U27*'Ligações Agregadas'!V34*12)-(Degraus!U28*'Ligações Agregadas'!V34*12)-(Degraus!U29*'Ligações Agregadas'!V34*12)-(Degraus!U30*'Ligações Agregadas'!V34*12)-(Degraus!U31*'Ligações Agregadas'!V34*12)-(Degraus!U32*'Ligações Agregadas'!V34*12)-(Degraus!U33*'Ligações Agregadas'!V34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U27*'Ligações Agregadas'!V34*12*V102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U28*'Ligações Agregadas'!V34*12*V103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U29*'Ligações Agregadas'!V34*12*V104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U30*'Ligações Agregadas'!V34*12*V105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U31*'Ligações Agregadas'!V34*12*V106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U32*'Ligações Agregadas'!V34*12*V107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U33*'Ligações Agregadas'!V34*12*V108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W109*(W34-(Degraus!V27*'Ligações Agregadas'!W34*12)-(Degraus!V28*'Ligações Agregadas'!W34*12)-(Degraus!V29*'Ligações Agregadas'!W34*12)-(Degraus!V30*'Ligações Agregadas'!W34*12)-(Degraus!V31*'Ligações Agregadas'!W34*12)-(Degraus!V32*'Ligações Agregadas'!W34*12)-(Degraus!V33*'Ligações Agregadas'!W34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V27*'Ligações Agregadas'!W34*12*W102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V28*'Ligações Agregadas'!W34*12*W103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V29*'Ligações Agregadas'!W34*12*W104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V30*'Ligações Agregadas'!W34*12*W105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V31*'Ligações Agregadas'!W34*12*W106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V32*'Ligações Agregadas'!W34*12*W107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V33*'Ligações Agregadas'!W34*12*W108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X109*(X34-(Degraus!W27*'Ligações Agregadas'!X34*12)-(Degraus!W28*'Ligações Agregadas'!X34*12)-(Degraus!W29*'Ligações Agregadas'!X34*12)-(Degraus!W30*'Ligações Agregadas'!X34*12)-(Degraus!W31*'Ligações Agregadas'!X34*12)-(Degraus!W32*'Ligações Agregadas'!X34*12)-(Degraus!W33*'Ligações Agregadas'!X34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W27*'Ligações Agregadas'!X34*12*X102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W28*'Ligações Agregadas'!X34*12*X103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W29*'Ligações Agregadas'!X34*12*X104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W30*'Ligações Agregadas'!X34*12*X105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W31*'Ligações Agregadas'!X34*12*X106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W32*'Ligações Agregadas'!X34*12*X107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W33*'Ligações Agregadas'!X34*12*X108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y109*(Y34-(Degraus!X27*'Ligações Agregadas'!Y34*12)-(Degraus!X28*'Ligações Agregadas'!Y34*12)-(Degraus!X29*'Ligações Agregadas'!Y34*12)-(Degraus!X30*'Ligações Agregadas'!Y34*12)-(Degraus!X31*'Ligações Agregadas'!Y34*12)-(Degraus!X32*'Ligações Agregadas'!Y34*12)-(Degraus!X33*'Ligações Agregadas'!Y34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X27*'Ligações Agregadas'!Y34*12*Y102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X28*'Ligações Agregadas'!Y34*12*Y103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X29*'Ligações Agregadas'!Y34*12*Y104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X30*'Ligações Agregadas'!Y34*12*Y105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X31*'Ligações Agregadas'!Y34*12*Y106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X32*'Ligações Agregadas'!Y34*12*Y107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X33*'Ligações Agregadas'!Y34*12*Y108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z109*(Z34-(Degraus!Y27*'Ligações Agregadas'!Z34*12)-(Degraus!Y28*'Ligações Agregadas'!Z34*12)-(Degraus!Y29*'Ligações Agregadas'!Z34*12)-(Degraus!Y30*'Ligações Agregadas'!Z34*12)-(Degraus!Y31*'Ligações Agregadas'!Z34*12)-(Degraus!Y32*'Ligações Agregadas'!Z34*12)-(Degraus!Y33*'Ligações Agregadas'!Z34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y27*'Ligações Agregadas'!Z34*12*Z102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y28*'Ligações Agregadas'!Z34*12*Z103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y29*'Ligações Agregadas'!Z34*12*Z104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y30*'Ligações Agregadas'!Z34*12*Z105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y31*'Ligações Agregadas'!Z34*12*Z106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y32*'Ligações Agregadas'!Z34*12*Z107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y33*'Ligações Agregadas'!Z34*12*Z108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA109*(AA34-(Degraus!Z27*'Ligações Agregadas'!AA34*12)-(Degraus!Z28*'Ligações Agregadas'!AA34*12)-(Degraus!Z29*'Ligações Agregadas'!AA34*12)-(Degraus!Z30*'Ligações Agregadas'!AA34*12)-(Degraus!Z31*'Ligações Agregadas'!AA34*12)-(Degraus!Z32*'Ligações Agregadas'!AA34*12)-(Degraus!Z33*'Ligações Agregadas'!AA34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z27*'Ligações Agregadas'!AA34*12*AA102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z28*'Ligações Agregadas'!AA34*12*AA103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z29*'Ligações Agregadas'!AA34*12*AA104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z30*'Ligações Agregadas'!AA34*12*AA105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z31*'Ligações Agregadas'!AA34*12*AA106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z32*'Ligações Agregadas'!AA34*12*AA107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z33*'Ligações Agregadas'!AA34*12*AA108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB109*(AB34-(Degraus!AA27*'Ligações Agregadas'!AB34*12)-(Degraus!AA28*'Ligações Agregadas'!AB34*12)-(Degraus!AA29*'Ligações Agregadas'!AB34*12)-(Degraus!AA30*'Ligações Agregadas'!AB34*12)-(Degraus!AA31*'Ligações Agregadas'!AB34*12)-(Degraus!AA32*'Ligações Agregadas'!AB34*12)-(Degraus!AA33*'Ligações Agregadas'!AB34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA27*'Ligações Agregadas'!AB34*12*AB102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA28*'Ligações Agregadas'!AB34*12*AB103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA29*'Ligações Agregadas'!AB34*12*AB104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA30*'Ligações Agregadas'!AB34*12*AB105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA31*'Ligações Agregadas'!AB34*12*AB106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA32*'Ligações Agregadas'!AB34*12*AB107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA33*'Ligações Agregadas'!AB34*12*AB108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC109*(AC34-(Degraus!AB27*'Ligações Agregadas'!AC34*12)-(Degraus!AB28*'Ligações Agregadas'!AC34*12)-(Degraus!AB29*'Ligações Agregadas'!AC34*12)-(Degraus!AB30*'Ligações Agregadas'!AC34*12)-(Degraus!AB31*'Ligações Agregadas'!AC34*12)-(Degraus!AB32*'Ligações Agregadas'!AC34*12)-(Degraus!AB33*'Ligações Agregadas'!AC34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB27*'Ligações Agregadas'!AC34*12*AC102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB28*'Ligações Agregadas'!AC34*12*AC103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB29*'Ligações Agregadas'!AC34*12*AC104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB30*'Ligações Agregadas'!AC34*12*AC105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB31*'Ligações Agregadas'!AC34*12*AC106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB32*'Ligações Agregadas'!AC34*12*AC107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB33*'Ligações Agregadas'!AC34*12*AC108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD109*(AD34-(Degraus!AC27*'Ligações Agregadas'!AD34*12)-(Degraus!AC28*'Ligações Agregadas'!AD34*12)-(Degraus!AC29*'Ligações Agregadas'!AD34*12)-(Degraus!AC30*'Ligações Agregadas'!AD34*12)-(Degraus!AC31*'Ligações Agregadas'!AD34*12)-(Degraus!AC32*'Ligações Agregadas'!AD34*12)-(Degraus!AC33*'Ligações Agregadas'!AD34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC27*'Ligações Agregadas'!AD34*12*AD102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC28*'Ligações Agregadas'!AD34*12*AD103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC29*'Ligações Agregadas'!AD34*12*AD104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC30*'Ligações Agregadas'!AD34*12*AD105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC31*'Ligações Agregadas'!AD34*12*AD106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC32*'Ligações Agregadas'!AD34*12*AD107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC33*'Ligações Agregadas'!AD34*12*AD108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE109*(AE34-(Degraus!AD27*'Ligações Agregadas'!AE34*12)-(Degraus!AD28*'Ligações Agregadas'!AE34*12)-(Degraus!AD29*'Ligações Agregadas'!AE34*12)-(Degraus!AD30*'Ligações Agregadas'!AE34*12)-(Degraus!AD31*'Ligações Agregadas'!AE34*12)-(Degraus!AD32*'Ligações Agregadas'!AE34*12)-(Degraus!AD33*'Ligações Agregadas'!AE34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD27*'Ligações Agregadas'!AE34*12*AE102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD28*'Ligações Agregadas'!AE34*12*AE103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD29*'Ligações Agregadas'!AE34*12*AE104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD30*'Ligações Agregadas'!AE34*12*AE105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD31*'Ligações Agregadas'!AE34*12*AE106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD32*'Ligações Agregadas'!AE34*12*AE107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD33*'Ligações Agregadas'!AE34*12*AE108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF109*(AF34-(Degraus!AE27*'Ligações Agregadas'!AF34*12)-(Degraus!AE28*'Ligações Agregadas'!AF34*12)-(Degraus!AE29*'Ligações Agregadas'!AF34*12)-(Degraus!AE30*'Ligações Agregadas'!AF34*12)-(Degraus!AE31*'Ligações Agregadas'!AF34*12)-(Degraus!AE32*'Ligações Agregadas'!AF34*12)-(Degraus!AE33*'Ligações Agregadas'!AF34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE27*'Ligações Agregadas'!AF34*12*AF102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE28*'Ligações Agregadas'!AF34*12*AF103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE29*'Ligações Agregadas'!AF34*12*AF104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE30*'Ligações Agregadas'!AF34*12*AF105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE31*'Ligações Agregadas'!AF34*12*AF106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE32*'Ligações Agregadas'!AF34*12*AF107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE33*'Ligações Agregadas'!AF34*12*AF108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG109*(AG34-(Degraus!AF27*'Ligações Agregadas'!AG34*12)-(Degraus!AF28*'Ligações Agregadas'!AG34*12)-(Degraus!AF29*'Ligações Agregadas'!AG34*12)-(Degraus!AF30*'Ligações Agregadas'!AG34*12)-(Degraus!AF31*'Ligações Agregadas'!AG34*12)-(Degraus!AF32*'Ligações Agregadas'!AG34*12)-(Degraus!AF33*'Ligações Agregadas'!AG34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF27*'Ligações Agregadas'!AG34*12*AG102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF28*'Ligações Agregadas'!AG34*12*AG103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF29*'Ligações Agregadas'!AG34*12*AG104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF30*'Ligações Agregadas'!AG34*12*AG105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF31*'Ligações Agregadas'!AG34*12*AG106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF32*'Ligações Agregadas'!AG34*12*AG107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF33*'Ligações Agregadas'!AG34*12*AG108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH109*(AH34-(Degraus!AG27*'Ligações Agregadas'!AH34*12)-(Degraus!AG28*'Ligações Agregadas'!AH34*12)-(Degraus!AG29*'Ligações Agregadas'!AH34*12)-(Degraus!AG30*'Ligações Agregadas'!AH34*12)-(Degraus!AG31*'Ligações Agregadas'!AH34*12)-(Degraus!AG32*'Ligações Agregadas'!AH34*12)-(Degraus!AG33*'Ligações Agregadas'!AH34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG27*'Ligações Agregadas'!AH34*12*AH102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG28*'Ligações Agregadas'!AH34*12*AH103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG29*'Ligações Agregadas'!AH34*12*AH104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG30*'Ligações Agregadas'!AH34*12*AH105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG31*'Ligações Agregadas'!AH34*12*AH106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG32*'Ligações Agregadas'!AH34*12*AH107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG33*'Ligações Agregadas'!AH34*12*AH108","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI109*(AI34-(Degraus!AH27*'Ligações Agregadas'!AI34*12)-(Degraus!AH28*'Ligações Agregadas'!AI34*12)-(Degraus!AH29*'Ligações Agregadas'!AI34*12)-(Degraus!AH30*'Ligações Agregadas'!AI34*12)-(Degraus!AH31*'Ligações Agregadas'!AI34*12)-(Degraus!AH32*'Ligações Agregadas'!AI34*12)-(Degraus!AH33*'Ligações Agregadas'!AI34*12))+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH27*'Ligações Agregadas'!AI34*12*AI102+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH28*'Ligações Agregadas'!AI34*12*AI103+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH29*'Ligações Agregadas'!AI34*12*AI104+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH30*'Ligações Agregadas'!AI34*12*AI105+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH31*'Ligações Agregadas'!AI34*12*AI106+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH32*'Ligações Agregadas'!AI34*12*AI107+VLOOKUP('Volumes Agregados L'!$B184,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH33*'Ligações Agregadas'!AI34*12*AI108","v":0},null,0]
[null,"PODER PUBLICO",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D110*D35","v":330580.76028012508},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E110*E35","v":345119.03245424945},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F110*F35","v":353240.52932429354},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G110*G35","v":361063.39933538827},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H110*H35","v":115374.0854899541},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I110*I35","v":120448.00405458054},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J110*J35","v":123282.44086027023},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K110*K35","v":126012.65562737295},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L110*L35","v":23018.502011268065},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M110*M35","v":24030.809100757695},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N110*N35","v":24596.312948831637},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O110*O35","v":25141.023260864571},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P110*P35","v":11057.532940323552},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q110*Q35","v":11543.820839608881},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R110*R35","v":11815.475242875274},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S110*S35","v":12077.140933166054},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T110*T35","v":4069.1319521555338},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U110*U35","v":4248.0841325024303},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V110*V35","v":4348.0519660364334},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W110*W35","v":4444.3439894824778},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X110*X35","v":1827.7297007688646},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y110*Y35","v":1908.1095505459418},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z110*Z35","v":1953.0120458741721},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA110*AA35","v":1996.2634796612324},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB110*AB35","v":1523.7518321076013},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC110*AC35","v":1590.7633509940283},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD110*AD35","v":1628.1979122936621},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE110*AE35","v":1664.2560074521475},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF110*AF35","v":919.27233470623366},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG110*AG35","v":959.70006980121343},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH110*AH35","v":982.28416508464295},{"$f":"VLOOKUP('Volumes Agregados L'!$B185,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI110*AI35","v":1004.0378448000282},null,2053468.5150381965]
[null,"PODER PUBLICO",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D111*(D36-Degraus!C35*'Ligações Agregadas'!D36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D36*12*D110","v":519229.45032412489},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E111*(E36-Degraus!D35*'Ligações Agregadas'!E36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E36*12*E110","v":542042.57490483578},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F111*(F36-Degraus!E35*'Ligações Agregadas'!F36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F36*12*F110","v":554782.26561272959},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G111*(G36-Degraus!F35*'Ligações Agregadas'!G36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G36*12*G110","v":567046.46758619905},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H111*(H36-Degraus!G35*'Ligações Agregadas'!H36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H36*12*H110","v":200160.13500422798},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I111*(I36-Degraus!H35*'Ligações Agregadas'!I36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I36*12*I110","v":208954.48476306826},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J111*(J36-Degraus!I35*'Ligações Agregadas'!J36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J36*12*J110","v":213865.57709121282},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K111*(K36-Degraus!J35*'Ligações Agregadas'!K36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K36*12*K110","v":218593.37529984635},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L111*(L36-Degraus!K35*'Ligações Agregadas'!L36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L36*12*L110","v":36246.739454943803},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M111*(M36-Degraus!L35*'Ligações Agregadas'!M36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M36*12*M110","v":37839.295274312768},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N111*(N36-Degraus!M35*'Ligações Agregadas'!N36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N36*12*N110","v":38728.637414616183},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O111*(O36-Degraus!N35*'Ligações Agregadas'!O36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O36*12*O110","v":39584.786586784794},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P111*(P36-Degraus!O35*'Ligações Agregadas'!P36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P36*12*P110","v":22798.83144663856},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q111*(Q36-Degraus!P35*'Ligações Agregadas'!Q36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q36*12*Q110","v":23800.544716923087},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R111*(R36-Degraus!Q35*'Ligações Agregadas'!R36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R36*12*R110","v":24359.940902810064},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S111*(S36-Degraus!R35*'Ligações Agregadas'!S36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S36*12*S110","v":24898.462585796184},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T111*(T36-Degraus!S35*'Ligações Agregadas'!T36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T36*12*T110","v":6239.2420120452352},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U111*(U36-Degraus!T35*'Ligações Agregadas'!U36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U36*12*U110","v":6513.3799960098677},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V111*(V36-Degraus!U35*'Ligações Agregadas'!V36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V36*12*V110","v":6666.470295264271},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W111*(W36-Degraus!V35*'Ligações Agregadas'!W36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W36*12*W110","v":6813.8492106001813},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X111*(X36-Degraus!W35*'Ligações Agregadas'!X36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X36*12*X110","v":3122.9219588811288},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y111*(Y36-Degraus!X35*'Ligações Agregadas'!Y36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y36*12*Y110","v":3260.1365653202056},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z111*(Z36-Degraus!Y35*'Ligações Agregadas'!Z36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z36*12*Z110","v":3336.763149858074},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA111*(AA36-Degraus!Z35*'Ligações Agregadas'!AA36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA36*12*AA110","v":3410.5311938661612},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB111*(AB36-Degraus!AA35*'Ligações Agregadas'!AB36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB36*12*AB110","v":2885.7659286101652},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC111*(AC36-Degraus!AB35*'Ligações Agregadas'!AC36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC36*12*AC110","v":3011.4572327414639},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD111*(AD36-Degraus!AC35*'Ligações Agregadas'!AD36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD36*12*AD110","v":3081.4242981650809},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE111*(AE36-Degraus!AD35*'Ligações Agregadas'!AE36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE36*12*AE110","v":3148.4195923802336},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF111*(AF36-Degraus!AE35*'Ligações Agregadas'!AF36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF36*12*AF110","v":1638.6034183066943},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG111*(AG36-Degraus!AF35*'Ligações Agregadas'!AG36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG36*12*AG110","v":1709.952684314263},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH111*(AH36-Degraus!AG35*'Ligações Agregadas'!AH36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH36*12*AH110","v":1749.6654894483045},{"$f":"VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI111*(AI36-Degraus!AH35*'Ligações Agregadas'!AI36*12)+VLOOKUP('Volumes Agregados L'!$B186,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI36*12*AI110","v":1787.684534543474},null,3331307.8365294239]
[null,"PODER PUBLICO",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D112*(D37-(Degraus!C35*'Ligações Agregadas'!D37*12)-(Degraus!C36*'Ligações Agregadas'!D37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D37*12*D110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Ligações Agregadas'!D37*12*D111","v":1056081.2545787753},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E112*(E37-(Degraus!D35*'Ligações Agregadas'!E37*12)-(Degraus!D36*'Ligações Agregadas'!E37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E37*12*E110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Ligações Agregadas'!E37*12*E111","v":1096644.4967797042},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F112*(F37-(Degraus!E35*'Ligações Agregadas'!F37*12)-(Degraus!E36*'Ligações Agregadas'!F37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F37*12*F110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Ligações Agregadas'!F37*12*F111","v":1118109.0451145747},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G112*(G37-(Degraus!F35*'Ligações Agregadas'!G37*12)-(Degraus!F36*'Ligações Agregadas'!G37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G37*12*G110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Ligações Agregadas'!G37*12*G111","v":1136858.685513099},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H112*(H37-(Degraus!G35*'Ligações Agregadas'!H37*12)-(Degraus!G36*'Ligações Agregadas'!H37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H37*12*H110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Ligações Agregadas'!H37*12*H111","v":393965.67982947454},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I112*(I37-(Degraus!H35*'Ligações Agregadas'!I37*12)-(Degraus!H36*'Ligações Agregadas'!I37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I37*12*I110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Ligações Agregadas'!I37*12*I111","v":409010.8988152243},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J112*(J37-(Degraus!I35*'Ligações Agregadas'!J37*12)-(Degraus!I36*'Ligações Agregadas'!J37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J37*12*J110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Ligações Agregadas'!J37*12*J111","v":416952.09221302479},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K112*(K37-(Degraus!J35*'Ligações Agregadas'!K37*12)-(Degraus!J36*'Ligações Agregadas'!K37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K37*12*K110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Ligações Agregadas'!K37*12*K111","v":423854.54653600795},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L112*(L37-(Degraus!K35*'Ligações Agregadas'!L37*12)-(Degraus!K36*'Ligações Agregadas'!L37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L37*12*L110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Ligações Agregadas'!L37*12*L111","v":67455.033254831011},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M112*(M37-(Degraus!L35*'Ligações Agregadas'!M37*12)-(Degraus!L36*'Ligações Agregadas'!M37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M37*12*M110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Ligações Agregadas'!M37*12*M111","v":70027.885490625529},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N112*(N37-(Degraus!M35*'Ligações Agregadas'!N37*12)-(Degraus!M36*'Ligações Agregadas'!N37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N37*12*N110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Ligações Agregadas'!N37*12*N111","v":71385.144103043029},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O112*(O37-(Degraus!N35*'Ligações Agregadas'!O37*12)-(Degraus!N36*'Ligações Agregadas'!O37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O37*12*O110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Ligações Agregadas'!O37*12*O111","v":72563.59138531347},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P112*(P37-(Degraus!O35*'Ligações Agregadas'!P37*12)-(Degraus!O36*'Ligações Agregadas'!P37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P37*12*P110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Ligações Agregadas'!P37*12*P111","v":48200.106288208954},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q112*(Q37-(Degraus!P35*'Ligações Agregadas'!Q37*12)-(Degraus!P36*'Ligações Agregadas'!Q37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q37*12*Q110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Ligações Agregadas'!Q37*12*Q111","v":50040.669046989591},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R112*(R37-(Degraus!Q35*'Ligações Agregadas'!R37*12)-(Degraus!Q36*'Ligações Agregadas'!R37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R37*12*R110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Ligações Agregadas'!R37*12*R111","v":51012.120866178324},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S112*(S37-(Degraus!R35*'Ligações Agregadas'!S37*12)-(Degraus!R36*'Ligações Agregadas'!S37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S37*12*S110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Ligações Agregadas'!S37*12*S111","v":51856.439590405258},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T112*(T37-(Degraus!S35*'Ligações Agregadas'!T37*12)-(Degraus!S36*'Ligações Agregadas'!T37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T37*12*T110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Ligações Agregadas'!T37*12*T111","v":9466.6901468403739},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U112*(U37-(Degraus!T35*'Ligações Agregadas'!U37*12)-(Degraus!T36*'Ligações Agregadas'!U37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U37*12*U110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Ligações Agregadas'!U37*12*U111","v":9829.3662356466157},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V112*(V37-(Degraus!U35*'Ligações Agregadas'!V37*12)-(Degraus!U36*'Ligações Agregadas'!V37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V37*12*V110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Ligações Agregadas'!V37*12*V111","v":10021.063967260043},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W112*(W37-(Degraus!V35*'Ligações Agregadas'!W37*12)-(Degraus!V36*'Ligações Agregadas'!W37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W37*12*W110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Ligações Agregadas'!W37*12*W111","v":10188.146274039542},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X112*(X37-(Degraus!W35*'Ligações Agregadas'!X37*12)-(Degraus!W36*'Ligações Agregadas'!X37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X37*12*X110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Ligações Agregadas'!X37*12*X111","v":4455.197641260761},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y112*(Y37-(Degraus!X35*'Ligações Agregadas'!Y37*12)-(Degraus!X36*'Ligações Agregadas'!Y37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y37*12*Y110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Ligações Agregadas'!Y37*12*Y111","v":4625.9405245084436},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z112*(Z37-(Degraus!Y35*'Ligações Agregadas'!Z37*12)-(Degraus!Y36*'Ligações Agregadas'!Z37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z37*12*Z110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Ligações Agregadas'!Z37*12*Z111","v":4716.2033663863949},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA112*(AA37-(Degraus!Z35*'Ligações Agregadas'!AA37*12)-(Degraus!Z36*'Ligações Agregadas'!AA37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA37*12*AA110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Ligações Agregadas'!AA37*12*AA111","v":4794.8999669477034},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB112*(AB37-(Degraus!AA35*'Ligações Agregadas'!AB37*12)-(Degraus!AA36*'Ligações Agregadas'!AB37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB37*12*AB110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Ligações Agregadas'!AB37*12*AB111","v":6455.1451835630569},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC112*(AC37-(Degraus!AB35*'Ligações Agregadas'!AC37*12)-(Degraus!AB36*'Ligações Agregadas'!AC37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC37*12*AC110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Ligações Agregadas'!AC37*12*AC111","v":6702.0149513915794},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD112*(AD37-(Degraus!AC35*'Ligações Agregadas'!AD37*12)-(Degraus!AC36*'Ligações Agregadas'!AD37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD37*12*AD110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Ligações Agregadas'!AD37*12*AD111","v":6832.4008380594032},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE112*(AE37-(Degraus!AD35*'Ligações Agregadas'!AE37*12)-(Degraus!AD36*'Ligações Agregadas'!AE37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE37*12*AE110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Ligações Agregadas'!AE37*12*AE111","v":6945.872689460316},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF112*(AF37-(Degraus!AE35*'Ligações Agregadas'!AF37*12)-(Degraus!AE36*'Ligações Agregadas'!AF37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF37*12*AF110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Ligações Agregadas'!AF37*12*AF111","v":3273.4886501698184},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG112*(AG37-(Degraus!AF35*'Ligações Agregadas'!AG37*12)-(Degraus!AF36*'Ligações Agregadas'!AG37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG37*12*AG110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Ligações Agregadas'!AG37*12*AG111","v":3397.7090146174487},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH112*(AH37-(Degraus!AG35*'Ligações Agregadas'!AH37*12)-(Degraus!AG36*'Ligações Agregadas'!AH37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH37*12*AH110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Ligações Agregadas'!AH37*12*AH111","v":3463.0899944918024},{"$f":"VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI112*(AI37-(Degraus!AH35*'Ligações Agregadas'!AI37*12)-(Degraus!AH36*'Ligações Agregadas'!AI37*12))+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI37*12*AI110+VLOOKUP('Volumes Agregados L'!$B187,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Ligações Agregadas'!AI37*12*AI111","v":3519.6030507911923},null,6632704.5219009127]
[null,"PODER PUBLICO",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D113*(D38-(Degraus!C35*'Ligações Agregadas'!D38*12)-(Degraus!C36*'Ligações Agregadas'!D38*12)-(Degraus!C37*'Ligações Agregadas'!D38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D38*12*D110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Ligações Agregadas'!D38*12*D111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Ligações Agregadas'!D38*12*D112","v":1571797.6831739303},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E113*(E38-(Degraus!D35*'Ligações Agregadas'!E38*12)-(Degraus!D36*'Ligações Agregadas'!E38*12)-(Degraus!D37*'Ligações Agregadas'!E38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E38*12*E110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Ligações Agregadas'!E38*12*E111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Ligações Agregadas'!E38*12*E112","v":1636641.6767667402},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F113*(F38-(Degraus!E35*'Ligações Agregadas'!F38*12)-(Degraus!E36*'Ligações Agregadas'!F38*12)-(Degraus!E37*'Ligações Agregadas'!F38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F38*12*F110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Ligações Agregadas'!F38*12*F111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Ligações Agregadas'!F38*12*F112","v":1671995.4478895999},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G113*(G38-(Degraus!F35*'Ligações Agregadas'!G38*12)-(Degraus!F36*'Ligações Agregadas'!G38*12)-(Degraus!F37*'Ligações Agregadas'!G38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G38*12*G110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Ligações Agregadas'!G38*12*G111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Ligações Agregadas'!G38*12*G112","v":1704647.6907958023},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H113*(H38-(Degraus!G35*'Ligações Agregadas'!H38*12)-(Degraus!G36*'Ligações Agregadas'!H38*12)-(Degraus!G37*'Ligações Agregadas'!H38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H38*12*H110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Ligações Agregadas'!H38*12*H111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Ligações Agregadas'!H38*12*H112","v":627050.06227757398},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I113*(I38-(Degraus!H35*'Ligações Agregadas'!I38*12)-(Degraus!H36*'Ligações Agregadas'!I38*12)-(Degraus!H37*'Ligações Agregadas'!I38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I38*12*I110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Ligações Agregadas'!I38*12*I111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Ligações Agregadas'!I38*12*I112","v":652920.99769735918},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J113*(J38-(Degraus!I35*'Ligações Agregadas'!J38*12)-(Degraus!I36*'Ligações Agregadas'!J38*12)-(Degraus!I37*'Ligações Agregadas'!J38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J38*12*J110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Ligações Agregadas'!J38*12*J111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Ligações Agregadas'!J38*12*J112","v":667026.63617054967},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K113*(K38-(Degraus!J35*'Ligações Agregadas'!K38*12)-(Degraus!J36*'Ligações Agregadas'!K38*12)-(Degraus!J37*'Ligações Agregadas'!K38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K38*12*K110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Ligações Agregadas'!K38*12*K111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Ligações Agregadas'!K38*12*K112","v":680055.18844164},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L113*(L38-(Degraus!K35*'Ligações Agregadas'!L38*12)-(Degraus!K36*'Ligações Agregadas'!L38*12)-(Degraus!K37*'Ligações Agregadas'!L38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L38*12*L110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Ligações Agregadas'!L38*12*L111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Ligações Agregadas'!L38*12*L112","v":126275.80973975196},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M113*(M38-(Degraus!L35*'Ligações Agregadas'!M38*12)-(Degraus!L36*'Ligações Agregadas'!M38*12)-(Degraus!L37*'Ligações Agregadas'!M38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M38*12*M110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Ligações Agregadas'!M38*12*M111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Ligações Agregadas'!M38*12*M112","v":131478.75234229167},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N113*(N38-(Degraus!M35*'Ligações Agregadas'!N38*12)-(Degraus!M36*'Ligações Agregadas'!N38*12)-(Degraus!M37*'Ligações Agregadas'!N38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N38*12*N110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Ligações Agregadas'!N38*12*N111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Ligações Agregadas'!N38*12*N112","v":134314.04943761672},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O113*(O38-(Degraus!N35*'Ligações Agregadas'!O38*12)-(Degraus!N36*'Ligações Agregadas'!O38*12)-(Degraus!N37*'Ligações Agregadas'!O38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O38*12*O110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Ligações Agregadas'!O38*12*O111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Ligações Agregadas'!O38*12*O112","v":136930.35644644906},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P113*(P38-(Degraus!O35*'Ligações Agregadas'!P38*12)-(Degraus!O36*'Ligações Agregadas'!P38*12)-(Degraus!O37*'Ligações Agregadas'!P38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P38*12*P110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Ligações Agregadas'!P38*12*P111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Ligações Agregadas'!P38*12*P112","v":96448.015170938976},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q113*(Q38-(Degraus!P35*'Ligações Agregadas'!Q38*12)-(Degraus!P36*'Ligações Agregadas'!Q38*12)-(Degraus!P37*'Ligações Agregadas'!Q38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q38*12*Q110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Ligações Agregadas'!Q38*12*Q111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Ligações Agregadas'!Q38*12*Q112","v":100422.1242640001},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R113*(R38-(Degraus!Q35*'Ligações Agregadas'!R38*12)-(Degraus!Q36*'Ligações Agregadas'!R38*12)-(Degraus!Q37*'Ligações Agregadas'!R38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R38*12*R110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Ligações Agregadas'!R38*12*R111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Ligações Agregadas'!R38*12*R112","v":102587.81448484033},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S113*(S38-(Degraus!R35*'Ligações Agregadas'!S38*12)-(Degraus!R36*'Ligações Agregadas'!S38*12)-(Degraus!R37*'Ligações Agregadas'!S38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S38*12*S110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Ligações Agregadas'!S38*12*S111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Ligações Agregadas'!S38*12*S112","v":104586.2908580823},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T113*(T38-(Degraus!S35*'Ligações Agregadas'!T38*12)-(Degraus!S36*'Ligações Agregadas'!T38*12)-(Degraus!S37*'Ligações Agregadas'!T38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T38*12*T110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Ligações Agregadas'!T38*12*T111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Ligações Agregadas'!T38*12*T112","v":19495.756889999735},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U113*(U38-(Degraus!T35*'Ligações Agregadas'!U38*12)-(Degraus!T36*'Ligações Agregadas'!U38*12)-(Degraus!T37*'Ligações Agregadas'!U38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U38*12*U110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Ligações Agregadas'!U38*12*U111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Ligações Agregadas'!U38*12*U112","v":20302.352777905253},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V113*(V38-(Degraus!U35*'Ligações Agregadas'!V38*12)-(Degraus!U36*'Ligações Agregadas'!V38*12)-(Degraus!U37*'Ligações Agregadas'!V38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V38*12*V110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Ligações Agregadas'!V38*12*V111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Ligações Agregadas'!V38*12*V112","v":20742.61848616309},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W113*(W38-(Degraus!V35*'Ligações Agregadas'!W38*12)-(Degraus!V36*'Ligações Agregadas'!W38*12)-(Degraus!V37*'Ligações Agregadas'!W38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W38*12*W110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Ligações Agregadas'!W38*12*W111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Ligações Agregadas'!W38*12*W112","v":21150.065977927094},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X113*(X38-(Degraus!W35*'Ligações Agregadas'!X38*12)-(Degraus!W36*'Ligações Agregadas'!X38*12)-(Degraus!W37*'Ligações Agregadas'!X38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X38*12*X110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Ligações Agregadas'!X38*12*X111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Ligações Agregadas'!X38*12*X112","v":10034.657842238848},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y113*(Y38-(Degraus!X35*'Ligações Agregadas'!Y38*12)-(Degraus!X36*'Ligações Agregadas'!Y38*12)-(Degraus!X37*'Ligações Agregadas'!Y38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y38*12*Y110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Ligações Agregadas'!Y38*12*Y111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Ligações Agregadas'!Y38*12*Y112","v":10450.644327983362},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z113*(Z38-(Degraus!Y35*'Ligações Agregadas'!Z38*12)-(Degraus!Y36*'Ligações Agregadas'!Z38*12)-(Degraus!Y37*'Ligações Agregadas'!Z38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z38*12*Z110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Ligações Agregadas'!Z38*12*Z111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Ligações Agregadas'!Z38*12*Z112","v":10677.880927128583},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA113*(AA38-(Degraus!Z35*'Ligações Agregadas'!AA38*12)-(Degraus!Z36*'Ligações Agregadas'!AA38*12)-(Degraus!Z37*'Ligações Agregadas'!AA38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA38*12*AA110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Ligações Agregadas'!AA38*12*AA111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Ligações Agregadas'!AA38*12*AA112","v":10888.472283696974},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB113*(AB38-(Degraus!AA35*'Ligações Agregadas'!AB38*12)-(Degraus!AA36*'Ligações Agregadas'!AB38*12)-(Degraus!AA37*'Ligações Agregadas'!AB38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB38*12*AB110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Ligações Agregadas'!AB38*12*AB111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Ligações Agregadas'!AB38*12*AB112","v":12959.342663240532},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC113*(AC38-(Degraus!AB35*'Ligações Agregadas'!AC38*12)-(Degraus!AB36*'Ligações Agregadas'!AC38*12)-(Degraus!AB37*'Ligações Agregadas'!AC38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC38*12*AC110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Ligações Agregadas'!AC38*12*AC111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Ligações Agregadas'!AC38*12*AC112","v":13493.335308880824},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD113*(AD38-(Degraus!AC35*'Ligações Agregadas'!AD38*12)-(Degraus!AC36*'Ligações Agregadas'!AD38*12)-(Degraus!AC37*'Ligações Agregadas'!AD38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD38*12*AD110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Ligações Agregadas'!AD38*12*AD111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Ligações Agregadas'!AD38*12*AD112","v":13784.336080175826},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE113*(AE38-(Degraus!AD35*'Ligações Agregadas'!AE38*12)-(Degraus!AD36*'Ligações Agregadas'!AE38*12)-(Degraus!AD37*'Ligações Agregadas'!AE38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE38*12*AE110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Ligações Agregadas'!AE38*12*AE111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Ligações Agregadas'!AE38*12*AE112","v":14052.871120429763},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF113*(AF38-(Degraus!AE35*'Ligações Agregadas'!AF38*12)-(Degraus!AE36*'Ligações Agregadas'!AF38*12)-(Degraus!AE37*'Ligações Agregadas'!AF38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF38*12*AF110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Ligações Agregadas'!AF38*12*AF111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Ligações Agregadas'!AF38*12*AF112","v":7147.6131523174727},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG113*(AG38-(Degraus!AF35*'Ligações Agregadas'!AG38*12)-(Degraus!AF36*'Ligações Agregadas'!AG38*12)-(Degraus!AF37*'Ligações Agregadas'!AG38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG38*12*AG110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Ligações Agregadas'!AG38*12*AG111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Ligações Agregadas'!AG38*12*AG112","v":7442.2031767546869},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH113*(AH38-(Degraus!AG35*'Ligações Agregadas'!AH38*12)-(Degraus!AG36*'Ligações Agregadas'!AH38*12)-(Degraus!AG37*'Ligações Agregadas'!AH38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH38*12*AH110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Ligações Agregadas'!AH38*12*AH111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Ligações Agregadas'!AH38*12*AH112","v":7602.7562289686211},{"$f":"VLOOKUP('Volumes Agregados L'!$B188,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI113*(AI38-(Degraus!AH35*'Ligações Agregadas'!AI38*12)-(Degraus!AH36*'Ligações Agregadas'!AI38*12)-(Degraus!AH37*'Ligações Agregadas'!AI38*12))+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI38*12*AI110+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Ligações Agregadas'!AI38*12*AI111+VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Ligações Agregadas'!AI38*12*AI112","v":7750.9397630158137},null,10353154.442963993]
[null,"PODER PUBLICO",5,{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D114*(D39-(Degraus!C35*'Ligações Agregadas'!D39*12)-(Degraus!C36*'Ligações Agregadas'!D39*12)-(Degraus!C37*'Ligações Agregadas'!D39*12)-(Degraus!C38*'Ligações Agregadas'!D39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D39*12*D110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Ligações Agregadas'!D39*12*D111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Ligações Agregadas'!D39*12*D112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Ligações Agregadas'!D39*12*D113","v":4030540.7712914348},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E114*(E39-(Degraus!D35*'Ligações Agregadas'!E39*12)-(Degraus!D36*'Ligações Agregadas'!E39*12)-(Degraus!D37*'Ligações Agregadas'!E39*12)-(Degraus!D38*'Ligações Agregadas'!E39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E39*12*E110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Ligações Agregadas'!E39*12*E111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Ligações Agregadas'!E39*12*E112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Ligações Agregadas'!E39*12*E113","v":4201669.6729558948},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F114*(F39-(Degraus!E35*'Ligações Agregadas'!F39*12)-(Degraus!E36*'Ligações Agregadas'!F39*12)-(Degraus!E37*'Ligações Agregadas'!F39*12)-(Degraus!E38*'Ligações Agregadas'!F39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F39*12*F110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Ligações Agregadas'!F39*12*F111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Ligações Agregadas'!F39*12*F112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Ligações Agregadas'!F39*12*F113","v":4296022.1510732081},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G114*(G39-(Degraus!F35*'Ligações Agregadas'!G39*12)-(Degraus!F36*'Ligações Agregadas'!G39*12)-(Degraus!F37*'Ligações Agregadas'!G39*12)-(Degraus!F38*'Ligações Agregadas'!G39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G39*12*G110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Ligações Agregadas'!G39*12*G111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Ligações Agregadas'!G39*12*G112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Ligações Agregadas'!G39*12*G113","v":4384899.4015387949},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H114*(H39-(Degraus!G35*'Ligações Agregadas'!H39*12)-(Degraus!G36*'Ligações Agregadas'!H39*12)-(Degraus!G37*'Ligações Agregadas'!H39*12)-(Degraus!G38*'Ligações Agregadas'!H39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H39*12*H110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Ligações Agregadas'!H39*12*H111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Ligações Agregadas'!H39*12*H112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Ligações Agregadas'!H39*12*H113","v":1593382.1889892151},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I114*(I39-(Degraus!H35*'Ligações Agregadas'!I39*12)-(Degraus!H36*'Ligações Agregadas'!I39*12)-(Degraus!H37*'Ligações Agregadas'!I39*12)-(Degraus!H38*'Ligações Agregadas'!I39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I39*12*I110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Ligações Agregadas'!I39*12*I111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Ligações Agregadas'!I39*12*I112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Ligações Agregadas'!I39*12*I113","v":1660964.0180436471},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J114*(J39-(Degraus!I35*'Ligações Agregadas'!J39*12)-(Degraus!I36*'Ligações Agregadas'!J39*12)-(Degraus!I37*'Ligações Agregadas'!J39*12)-(Degraus!I38*'Ligações Agregadas'!J39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J39*12*J110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Ligações Agregadas'!J39*12*J111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Ligações Agregadas'!J39*12*J112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Ligações Agregadas'!J39*12*J113","v":1698210.7290532896},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K114*(K39-(Degraus!J35*'Ligações Agregadas'!K39*12)-(Degraus!J36*'Ligações Agregadas'!K39*12)-(Degraus!J37*'Ligações Agregadas'!K39*12)-(Degraus!J38*'Ligações Agregadas'!K39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K39*12*K110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Ligações Agregadas'!K39*12*K111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Ligações Agregadas'!K39*12*K112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Ligações Agregadas'!K39*12*K113","v":1733271.9531224614},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L114*(L39-(Degraus!K35*'Ligações Agregadas'!L39*12)-(Degraus!K36*'Ligações Agregadas'!L39*12)-(Degraus!K37*'Ligações Agregadas'!L39*12)-(Degraus!K38*'Ligações Agregadas'!L39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L39*12*L110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Ligações Agregadas'!L39*12*L111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Ligações Agregadas'!L39*12*L112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Ligações Agregadas'!L39*12*L113","v":342202.01767076936},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M114*(M39-(Degraus!L35*'Ligações Agregadas'!M39*12)-(Degraus!L36*'Ligações Agregadas'!M39*12)-(Degraus!L37*'Ligações Agregadas'!M39*12)-(Degraus!L38*'Ligações Agregadas'!M39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M39*12*M110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Ligações Agregadas'!M39*12*M111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Ligações Agregadas'!M39*12*M112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Ligações Agregadas'!M39*12*M113","v":356714.39499778923},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N114*(N39-(Degraus!M35*'Ligações Agregadas'!N39*12)-(Degraus!M36*'Ligações Agregadas'!N39*12)-(Degraus!M37*'Ligações Agregadas'!N39*12)-(Degraus!M38*'Ligações Agregadas'!N39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N39*12*N110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Ligações Agregadas'!N39*12*N111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Ligações Agregadas'!N39*12*N112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Ligações Agregadas'!N39*12*N113","v":364712.29381266562},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O114*(O39-(Degraus!N35*'Ligações Agregadas'!O39*12)-(Degraus!N36*'Ligações Agregadas'!O39*12)-(Degraus!N37*'Ligações Agregadas'!O39*12)-(Degraus!N38*'Ligações Agregadas'!O39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O39*12*O110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Ligações Agregadas'!O39*12*O111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Ligações Agregadas'!O39*12*O112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Ligações Agregadas'!O39*12*O113","v":372240.28729713243},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P114*(P39-(Degraus!O35*'Ligações Agregadas'!P39*12)-(Degraus!O36*'Ligações Agregadas'!P39*12)-(Degraus!O37*'Ligações Agregadas'!P39*12)-(Degraus!O38*'Ligações Agregadas'!P39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P39*12*P110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Ligações Agregadas'!P39*12*P111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Ligações Agregadas'!P39*12*P112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Ligações Agregadas'!P39*12*P113","v":267865.9674127922},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q114*(Q39-(Degraus!P35*'Ligações Agregadas'!Q39*12)-(Degraus!P36*'Ligações Agregadas'!Q39*12)-(Degraus!P37*'Ligações Agregadas'!Q39*12)-(Degraus!P38*'Ligações Agregadas'!Q39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q39*12*Q110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Ligações Agregadas'!Q39*12*Q111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Ligações Agregadas'!Q39*12*Q112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Ligações Agregadas'!Q39*12*Q113","v":279225.41072829114},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R114*(R39-(Degraus!Q35*'Ligações Agregadas'!R39*12)-(Degraus!Q36*'Ligações Agregadas'!R39*12)-(Degraus!Q37*'Ligações Agregadas'!R39*12)-(Degraus!Q38*'Ligações Agregadas'!R39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R39*12*R110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Ligações Agregadas'!R39*12*R111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Ligações Agregadas'!R39*12*R112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Ligações Agregadas'!R39*12*R113","v":285485.60898644797},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S114*(S39-(Degraus!R35*'Ligações Agregadas'!S39*12)-(Degraus!R36*'Ligações Agregadas'!S39*12)-(Degraus!R37*'Ligações Agregadas'!S39*12)-(Degraus!R38*'Ligações Agregadas'!S39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S39*12*S110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Ligações Agregadas'!S39*12*S111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Ligações Agregadas'!S39*12*S112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Ligações Agregadas'!S39*12*S113","v":291377.84965013224},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T114*(T39-(Degraus!S35*'Ligações Agregadas'!T39*12)-(Degraus!S36*'Ligações Agregadas'!T39*12)-(Degraus!S37*'Ligações Agregadas'!T39*12)-(Degraus!S38*'Ligações Agregadas'!T39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T39*12*T110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Ligações Agregadas'!T39*12*T111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Ligações Agregadas'!T39*12*T112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Ligações Agregadas'!T39*12*T113","v":35955.570306348396},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U114*(U39-(Degraus!T35*'Ligações Agregadas'!U39*12)-(Degraus!T36*'Ligações Agregadas'!U39*12)-(Degraus!T37*'Ligações Agregadas'!U39*12)-(Degraus!T38*'Ligações Agregadas'!U39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U39*12*U110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Ligações Agregadas'!U39*12*U111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Ligações Agregadas'!U39*12*U112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Ligações Agregadas'!U39*12*U113","v":37480.095349896998},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V114*(V39-(Degraus!U35*'Ligações Agregadas'!V39*12)-(Degraus!U36*'Ligações Agregadas'!V39*12)-(Degraus!U37*'Ligações Agregadas'!V39*12)-(Degraus!U38*'Ligações Agregadas'!V39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V39*12*V110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Ligações Agregadas'!V39*12*V111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Ligações Agregadas'!V39*12*V112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Ligações Agregadas'!V39*12*V113","v":38320.209687040529},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W114*(W39-(Degraus!V35*'Ligações Agregadas'!W39*12)-(Degraus!V36*'Ligações Agregadas'!W39*12)-(Degraus!V37*'Ligações Agregadas'!W39*12)-(Degraus!V38*'Ligações Agregadas'!W39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W39*12*W110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Ligações Agregadas'!W39*12*W111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Ligações Agregadas'!W39*12*W112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Ligações Agregadas'!W39*12*W113","v":39110.858417949668},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X114*(X39-(Degraus!W35*'Ligações Agregadas'!X39*12)-(Degraus!W36*'Ligações Agregadas'!X39*12)-(Degraus!W37*'Ligações Agregadas'!X39*12)-(Degraus!W38*'Ligações Agregadas'!X39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X39*12*X110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Ligações Agregadas'!X39*12*X111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Ligações Agregadas'!X39*12*X112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Ligações Agregadas'!X39*12*X113","v":20005.298481364702},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y114*(Y39-(Degraus!X35*'Ligações Agregadas'!Y39*12)-(Degraus!X36*'Ligações Agregadas'!Y39*12)-(Degraus!X37*'Ligações Agregadas'!Y39*12)-(Degraus!X38*'Ligações Agregadas'!Y39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y39*12*Y110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Ligações Agregadas'!Y39*12*Y111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Ligações Agregadas'!Y39*12*Y112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Ligações Agregadas'!Y39*12*Y113","v":20853.592639711522},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z114*(Z39-(Degraus!Y35*'Ligações Agregadas'!Z39*12)-(Degraus!Y36*'Ligações Agregadas'!Z39*12)-(Degraus!Y37*'Ligações Agregadas'!Z39*12)-(Degraus!Y38*'Ligações Agregadas'!Z39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z39*12*Z110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Ligações Agregadas'!Z39*12*Z111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Ligações Agregadas'!Z39*12*Z112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Ligações Agregadas'!Z39*12*Z113","v":21321.072553407452},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA114*(AA39-(Degraus!Z35*'Ligações Agregadas'!AA39*12)-(Degraus!Z36*'Ligações Agregadas'!AA39*12)-(Degraus!Z37*'Ligações Agregadas'!AA39*12)-(Degraus!Z38*'Ligações Agregadas'!AA39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA39*12*AA110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Ligações Agregadas'!AA39*12*AA111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Ligações Agregadas'!AA39*12*AA112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Ligações Agregadas'!AA39*12*AA113","v":21761.049661752349},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB114*(AB39-(Degraus!AA35*'Ligações Agregadas'!AB39*12)-(Degraus!AA36*'Ligações Agregadas'!AB39*12)-(Degraus!AA37*'Ligações Agregadas'!AB39*12)-(Degraus!AA38*'Ligações Agregadas'!AB39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB39*12*AB110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Ligações Agregadas'!AB39*12*AB111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Ligações Agregadas'!AB39*12*AB112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Ligações Agregadas'!AB39*12*AB113","v":22683.356421228633},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC114*(AC39-(Degraus!AB35*'Ligações Agregadas'!AC39*12)-(Degraus!AB36*'Ligações Agregadas'!AC39*12)-(Degraus!AB37*'Ligações Agregadas'!AC39*12)-(Degraus!AB38*'Ligações Agregadas'!AC39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC39*12*AC110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Ligações Agregadas'!AC39*12*AC111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Ligações Agregadas'!AC39*12*AC112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Ligações Agregadas'!AC39*12*AC113","v":23645.098923119996},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD114*(AD39-(Degraus!AC35*'Ligações Agregadas'!AD39*12)-(Degraus!AC36*'Ligações Agregadas'!AD39*12)-(Degraus!AC37*'Ligações Agregadas'!AD39*12)-(Degraus!AC38*'Ligações Agregadas'!AD39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD39*12*AD110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Ligações Agregadas'!AD39*12*AD111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Ligações Agregadas'!AD39*12*AD112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Ligações Agregadas'!AD39*12*AD113","v":24175.074897126684},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE114*(AE39-(Degraus!AD35*'Ligações Agregadas'!AE39*12)-(Degraus!AD36*'Ligações Agregadas'!AE39*12)-(Degraus!AD37*'Ligações Agregadas'!AE39*12)-(Degraus!AD38*'Ligações Agregadas'!AE39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE39*12*AE110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Ligações Agregadas'!AE39*12*AE111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Ligações Agregadas'!AE39*12*AE112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Ligações Agregadas'!AE39*12*AE113","v":24673.833214890059},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF114*(AF39-(Degraus!AE35*'Ligações Agregadas'!AF39*12)-(Degraus!AE36*'Ligações Agregadas'!AF39*12)-(Degraus!AE37*'Ligações Agregadas'!AF39*12)-(Degraus!AE38*'Ligações Agregadas'!AF39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF39*12*AF110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Ligações Agregadas'!AF39*12*AF111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Ligações Agregadas'!AF39*12*AF112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Ligações Agregadas'!AF39*12*AF113","v":11935.111640518577},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG114*(AG39-(Degraus!AF35*'Ligações Agregadas'!AG39*12)-(Degraus!AF36*'Ligações Agregadas'!AG39*12)-(Degraus!AF37*'Ligações Agregadas'!AG39*12)-(Degraus!AF38*'Ligações Agregadas'!AG39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG39*12*AG110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Ligações Agregadas'!AG39*12*AG111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Ligações Agregadas'!AG39*12*AG112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Ligações Agregadas'!AG39*12*AG113","v":12441.478514852672},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH114*(AH39-(Degraus!AG35*'Ligações Agregadas'!AH39*12)-(Degraus!AG36*'Ligações Agregadas'!AH39*12)-(Degraus!AG37*'Ligações Agregadas'!AH39*12)-(Degraus!AG38*'Ligações Agregadas'!AH39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH39*12*AH110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Ligações Agregadas'!AH39*12*AH111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Ligações Agregadas'!AH39*12*AH112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Ligações Agregadas'!AH39*12*AH113","v":12720.58666559051},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI114*(AI39-(Degraus!AH35*'Ligações Agregadas'!AI39*12)-(Degraus!AH36*'Ligações Agregadas'!AI39*12)-(Degraus!AH37*'Ligações Agregadas'!AI39*12)-(Degraus!AH38*'Ligações Agregadas'!AI39*12))+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI39*12*AI110+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Ligações Agregadas'!AI39*12*AI111+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Ligações Agregadas'!AI39*12*AI112+VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Ligações Agregadas'!AI39*12*AI113","v":12983.369552677481},null,26538850.373551447]
[null,"PODER PUBLICO",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D115*(D40-(Degraus!C35*'Ligações Agregadas'!D40*12)-(Degraus!C36*'Ligações Agregadas'!D40*12)-(Degraus!C37*'Ligações Agregadas'!D40*12)-(Degraus!C38*'Ligações Agregadas'!D40*12)-(Degraus!C39*'Ligações Agregadas'!D40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D40*12*D110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Ligações Agregadas'!D40*12*D111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Ligações Agregadas'!D40*12*D112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Ligações Agregadas'!D40*12*D113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C39*'Ligações Agregadas'!D40*12*D114","v":57646312.997281104},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E115*(E40-(Degraus!D35*'Ligações Agregadas'!E40*12)-(Degraus!D36*'Ligações Agregadas'!E40*12)-(Degraus!D37*'Ligações Agregadas'!E40*12)-(Degraus!D38*'Ligações Agregadas'!E40*12)-(Degraus!D39*'Ligações Agregadas'!E40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E40*12*E110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Ligações Agregadas'!E40*12*E111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Ligações Agregadas'!E40*12*E112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Ligações Agregadas'!E40*12*E113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D39*'Ligações Agregadas'!E40*12*E114","v":60158598.273130454},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F115*(F40-(Degraus!E35*'Ligações Agregadas'!F40*12)-(Degraus!E36*'Ligações Agregadas'!F40*12)-(Degraus!E37*'Ligações Agregadas'!F40*12)-(Degraus!E38*'Ligações Agregadas'!F40*12)-(Degraus!E39*'Ligações Agregadas'!F40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F40*12*F110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Ligações Agregadas'!F40*12*F111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Ligações Agregadas'!F40*12*F112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Ligações Agregadas'!F40*12*F113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E39*'Ligações Agregadas'!F40*12*F114","v":61557382.460564986},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G115*(G40-(Degraus!F35*'Ligações Agregadas'!G40*12)-(Degraus!F36*'Ligações Agregadas'!G40*12)-(Degraus!F37*'Ligações Agregadas'!G40*12)-(Degraus!F38*'Ligações Agregadas'!G40*12)-(Degraus!F39*'Ligações Agregadas'!G40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G40*12*G110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Ligações Agregadas'!G40*12*G111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Ligações Agregadas'!G40*12*G112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Ligações Agregadas'!G40*12*G113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F39*'Ligações Agregadas'!G40*12*G114","v":62897240.867632151},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H115*(H40-(Degraus!G35*'Ligações Agregadas'!H40*12)-(Degraus!G36*'Ligações Agregadas'!H40*12)-(Degraus!G37*'Ligações Agregadas'!H40*12)-(Degraus!G38*'Ligações Agregadas'!H40*12)-(Degraus!G39*'Ligações Agregadas'!H40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H40*12*H110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Ligações Agregadas'!H40*12*H111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Ligações Agregadas'!H40*12*H112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Ligações Agregadas'!H40*12*H113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G39*'Ligações Agregadas'!H40*12*H114","v":27100703.734713361},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I115*(I40-(Degraus!H35*'Ligações Agregadas'!I40*12)-(Degraus!H36*'Ligações Agregadas'!I40*12)-(Degraus!H37*'Ligações Agregadas'!I40*12)-(Degraus!H38*'Ligações Agregadas'!I40*12)-(Degraus!H39*'Ligações Agregadas'!I40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I40*12*I110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Ligações Agregadas'!I40*12*I111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Ligações Agregadas'!I40*12*I112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Ligações Agregadas'!I40*12*I113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H39*'Ligações Agregadas'!I40*12*I114","v":28282212.302519746},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J115*(J40-(Degraus!I35*'Ligações Agregadas'!J40*12)-(Degraus!I36*'Ligações Agregadas'!J40*12)-(Degraus!I37*'Ligações Agregadas'!J40*12)-(Degraus!I38*'Ligações Agregadas'!J40*12)-(Degraus!I39*'Ligações Agregadas'!J40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J40*12*J110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Ligações Agregadas'!J40*12*J111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Ligações Agregadas'!J40*12*J112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Ligações Agregadas'!J40*12*J113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I39*'Ligações Agregadas'!J40*12*J114","v":28940138.45229857},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K115*(K40-(Degraus!J35*'Ligações Agregadas'!K40*12)-(Degraus!J36*'Ligações Agregadas'!K40*12)-(Degraus!J37*'Ligações Agregadas'!K40*12)-(Degraus!J38*'Ligações Agregadas'!K40*12)-(Degraus!J39*'Ligações Agregadas'!K40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K40*12*K110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Ligações Agregadas'!K40*12*K111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Ligações Agregadas'!K40*12*K112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Ligações Agregadas'!K40*12*K113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J39*'Ligações Agregadas'!K40*12*K114","v":29570491.798688158},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L115*(L40-(Degraus!K35*'Ligações Agregadas'!L40*12)-(Degraus!K36*'Ligações Agregadas'!L40*12)-(Degraus!K37*'Ligações Agregadas'!L40*12)-(Degraus!K38*'Ligações Agregadas'!L40*12)-(Degraus!K39*'Ligações Agregadas'!L40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L40*12*L110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Ligações Agregadas'!L40*12*L111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Ligações Agregadas'!L40*12*L112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Ligações Agregadas'!L40*12*L113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K39*'Ligações Agregadas'!L40*12*L114","v":8185988.1635897364},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M115*(M40-(Degraus!L35*'Ligações Agregadas'!M40*12)-(Degraus!L36*'Ligações Agregadas'!M40*12)-(Degraus!L37*'Ligações Agregadas'!M40*12)-(Degraus!L38*'Ligações Agregadas'!M40*12)-(Degraus!L39*'Ligações Agregadas'!M40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M40*12*M110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Ligações Agregadas'!M40*12*M111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Ligações Agregadas'!M40*12*M112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Ligações Agregadas'!M40*12*M113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L39*'Ligações Agregadas'!M40*12*M114","v":8543073.4915458169},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N115*(N40-(Degraus!M35*'Ligações Agregadas'!N40*12)-(Degraus!M36*'Ligações Agregadas'!N40*12)-(Degraus!M37*'Ligações Agregadas'!N40*12)-(Degraus!M38*'Ligações Agregadas'!N40*12)-(Degraus!M39*'Ligações Agregadas'!N40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N40*12*N110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Ligações Agregadas'!N40*12*N111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Ligações Agregadas'!N40*12*N112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Ligações Agregadas'!N40*12*N113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M39*'Ligações Agregadas'!N40*12*N114","v":8741958.6116408631},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O115*(O40-(Degraus!N35*'Ligações Agregadas'!O40*12)-(Degraus!N36*'Ligações Agregadas'!O40*12)-(Degraus!N37*'Ligações Agregadas'!O40*12)-(Degraus!N38*'Ligações Agregadas'!O40*12)-(Degraus!N39*'Ligações Agregadas'!O40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O40*12*O110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Ligações Agregadas'!O40*12*O111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Ligações Agregadas'!O40*12*O112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Ligações Agregadas'!O40*12*O113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N39*'Ligações Agregadas'!O40*12*O114","v":8932575.3395722285},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P115*(P40-(Degraus!O35*'Ligações Agregadas'!P40*12)-(Degraus!O36*'Ligações Agregadas'!P40*12)-(Degraus!O37*'Ligações Agregadas'!P40*12)-(Degraus!O38*'Ligações Agregadas'!P40*12)-(Degraus!O39*'Ligações Agregadas'!P40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P40*12*P110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Ligações Agregadas'!P40*12*P111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Ligações Agregadas'!P40*12*P112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Ligações Agregadas'!P40*12*P113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O39*'Ligações Agregadas'!P40*12*P114","v":6562323.5473781824},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q115*(Q40-(Degraus!P35*'Ligações Agregadas'!Q40*12)-(Degraus!P36*'Ligações Agregadas'!Q40*12)-(Degraus!P37*'Ligações Agregadas'!Q40*12)-(Degraus!P38*'Ligações Agregadas'!Q40*12)-(Degraus!P39*'Ligações Agregadas'!Q40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q40*12*Q110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Ligações Agregadas'!Q40*12*Q111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Ligações Agregadas'!Q40*12*Q112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Ligações Agregadas'!Q40*12*Q113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P39*'Ligações Agregadas'!Q40*12*Q114","v":6848609.2575931819},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R115*(R40-(Degraus!Q35*'Ligações Agregadas'!R40*12)-(Degraus!Q36*'Ligações Agregadas'!R40*12)-(Degraus!Q37*'Ligações Agregadas'!R40*12)-(Degraus!Q38*'Ligações Agregadas'!R40*12)-(Degraus!Q39*'Ligações Agregadas'!R40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R40*12*R110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Ligações Agregadas'!R40*12*R111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Ligações Agregadas'!R40*12*R112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Ligações Agregadas'!R40*12*R113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q39*'Ligações Agregadas'!R40*12*R114","v":7008066.8085711459},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S115*(S40-(Degraus!R35*'Ligações Agregadas'!S40*12)-(Degraus!R36*'Ligações Agregadas'!S40*12)-(Degraus!R37*'Ligações Agregadas'!S40*12)-(Degraus!R38*'Ligações Agregadas'!S40*12)-(Degraus!R39*'Ligações Agregadas'!S40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S40*12*S110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Ligações Agregadas'!S40*12*S111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Ligações Agregadas'!S40*12*S112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Ligações Agregadas'!S40*12*S113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R39*'Ligações Agregadas'!S40*12*S114","v":7160904.0959188612},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T115*(T40-(Degraus!S35*'Ligações Agregadas'!T40*12)-(Degraus!S36*'Ligações Agregadas'!T40*12)-(Degraus!S37*'Ligações Agregadas'!T40*12)-(Degraus!S38*'Ligações Agregadas'!T40*12)-(Degraus!S39*'Ligações Agregadas'!T40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T40*12*T110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Ligações Agregadas'!T40*12*T111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Ligações Agregadas'!T40*12*T112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Ligações Agregadas'!T40*12*T113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S39*'Ligações Agregadas'!T40*12*T114","v":585283.94573134091},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U115*(U40-(Degraus!T35*'Ligações Agregadas'!U40*12)-(Degraus!T36*'Ligações Agregadas'!U40*12)-(Degraus!T37*'Ligações Agregadas'!U40*12)-(Degraus!T38*'Ligações Agregadas'!U40*12)-(Degraus!T39*'Ligações Agregadas'!U40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U40*12*U110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Ligações Agregadas'!U40*12*U111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Ligações Agregadas'!U40*12*U112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Ligações Agregadas'!U40*12*U113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T39*'Ligações Agregadas'!U40*12*U114","v":610786.21613808547},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V115*(V40-(Degraus!U35*'Ligações Agregadas'!V40*12)-(Degraus!U36*'Ligações Agregadas'!V40*12)-(Degraus!U37*'Ligações Agregadas'!V40*12)-(Degraus!U38*'Ligações Agregadas'!V40*12)-(Degraus!U39*'Ligações Agregadas'!V40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V40*12*V110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Ligações Agregadas'!V40*12*V111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Ligações Agregadas'!V40*12*V112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Ligações Agregadas'!V40*12*V113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U39*'Ligações Agregadas'!V40*12*V114","v":624984.28331028472},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W115*(W40-(Degraus!V35*'Ligações Agregadas'!W40*12)-(Degraus!V36*'Ligações Agregadas'!W40*12)-(Degraus!V37*'Ligações Agregadas'!W40*12)-(Degraus!V38*'Ligações Agregadas'!W40*12)-(Degraus!V39*'Ligações Agregadas'!W40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W40*12*W110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Ligações Agregadas'!W40*12*W111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Ligações Agregadas'!W40*12*W112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Ligações Agregadas'!W40*12*W113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V39*'Ligações Agregadas'!W40*12*W114","v":638582.57823100779},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X115*(X40-(Degraus!W35*'Ligações Agregadas'!X40*12)-(Degraus!W36*'Ligações Agregadas'!X40*12)-(Degraus!W37*'Ligações Agregadas'!X40*12)-(Degraus!W38*'Ligações Agregadas'!X40*12)-(Degraus!W39*'Ligações Agregadas'!X40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X40*12*X110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Ligações Agregadas'!X40*12*X111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Ligações Agregadas'!X40*12*X112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Ligações Agregadas'!X40*12*X113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W39*'Ligações Agregadas'!X40*12*X114","v":342687.79080700368},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y115*(Y40-(Degraus!X35*'Ligações Agregadas'!Y40*12)-(Degraus!X36*'Ligações Agregadas'!Y40*12)-(Degraus!X37*'Ligações Agregadas'!Y40*12)-(Degraus!X38*'Ligações Agregadas'!Y40*12)-(Degraus!X39*'Ligações Agregadas'!Y40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y40*12*Y110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Ligações Agregadas'!Y40*12*Y111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Ligações Agregadas'!Y40*12*Y112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Ligações Agregadas'!Y40*12*Y113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X39*'Ligações Agregadas'!Y40*12*Y114","v":357620.69315318362},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z115*(Z40-(Degraus!Y35*'Ligações Agregadas'!Z40*12)-(Degraus!Y36*'Ligações Agregadas'!Z40*12)-(Degraus!Y37*'Ligações Agregadas'!Z40*12)-(Degraus!Y38*'Ligações Agregadas'!Z40*12)-(Degraus!Y39*'Ligações Agregadas'!Z40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z40*12*Z110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Ligações Agregadas'!Z40*12*Z111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Ligações Agregadas'!Z40*12*Z112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Ligações Agregadas'!Z40*12*Z113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y39*'Ligações Agregadas'!Z40*12*Z114","v":365934.63333269279},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA115*(AA40-(Degraus!Z35*'Ligações Agregadas'!AA40*12)-(Degraus!Z36*'Ligações Agregadas'!AA40*12)-(Degraus!Z37*'Ligações Agregadas'!AA40*12)-(Degraus!Z38*'Ligações Agregadas'!AA40*12)-(Degraus!Z39*'Ligações Agregadas'!AA40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA40*12*AA110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Ligações Agregadas'!AA40*12*AA111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Ligações Agregadas'!AA40*12*AA112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Ligações Agregadas'!AA40*12*AA113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z39*'Ligações Agregadas'!AA40*12*AA114","v":373897.74614196469},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB115*(AB40-(Degraus!AA35*'Ligações Agregadas'!AB40*12)-(Degraus!AA36*'Ligações Agregadas'!AB40*12)-(Degraus!AA37*'Ligações Agregadas'!AB40*12)-(Degraus!AA38*'Ligações Agregadas'!AB40*12)-(Degraus!AA39*'Ligações Agregadas'!AB40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB40*12*AB110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Ligações Agregadas'!AB40*12*AB111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Ligações Agregadas'!AB40*12*AB112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Ligações Agregadas'!AB40*12*AB113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA39*'Ligações Agregadas'!AB40*12*AB114","v":412115.97080694156},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC115*(AC40-(Degraus!AB35*'Ligações Agregadas'!AC40*12)-(Degraus!AB36*'Ligações Agregadas'!AC40*12)-(Degraus!AB37*'Ligações Agregadas'!AC40*12)-(Degraus!AB38*'Ligações Agregadas'!AC40*12)-(Degraus!AB39*'Ligações Agregadas'!AC40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC40*12*AC110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Ligações Agregadas'!AC40*12*AC111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Ligações Agregadas'!AC40*12*AC112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Ligações Agregadas'!AC40*12*AC113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB39*'Ligações Agregadas'!AC40*12*AC114","v":430075.59180410224},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD115*(AD40-(Degraus!AC35*'Ligações Agregadas'!AD40*12)-(Degraus!AC36*'Ligações Agregadas'!AD40*12)-(Degraus!AC37*'Ligações Agregadas'!AD40*12)-(Degraus!AC38*'Ligações Agregadas'!AD40*12)-(Degraus!AC39*'Ligações Agregadas'!AD40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD40*12*AD110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Ligações Agregadas'!AD40*12*AD111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Ligações Agregadas'!AD40*12*AD112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Ligações Agregadas'!AD40*12*AD113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC39*'Ligações Agregadas'!AD40*12*AD114","v":440074.93958971772},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE115*(AE40-(Degraus!AD35*'Ligações Agregadas'!AE40*12)-(Degraus!AD36*'Ligações Agregadas'!AE40*12)-(Degraus!AD37*'Ligações Agregadas'!AE40*12)-(Degraus!AD38*'Ligações Agregadas'!AE40*12)-(Degraus!AD39*'Ligações Agregadas'!AE40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE40*12*AE110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Ligações Agregadas'!AE40*12*AE111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Ligações Agregadas'!AE40*12*AE112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Ligações Agregadas'!AE40*12*AE113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD39*'Ligações Agregadas'!AE40*12*AE114","v":449652.78056446958},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF115*(AF40-(Degraus!AE35*'Ligações Agregadas'!AF40*12)-(Degraus!AE36*'Ligações Agregadas'!AF40*12)-(Degraus!AE37*'Ligações Agregadas'!AF40*12)-(Degraus!AE38*'Ligações Agregadas'!AF40*12)-(Degraus!AE39*'Ligações Agregadas'!AF40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF40*12*AF110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Ligações Agregadas'!AF40*12*AF111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Ligações Agregadas'!AF40*12*AF112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Ligações Agregadas'!AF40*12*AF113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE39*'Ligações Agregadas'!AF40*12*AF114","v":240483.71535103078},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG115*(AG40-(Degraus!AF35*'Ligações Agregadas'!AG40*12)-(Degraus!AF36*'Ligações Agregadas'!AG40*12)-(Degraus!AF37*'Ligações Agregadas'!AG40*12)-(Degraus!AF38*'Ligações Agregadas'!AG40*12)-(Degraus!AF39*'Ligações Agregadas'!AG40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG40*12*AG110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Ligações Agregadas'!AG40*12*AG111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Ligações Agregadas'!AG40*12*AG112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Ligações Agregadas'!AG40*12*AG113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF39*'Ligações Agregadas'!AG40*12*AG114","v":250964.19077465095},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH115*(AH40-(Degraus!AG35*'Ligações Agregadas'!AH40*12)-(Degraus!AG36*'Ligações Agregadas'!AH40*12)-(Degraus!AG37*'Ligações Agregadas'!AH40*12)-(Degraus!AG38*'Ligações Agregadas'!AH40*12)-(Degraus!AG39*'Ligações Agregadas'!AH40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH40*12*AH110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Ligações Agregadas'!AH40*12*AH111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Ligações Agregadas'!AH40*12*AH112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Ligações Agregadas'!AH40*12*AH113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG39*'Ligações Agregadas'!AH40*12*AH114","v":256799.47438973514},{"$f":"VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI115*(AI40-(Degraus!AH35*'Ligações Agregadas'!AI40*12)-(Degraus!AH36*'Ligações Agregadas'!AI40*12)-(Degraus!AH37*'Ligações Agregadas'!AI40*12)-(Degraus!AH38*'Ligações Agregadas'!AI40*12)-(Degraus!AH39*'Ligações Agregadas'!AI40*12))+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI40*12*AI110+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Ligações Agregadas'!AI40*12*AI111+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Ligações Agregadas'!AI40*12*AI112+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Ligações Agregadas'!AI40*12*AI113+VLOOKUP('Volumes Agregados L'!$B190,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH39*'Ligações Agregadas'!AI40*12*AI114","v":262388.92150092463},null,424778913.67426574]
[null,"PODER PUBLICO",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D116*(D41-(Degraus!C35*'Ligações Agregadas'!D41*12)-(Degraus!C36*'Ligações Agregadas'!D41*12)-(Degraus!C37*'Ligações Agregadas'!D41*12)-(Degraus!C38*'Ligações Agregadas'!D41*12)-(Degraus!C39*'Ligações Agregadas'!D41*12)-(Degraus!C40*'Ligações Agregadas'!D41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D41*12*D110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Ligações Agregadas'!D41*12*D111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Ligações Agregadas'!D41*12*D112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Ligações Agregadas'!D41*12*D113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C39*'Ligações Agregadas'!D41*12*D114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C40*'Ligações Agregadas'!D41*12*D115","v":36379999.061269924},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E116*(E41-(Degraus!D35*'Ligações Agregadas'!E41*12)-(Degraus!D36*'Ligações Agregadas'!E41*12)-(Degraus!D37*'Ligações Agregadas'!E41*12)-(Degraus!D38*'Ligações Agregadas'!E41*12)-(Degraus!D39*'Ligações Agregadas'!E41*12)-(Degraus!D40*'Ligações Agregadas'!E41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E41*12*E110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Ligações Agregadas'!E41*12*E111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Ligações Agregadas'!E41*12*E112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Ligações Agregadas'!E41*12*E113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D39*'Ligações Agregadas'!E41*12*E114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D40*'Ligações Agregadas'!E41*12*E115","v":37976658.29673551},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F116*(F41-(Degraus!E35*'Ligações Agregadas'!F41*12)-(Degraus!E36*'Ligações Agregadas'!F41*12)-(Degraus!E37*'Ligações Agregadas'!F41*12)-(Degraus!E38*'Ligações Agregadas'!F41*12)-(Degraus!E39*'Ligações Agregadas'!F41*12)-(Degraus!E40*'Ligações Agregadas'!F41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F41*12*F110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Ligações Agregadas'!F41*12*F111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Ligações Agregadas'!F41*12*F112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Ligações Agregadas'!F41*12*F113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E39*'Ligações Agregadas'!F41*12*F114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E40*'Ligações Agregadas'!F41*12*F115","v":38867935.62322136},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G116*(G41-(Degraus!F35*'Ligações Agregadas'!G41*12)-(Degraus!F36*'Ligações Agregadas'!G41*12)-(Degraus!F37*'Ligações Agregadas'!G41*12)-(Degraus!F38*'Ligações Agregadas'!G41*12)-(Degraus!F39*'Ligações Agregadas'!G41*12)-(Degraus!F40*'Ligações Agregadas'!G41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G41*12*G110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Ligações Agregadas'!G41*12*G111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Ligações Agregadas'!G41*12*G112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Ligações Agregadas'!G41*12*G113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F39*'Ligações Agregadas'!G41*12*G114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F40*'Ligações Agregadas'!G41*12*G115","v":39725373.501452997},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H116*(H41-(Degraus!G35*'Ligações Agregadas'!H41*12)-(Degraus!G36*'Ligações Agregadas'!H41*12)-(Degraus!G37*'Ligações Agregadas'!H41*12)-(Degraus!G38*'Ligações Agregadas'!H41*12)-(Degraus!G39*'Ligações Agregadas'!H41*12)-(Degraus!G40*'Ligações Agregadas'!H41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H41*12*H110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Ligações Agregadas'!H41*12*H111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Ligações Agregadas'!H41*12*H112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Ligações Agregadas'!H41*12*H113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G39*'Ligações Agregadas'!H41*12*H114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G40*'Ligações Agregadas'!H41*12*H115","v":21131699.496533342},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I116*(I41-(Degraus!H35*'Ligações Agregadas'!I41*12)-(Degraus!H36*'Ligações Agregadas'!I41*12)-(Degraus!H37*'Ligações Agregadas'!I41*12)-(Degraus!H38*'Ligações Agregadas'!I41*12)-(Degraus!H39*'Ligações Agregadas'!I41*12)-(Degraus!H40*'Ligações Agregadas'!I41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I41*12*I110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Ligações Agregadas'!I41*12*I111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Ligações Agregadas'!I41*12*I112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Ligações Agregadas'!I41*12*I113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H39*'Ligações Agregadas'!I41*12*I114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H40*'Ligações Agregadas'!I41*12*I115","v":22059181.31714721},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J116*(J41-(Degraus!I35*'Ligações Agregadas'!J41*12)-(Degraus!I36*'Ligações Agregadas'!J41*12)-(Degraus!I37*'Ligações Agregadas'!J41*12)-(Degraus!I38*'Ligações Agregadas'!J41*12)-(Degraus!I39*'Ligações Agregadas'!J41*12)-(Degraus!I40*'Ligações Agregadas'!J41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J41*12*J110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Ligações Agregadas'!J41*12*J111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Ligações Agregadas'!J41*12*J112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Ligações Agregadas'!J41*12*J113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I39*'Ligações Agregadas'!J41*12*J114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I40*'Ligações Agregadas'!J41*12*J115","v":22576923.849256739},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K116*(K41-(Degraus!J35*'Ligações Agregadas'!K41*12)-(Degraus!J36*'Ligações Agregadas'!K41*12)-(Degraus!J37*'Ligações Agregadas'!K41*12)-(Degraus!J38*'Ligações Agregadas'!K41*12)-(Degraus!J39*'Ligações Agregadas'!K41*12)-(Degraus!J40*'Ligações Agregadas'!K41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K41*12*K110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Ligações Agregadas'!K41*12*K111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Ligações Agregadas'!K41*12*K112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Ligações Agregadas'!K41*12*K113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J39*'Ligações Agregadas'!K41*12*K114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J40*'Ligações Agregadas'!K41*12*K115","v":23075024.087354794},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L116*(L41-(Degraus!K35*'Ligações Agregadas'!L41*12)-(Degraus!K36*'Ligações Agregadas'!L41*12)-(Degraus!K37*'Ligações Agregadas'!L41*12)-(Degraus!K38*'Ligações Agregadas'!L41*12)-(Degraus!K39*'Ligações Agregadas'!L41*12)-(Degraus!K40*'Ligações Agregadas'!L41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L41*12*L110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Ligações Agregadas'!L41*12*L111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Ligações Agregadas'!L41*12*L112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Ligações Agregadas'!L41*12*L113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K39*'Ligações Agregadas'!L41*12*L114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K40*'Ligações Agregadas'!L41*12*L115","v":9565214.359924227},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M116*(M41-(Degraus!L35*'Ligações Agregadas'!M41*12)-(Degraus!L36*'Ligações Agregadas'!M41*12)-(Degraus!L37*'Ligações Agregadas'!M41*12)-(Degraus!L38*'Ligações Agregadas'!M41*12)-(Degraus!L39*'Ligações Agregadas'!M41*12)-(Degraus!L40*'Ligações Agregadas'!M41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M41*12*M110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Ligações Agregadas'!M41*12*M111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Ligações Agregadas'!M41*12*M112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Ligações Agregadas'!M41*12*M113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L39*'Ligações Agregadas'!M41*12*M114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L40*'Ligações Agregadas'!M41*12*M115","v":9985039.5579303093},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N116*(N41-(Degraus!M35*'Ligações Agregadas'!N41*12)-(Degraus!M36*'Ligações Agregadas'!N41*12)-(Degraus!M37*'Ligações Agregadas'!N41*12)-(Degraus!M38*'Ligações Agregadas'!N41*12)-(Degraus!M39*'Ligações Agregadas'!N41*12)-(Degraus!M40*'Ligações Agregadas'!N41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N41*12*N110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Ligações Agregadas'!N41*12*N111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Ligações Agregadas'!N41*12*N112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Ligações Agregadas'!N41*12*N113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M39*'Ligações Agregadas'!N41*12*N114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M40*'Ligações Agregadas'!N41*12*N115","v":10219396.577252766},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O116*(O41-(Degraus!N35*'Ligações Agregadas'!O41*12)-(Degraus!N36*'Ligações Agregadas'!O41*12)-(Degraus!N37*'Ligações Agregadas'!O41*12)-(Degraus!N38*'Ligações Agregadas'!O41*12)-(Degraus!N39*'Ligações Agregadas'!O41*12)-(Degraus!N40*'Ligações Agregadas'!O41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O41*12*O110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Ligações Agregadas'!O41*12*O111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Ligações Agregadas'!O41*12*O112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Ligações Agregadas'!O41*12*O113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N39*'Ligações Agregadas'!O41*12*O114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N40*'Ligações Agregadas'!O41*12*O115","v":10444863.372801207},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P116*(P41-(Degraus!O35*'Ligações Agregadas'!P41*12)-(Degraus!O36*'Ligações Agregadas'!P41*12)-(Degraus!O37*'Ligações Agregadas'!P41*12)-(Degraus!O38*'Ligações Agregadas'!P41*12)-(Degraus!O39*'Ligações Agregadas'!P41*12)-(Degraus!O40*'Ligações Agregadas'!P41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P41*12*P110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Ligações Agregadas'!P41*12*P111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Ligações Agregadas'!P41*12*P112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Ligações Agregadas'!P41*12*P113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O39*'Ligações Agregadas'!P41*12*P114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O40*'Ligações Agregadas'!P41*12*P115","v":8131360.7204858009},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q116*(Q41-(Degraus!P35*'Ligações Agregadas'!Q41*12)-(Degraus!P36*'Ligações Agregadas'!Q41*12)-(Degraus!P37*'Ligações Agregadas'!Q41*12)-(Degraus!P38*'Ligações Agregadas'!Q41*12)-(Degraus!P39*'Ligações Agregadas'!Q41*12)-(Degraus!P40*'Ligações Agregadas'!Q41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q41*12*Q110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Ligações Agregadas'!Q41*12*Q111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Ligações Agregadas'!Q41*12*Q112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Ligações Agregadas'!Q41*12*Q113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P39*'Ligações Agregadas'!Q41*12*Q114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P40*'Ligações Agregadas'!Q41*12*Q115","v":8488260.5672810059},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R116*(R41-(Degraus!Q35*'Ligações Agregadas'!R41*12)-(Degraus!Q36*'Ligações Agregadas'!R41*12)-(Degraus!Q37*'Ligações Agregadas'!R41*12)-(Degraus!Q38*'Ligações Agregadas'!R41*12)-(Degraus!Q39*'Ligações Agregadas'!R41*12)-(Degraus!Q40*'Ligações Agregadas'!R41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R41*12*R110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Ligações Agregadas'!R41*12*R111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Ligações Agregadas'!R41*12*R112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Ligações Agregadas'!R41*12*R113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q39*'Ligações Agregadas'!R41*12*R114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q40*'Ligações Agregadas'!R41*12*R115","v":8687492.6306869388},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S116*(S41-(Degraus!R35*'Ligações Agregadas'!S41*12)-(Degraus!R36*'Ligações Agregadas'!S41*12)-(Degraus!R37*'Ligações Agregadas'!S41*12)-(Degraus!R38*'Ligações Agregadas'!S41*12)-(Degraus!R39*'Ligações Agregadas'!S41*12)-(Degraus!R40*'Ligações Agregadas'!S41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S41*12*S110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Ligações Agregadas'!S41*12*S111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Ligações Agregadas'!S41*12*S112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Ligações Agregadas'!S41*12*S113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R39*'Ligações Agregadas'!S41*12*S114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R40*'Ligações Agregadas'!S41*12*S115","v":8879169.4390019886},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T116*(T41-(Degraus!S35*'Ligações Agregadas'!T41*12)-(Degraus!S36*'Ligações Agregadas'!T41*12)-(Degraus!S37*'Ligações Agregadas'!T41*12)-(Degraus!S38*'Ligações Agregadas'!T41*12)-(Degraus!S39*'Ligações Agregadas'!T41*12)-(Degraus!S40*'Ligações Agregadas'!T41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T41*12*T110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Ligações Agregadas'!T41*12*T111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Ligações Agregadas'!T41*12*T112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Ligações Agregadas'!T41*12*T113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S39*'Ligações Agregadas'!T41*12*T114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S40*'Ligações Agregadas'!T41*12*T115","v":391540.8939101639},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U116*(U41-(Degraus!T35*'Ligações Agregadas'!U41*12)-(Degraus!T36*'Ligações Agregadas'!U41*12)-(Degraus!T37*'Ligações Agregadas'!U41*12)-(Degraus!T38*'Ligações Agregadas'!U41*12)-(Degraus!T39*'Ligações Agregadas'!U41*12)-(Degraus!T40*'Ligações Agregadas'!U41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U41*12*U110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Ligações Agregadas'!U41*12*U111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Ligações Agregadas'!U41*12*U112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Ligações Agregadas'!U41*12*U113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T39*'Ligações Agregadas'!U41*12*U114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T40*'Ligações Agregadas'!U41*12*U115","v":408724.66229077277},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V116*(V41-(Degraus!U35*'Ligações Agregadas'!V41*12)-(Degraus!U36*'Ligações Agregadas'!V41*12)-(Degraus!U37*'Ligações Agregadas'!V41*12)-(Degraus!U38*'Ligações Agregadas'!V41*12)-(Degraus!U39*'Ligações Agregadas'!V41*12)-(Degraus!U40*'Ligações Agregadas'!V41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V41*12*V110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Ligações Agregadas'!V41*12*V111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Ligações Agregadas'!V41*12*V112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Ligações Agregadas'!V41*12*V113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U39*'Ligações Agregadas'!V41*12*V114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U40*'Ligações Agregadas'!V41*12*V115","v":418316.81343954359},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W116*(W41-(Degraus!V35*'Ligações Agregadas'!W41*12)-(Degraus!V36*'Ligações Agregadas'!W41*12)-(Degraus!V37*'Ligações Agregadas'!W41*12)-(Degraus!V38*'Ligações Agregadas'!W41*12)-(Degraus!V39*'Ligações Agregadas'!W41*12)-(Degraus!V40*'Ligações Agregadas'!W41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W41*12*W110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Ligações Agregadas'!W41*12*W111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Ligações Agregadas'!W41*12*W112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Ligações Agregadas'!W41*12*W113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V39*'Ligações Agregadas'!W41*12*W114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V40*'Ligações Agregadas'!W41*12*W115","v":427544.66845640261},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X116*(X41-(Degraus!W35*'Ligações Agregadas'!X41*12)-(Degraus!W36*'Ligações Agregadas'!X41*12)-(Degraus!W37*'Ligações Agregadas'!X41*12)-(Degraus!W38*'Ligações Agregadas'!X41*12)-(Degraus!W39*'Ligações Agregadas'!X41*12)-(Degraus!W40*'Ligações Agregadas'!X41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X41*12*X110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Ligações Agregadas'!X41*12*X111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Ligações Agregadas'!X41*12*X112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Ligações Agregadas'!X41*12*X113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W39*'Ligações Agregadas'!X41*12*X114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W40*'Ligações Agregadas'!X41*12*X115","v":256171.54878247503},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y116*(Y41-(Degraus!X35*'Ligações Agregadas'!Y41*12)-(Degraus!X36*'Ligações Agregadas'!Y41*12)-(Degraus!X37*'Ligações Agregadas'!Y41*12)-(Degraus!X38*'Ligações Agregadas'!Y41*12)-(Degraus!X39*'Ligações Agregadas'!Y41*12)-(Degraus!X40*'Ligações Agregadas'!Y41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y41*12*Y110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Ligações Agregadas'!Y41*12*Y111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Ligações Agregadas'!Y41*12*Y112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Ligações Agregadas'!Y41*12*Y113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X39*'Ligações Agregadas'!Y41*12*Y114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X40*'Ligações Agregadas'!Y41*12*Y115","v":267412.83513229259},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z116*(Z41-(Degraus!Y35*'Ligações Agregadas'!Z41*12)-(Degraus!Y36*'Ligações Agregadas'!Z41*12)-(Degraus!Y37*'Ligações Agregadas'!Z41*12)-(Degraus!Y38*'Ligações Agregadas'!Z41*12)-(Degraus!Y39*'Ligações Agregadas'!Z41*12)-(Degraus!Y40*'Ligações Agregadas'!Z41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z41*12*Z110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Ligações Agregadas'!Z41*12*Z111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Ligações Agregadas'!Z41*12*Z112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Ligações Agregadas'!Z41*12*Z113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y39*'Ligações Agregadas'!Z41*12*Z114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y40*'Ligações Agregadas'!Z41*12*Z115","v":273687.53736577521},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA116*(AA41-(Degraus!Z35*'Ligações Agregadas'!AA41*12)-(Degraus!Z36*'Ligações Agregadas'!AA41*12)-(Degraus!Z37*'Ligações Agregadas'!AA41*12)-(Degraus!Z38*'Ligações Agregadas'!AA41*12)-(Degraus!Z39*'Ligações Agregadas'!AA41*12)-(Degraus!Z40*'Ligações Agregadas'!AA41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA41*12*AA110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Ligações Agregadas'!AA41*12*AA111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Ligações Agregadas'!AA41*12*AA112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Ligações Agregadas'!AA41*12*AA113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z39*'Ligações Agregadas'!AA41*12*AA114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z40*'Ligações Agregadas'!AA41*12*AA115","v":279723.45802761323},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB116*(AB41-(Degraus!AA35*'Ligações Agregadas'!AB41*12)-(Degraus!AA36*'Ligações Agregadas'!AB41*12)-(Degraus!AA37*'Ligações Agregadas'!AB41*12)-(Degraus!AA38*'Ligações Agregadas'!AB41*12)-(Degraus!AA39*'Ligações Agregadas'!AB41*12)-(Degraus!AA40*'Ligações Agregadas'!AB41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB41*12*AB110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Ligações Agregadas'!AB41*12*AB111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Ligações Agregadas'!AB41*12*AB112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Ligações Agregadas'!AB41*12*AB113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA39*'Ligações Agregadas'!AB41*12*AB114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA40*'Ligações Agregadas'!AB41*12*AB115","v":352293.09150118288},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC116*(AC41-(Degraus!AB35*'Ligações Agregadas'!AC41*12)-(Degraus!AB36*'Ligações Agregadas'!AC41*12)-(Degraus!AB37*'Ligações Agregadas'!AC41*12)-(Degraus!AB38*'Ligações Agregadas'!AC41*12)-(Degraus!AB39*'Ligações Agregadas'!AC41*12)-(Degraus!AB40*'Ligações Agregadas'!AC41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC41*12*AC110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Ligações Agregadas'!AC41*12*AC111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Ligações Agregadas'!AC41*12*AC112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Ligações Agregadas'!AC41*12*AC113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB39*'Ligações Agregadas'!AC41*12*AC114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB40*'Ligações Agregadas'!AC41*12*AC115","v":367751.94844520156},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD116*(AD41-(Degraus!AC35*'Ligações Agregadas'!AD41*12)-(Degraus!AC36*'Ligações Agregadas'!AD41*12)-(Degraus!AC37*'Ligações Agregadas'!AD41*12)-(Degraus!AC38*'Ligações Agregadas'!AD41*12)-(Degraus!AC39*'Ligações Agregadas'!AD41*12)-(Degraus!AC40*'Ligações Agregadas'!AD41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD41*12*AD110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Ligações Agregadas'!AD41*12*AD111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Ligações Agregadas'!AD41*12*AD112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Ligações Agregadas'!AD41*12*AD113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC39*'Ligações Agregadas'!AD41*12*AD114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC40*'Ligações Agregadas'!AD41*12*AD115","v":376380.74359727005},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE116*(AE41-(Degraus!AD35*'Ligações Agregadas'!AE41*12)-(Degraus!AD36*'Ligações Agregadas'!AE41*12)-(Degraus!AD37*'Ligações Agregadas'!AE41*12)-(Degraus!AD38*'Ligações Agregadas'!AE41*12)-(Degraus!AD39*'Ligações Agregadas'!AE41*12)-(Degraus!AD40*'Ligações Agregadas'!AE41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE41*12*AE110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Ligações Agregadas'!AE41*12*AE111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Ligações Agregadas'!AE41*12*AE112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Ligações Agregadas'!AE41*12*AE113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD39*'Ligações Agregadas'!AE41*12*AE114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD40*'Ligações Agregadas'!AE41*12*AE115","v":384681.03429942043},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF116*(AF41-(Degraus!AE35*'Ligações Agregadas'!AF41*12)-(Degraus!AE36*'Ligações Agregadas'!AF41*12)-(Degraus!AE37*'Ligações Agregadas'!AF41*12)-(Degraus!AE38*'Ligações Agregadas'!AF41*12)-(Degraus!AE39*'Ligações Agregadas'!AF41*12)-(Degraus!AE40*'Ligações Agregadas'!AF41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF41*12*AF110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Ligações Agregadas'!AF41*12*AF111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Ligações Agregadas'!AF41*12*AF112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Ligações Agregadas'!AF41*12*AF113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE39*'Ligações Agregadas'!AF41*12*AF114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE40*'Ligações Agregadas'!AF41*12*AF115","v":217187.52670908713},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG116*(AG41-(Degraus!AF35*'Ligações Agregadas'!AG41*12)-(Degraus!AF36*'Ligações Agregadas'!AG41*12)-(Degraus!AF37*'Ligações Agregadas'!AG41*12)-(Degraus!AF38*'Ligações Agregadas'!AG41*12)-(Degraus!AF39*'Ligações Agregadas'!AG41*12)-(Degraus!AF40*'Ligações Agregadas'!AG41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG41*12*AG110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Ligações Agregadas'!AG41*12*AG111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Ligações Agregadas'!AG41*12*AG112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Ligações Agregadas'!AG41*12*AG113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF39*'Ligações Agregadas'!AG41*12*AG114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF40*'Ligações Agregadas'!AG41*12*AG115","v":226718.02313972163},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH116*(AH41-(Degraus!AG35*'Ligações Agregadas'!AH41*12)-(Degraus!AG36*'Ligações Agregadas'!AH41*12)-(Degraus!AG37*'Ligações Agregadas'!AH41*12)-(Degraus!AG38*'Ligações Agregadas'!AH41*12)-(Degraus!AG39*'Ligações Agregadas'!AH41*12)-(Degraus!AG40*'Ligações Agregadas'!AH41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH41*12*AH110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Ligações Agregadas'!AH41*12*AH111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Ligações Agregadas'!AH41*12*AH112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Ligações Agregadas'!AH41*12*AH113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG39*'Ligações Agregadas'!AH41*12*AH114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG40*'Ligações Agregadas'!AH41*12*AH115","v":232037.77041843592},{"$f":"VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI116*(AI41-(Degraus!AH35*'Ligações Agregadas'!AI41*12)-(Degraus!AH36*'Ligações Agregadas'!AI41*12)-(Degraus!AH37*'Ligações Agregadas'!AI41*12)-(Degraus!AH38*'Ligações Agregadas'!AI41*12)-(Degraus!AH39*'Ligações Agregadas'!AI41*12)-(Degraus!AH40*'Ligações Agregadas'!AI41*12))+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI41*12*AI110+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Ligações Agregadas'!AI41*12*AI111+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Ligações Agregadas'!AI41*12*AI112+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Ligações Agregadas'!AI41*12*AI113+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH39*'Ligações Agregadas'!AI41*12*AI114+VLOOKUP('Volumes Agregados L'!$B191,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH40*'Ligações Agregadas'!AI41*12*AI115","v":237155.04435836888},null,321310920.05820978]
[null,"PODER PUBLICO",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D117*(D42-(Degraus!C35*'Ligações Agregadas'!D42*12)-(Degraus!C36*'Ligações Agregadas'!D42*12)-(Degraus!C37*'Ligações Agregadas'!D42*12)-(Degraus!C38*'Ligações Agregadas'!D42*12)-(Degraus!C39*'Ligações Agregadas'!D42*12)-(Degraus!C40*'Ligações Agregadas'!D42*12)-(Degraus!C41*'Ligações Agregadas'!D42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C35*'Ligações Agregadas'!D42*12*D110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C36*'Ligações Agregadas'!D42*12*D111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C37*'Ligações Agregadas'!D42*12*D112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C38*'Ligações Agregadas'!D42*12*D113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C39*'Ligações Agregadas'!D42*12*D114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C40*'Ligações Agregadas'!D42*12*D115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C41*'Ligações Agregadas'!D42*12*D116","v":46445961.122128189},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E117*(E42-(Degraus!D35*'Ligações Agregadas'!E42*12)-(Degraus!D36*'Ligações Agregadas'!E42*12)-(Degraus!D37*'Ligações Agregadas'!E42*12)-(Degraus!D38*'Ligações Agregadas'!E42*12)-(Degraus!D39*'Ligações Agregadas'!E42*12)-(Degraus!D40*'Ligações Agregadas'!E42*12)-(Degraus!D41*'Ligações Agregadas'!E42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D35*'Ligações Agregadas'!E42*12*E110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D36*'Ligações Agregadas'!E42*12*E111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D37*'Ligações Agregadas'!E42*12*E112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D38*'Ligações Agregadas'!E42*12*E113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D39*'Ligações Agregadas'!E42*12*E114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D40*'Ligações Agregadas'!E42*12*E115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D41*'Ligações Agregadas'!E42*12*E116","v":48487673.751205772},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F117*(F42-(Degraus!E35*'Ligações Agregadas'!F42*12)-(Degraus!E36*'Ligações Agregadas'!F42*12)-(Degraus!E37*'Ligações Agregadas'!F42*12)-(Degraus!E38*'Ligações Agregadas'!F42*12)-(Degraus!E39*'Ligações Agregadas'!F42*12)-(Degraus!E40*'Ligações Agregadas'!F42*12)-(Degraus!E41*'Ligações Agregadas'!F42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E35*'Ligações Agregadas'!F42*12*F110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E36*'Ligações Agregadas'!F42*12*F111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E37*'Ligações Agregadas'!F42*12*F112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E38*'Ligações Agregadas'!F42*12*F113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E39*'Ligações Agregadas'!F42*12*F114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E40*'Ligações Agregadas'!F42*12*F115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E41*'Ligações Agregadas'!F42*12*F116","v":49628052.933137916},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G117*(G42-(Degraus!F35*'Ligações Agregadas'!G42*12)-(Degraus!F36*'Ligações Agregadas'!G42*12)-(Degraus!F37*'Ligações Agregadas'!G42*12)-(Degraus!F38*'Ligações Agregadas'!G42*12)-(Degraus!F39*'Ligações Agregadas'!G42*12)-(Degraus!F40*'Ligações Agregadas'!G42*12)-(Degraus!F41*'Ligações Agregadas'!G42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F35*'Ligações Agregadas'!G42*12*G110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F36*'Ligações Agregadas'!G42*12*G111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F37*'Ligações Agregadas'!G42*12*G112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F38*'Ligações Agregadas'!G42*12*G113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F39*'Ligações Agregadas'!G42*12*G114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F40*'Ligações Agregadas'!G42*12*G115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F41*'Ligações Agregadas'!G42*12*G116","v":50726210.133969061},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H117*(H42-(Degraus!G35*'Ligações Agregadas'!H42*12)-(Degraus!G36*'Ligações Agregadas'!H42*12)-(Degraus!G37*'Ligações Agregadas'!H42*12)-(Degraus!G38*'Ligações Agregadas'!H42*12)-(Degraus!G39*'Ligações Agregadas'!H42*12)-(Degraus!G40*'Ligações Agregadas'!H42*12)-(Degraus!G41*'Ligações Agregadas'!H42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G35*'Ligações Agregadas'!H42*12*H110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G36*'Ligações Agregadas'!H42*12*H111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G37*'Ligações Agregadas'!H42*12*H112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G38*'Ligações Agregadas'!H42*12*H113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G39*'Ligações Agregadas'!H42*12*H114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G40*'Ligações Agregadas'!H42*12*H115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G41*'Ligações Agregadas'!H42*12*H116","v":37523450.726359852},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I117*(I42-(Degraus!H35*'Ligações Agregadas'!I42*12)-(Degraus!H36*'Ligações Agregadas'!I42*12)-(Degraus!H37*'Ligações Agregadas'!I42*12)-(Degraus!H38*'Ligações Agregadas'!I42*12)-(Degraus!H39*'Ligações Agregadas'!I42*12)-(Degraus!H40*'Ligações Agregadas'!I42*12)-(Degraus!H41*'Ligações Agregadas'!I42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H35*'Ligações Agregadas'!I42*12*I110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H36*'Ligações Agregadas'!I42*12*I111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H37*'Ligações Agregadas'!I42*12*I112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H38*'Ligações Agregadas'!I42*12*I113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H39*'Ligações Agregadas'!I42*12*I114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H40*'Ligações Agregadas'!I42*12*I115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H41*'Ligações Agregadas'!I42*12*I116","v":39172939.938272856},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J117*(J42-(Degraus!I35*'Ligações Agregadas'!J42*12)-(Degraus!I36*'Ligações Agregadas'!J42*12)-(Degraus!I37*'Ligações Agregadas'!J42*12)-(Degraus!I38*'Ligações Agregadas'!J42*12)-(Degraus!I39*'Ligações Agregadas'!J42*12)-(Degraus!I40*'Ligações Agregadas'!J42*12)-(Degraus!I41*'Ligações Agregadas'!J42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I35*'Ligações Agregadas'!J42*12*J110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I36*'Ligações Agregadas'!J42*12*J111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I37*'Ligações Agregadas'!J42*12*J112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I38*'Ligações Agregadas'!J42*12*J113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I39*'Ligações Agregadas'!J42*12*J114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I40*'Ligações Agregadas'!J42*12*J115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I41*'Ligações Agregadas'!J42*12*J116","v":40094246.496269941},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K117*(K42-(Degraus!J35*'Ligações Agregadas'!K42*12)-(Degraus!J36*'Ligações Agregadas'!K42*12)-(Degraus!J37*'Ligações Agregadas'!K42*12)-(Degraus!J38*'Ligações Agregadas'!K42*12)-(Degraus!J39*'Ligações Agregadas'!K42*12)-(Degraus!J40*'Ligações Agregadas'!K42*12)-(Degraus!J41*'Ligações Agregadas'!K42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J35*'Ligações Agregadas'!K42*12*K110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J36*'Ligações Agregadas'!K42*12*K111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J37*'Ligações Agregadas'!K42*12*K112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J38*'Ligações Agregadas'!K42*12*K113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J39*'Ligações Agregadas'!K42*12*K114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J40*'Ligações Agregadas'!K42*12*K115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J41*'Ligações Agregadas'!K42*12*K116","v":40981442.190327004},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L117*(L42-(Degraus!K35*'Ligações Agregadas'!L42*12)-(Degraus!K36*'Ligações Agregadas'!L42*12)-(Degraus!K37*'Ligações Agregadas'!L42*12)-(Degraus!K38*'Ligações Agregadas'!L42*12)-(Degraus!K39*'Ligações Agregadas'!L42*12)-(Degraus!K40*'Ligações Agregadas'!L42*12)-(Degraus!K41*'Ligações Agregadas'!L42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K35*'Ligações Agregadas'!L42*12*L110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K36*'Ligações Agregadas'!L42*12*L111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K37*'Ligações Agregadas'!L42*12*L112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K38*'Ligações Agregadas'!L42*12*L113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K39*'Ligações Agregadas'!L42*12*L114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K40*'Ligações Agregadas'!L42*12*L115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K41*'Ligações Agregadas'!L42*12*L116","v":9825500.4638620261},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M117*(M42-(Degraus!L35*'Ligações Agregadas'!M42*12)-(Degraus!L36*'Ligações Agregadas'!M42*12)-(Degraus!L37*'Ligações Agregadas'!M42*12)-(Degraus!L38*'Ligações Agregadas'!M42*12)-(Degraus!L39*'Ligações Agregadas'!M42*12)-(Degraus!L40*'Ligações Agregadas'!M42*12)-(Degraus!L41*'Ligações Agregadas'!M42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L35*'Ligações Agregadas'!M42*12*M110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L36*'Ligações Agregadas'!M42*12*M111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L37*'Ligações Agregadas'!M42*12*M112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L38*'Ligações Agregadas'!M42*12*M113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L39*'Ligações Agregadas'!M42*12*M114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L40*'Ligações Agregadas'!M42*12*M115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L41*'Ligações Agregadas'!M42*12*M116","v":10257336.732010854},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N117*(N42-(Degraus!M35*'Ligações Agregadas'!N42*12)-(Degraus!M36*'Ligações Agregadas'!N42*12)-(Degraus!M37*'Ligações Agregadas'!N42*12)-(Degraus!M38*'Ligações Agregadas'!N42*12)-(Degraus!M39*'Ligações Agregadas'!N42*12)-(Degraus!M40*'Ligações Agregadas'!N42*12)-(Degraus!M41*'Ligações Agregadas'!N42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M35*'Ligações Agregadas'!N42*12*N110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M36*'Ligações Agregadas'!N42*12*N111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M37*'Ligações Agregadas'!N42*12*N112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M38*'Ligações Agregadas'!N42*12*N113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M39*'Ligações Agregadas'!N42*12*N114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M40*'Ligações Agregadas'!N42*12*N115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M41*'Ligações Agregadas'!N42*12*N116","v":10498518.149148498},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O117*(O42-(Degraus!N35*'Ligações Agregadas'!O42*12)-(Degraus!N36*'Ligações Agregadas'!O42*12)-(Degraus!N37*'Ligações Agregadas'!O42*12)-(Degraus!N38*'Ligações Agregadas'!O42*12)-(Degraus!N39*'Ligações Agregadas'!O42*12)-(Degraus!N40*'Ligações Agregadas'!O42*12)-(Degraus!N41*'Ligações Agregadas'!O42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N35*'Ligações Agregadas'!O42*12*O110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N36*'Ligações Agregadas'!O42*12*O111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N37*'Ligações Agregadas'!O42*12*O112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N38*'Ligações Agregadas'!O42*12*O113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N39*'Ligações Agregadas'!O42*12*O114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N40*'Ligações Agregadas'!O42*12*O115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N41*'Ligações Agregadas'!O42*12*O116","v":10730743.152450301},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P117*(P42-(Degraus!O35*'Ligações Agregadas'!P42*12)-(Degraus!O36*'Ligações Agregadas'!P42*12)-(Degraus!O37*'Ligações Agregadas'!P42*12)-(Degraus!O38*'Ligações Agregadas'!P42*12)-(Degraus!O39*'Ligações Agregadas'!P42*12)-(Degraus!O40*'Ligações Agregadas'!P42*12)-(Degraus!O41*'Ligações Agregadas'!P42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O35*'Ligações Agregadas'!P42*12*P110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O36*'Ligações Agregadas'!P42*12*P111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O37*'Ligações Agregadas'!P42*12*P112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O38*'Ligações Agregadas'!P42*12*P113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O39*'Ligações Agregadas'!P42*12*P114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O40*'Ligações Agregadas'!P42*12*P115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O41*'Ligações Agregadas'!P42*12*P116","v":7015507.8017751398},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q117*(Q42-(Degraus!P35*'Ligações Agregadas'!Q42*12)-(Degraus!P36*'Ligações Agregadas'!Q42*12)-(Degraus!P37*'Ligações Agregadas'!Q42*12)-(Degraus!P38*'Ligações Agregadas'!Q42*12)-(Degraus!P39*'Ligações Agregadas'!Q42*12)-(Degraus!P40*'Ligações Agregadas'!Q42*12)-(Degraus!P41*'Ligações Agregadas'!Q42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P35*'Ligações Agregadas'!Q42*12*Q110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P36*'Ligações Agregadas'!Q42*12*Q111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P37*'Ligações Agregadas'!Q42*12*Q112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P38*'Ligações Agregadas'!Q42*12*Q113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P39*'Ligações Agregadas'!Q42*12*Q114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P40*'Ligações Agregadas'!Q42*12*Q115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P41*'Ligações Agregadas'!Q42*12*Q116","v":7323824.5105199916},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R117*(R42-(Degraus!Q35*'Ligações Agregadas'!R42*12)-(Degraus!Q36*'Ligações Agregadas'!R42*12)-(Degraus!Q37*'Ligações Agregadas'!R42*12)-(Degraus!Q38*'Ligações Agregadas'!R42*12)-(Degraus!Q39*'Ligações Agregadas'!R42*12)-(Degraus!Q40*'Ligações Agregadas'!R42*12)-(Degraus!Q41*'Ligações Agregadas'!R42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q35*'Ligações Agregadas'!R42*12*R110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q36*'Ligações Agregadas'!R42*12*R111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q37*'Ligações Agregadas'!R42*12*R112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q38*'Ligações Agregadas'!R42*12*R113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q39*'Ligações Agregadas'!R42*12*R114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q40*'Ligações Agregadas'!R42*12*R115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q41*'Ligações Agregadas'!R42*12*R116","v":7496016.1836310802},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S117*(S42-(Degraus!R35*'Ligações Agregadas'!S42*12)-(Degraus!R36*'Ligações Agregadas'!S42*12)-(Degraus!R37*'Ligações Agregadas'!S42*12)-(Degraus!R38*'Ligações Agregadas'!S42*12)-(Degraus!R39*'Ligações Agregadas'!S42*12)-(Degraus!R40*'Ligações Agregadas'!S42*12)-(Degraus!R41*'Ligações Agregadas'!S42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R35*'Ligações Agregadas'!S42*12*S110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R36*'Ligações Agregadas'!S42*12*S111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R37*'Ligações Agregadas'!S42*12*S112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R38*'Ligações Agregadas'!S42*12*S113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R39*'Ligações Agregadas'!S42*12*S114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R40*'Ligações Agregadas'!S42*12*S115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R41*'Ligações Agregadas'!S42*12*S116","v":7661807.2558597997},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T117*(T42-(Degraus!S35*'Ligações Agregadas'!T42*12)-(Degraus!S36*'Ligações Agregadas'!T42*12)-(Degraus!S37*'Ligações Agregadas'!T42*12)-(Degraus!S38*'Ligações Agregadas'!T42*12)-(Degraus!S39*'Ligações Agregadas'!T42*12)-(Degraus!S40*'Ligações Agregadas'!T42*12)-(Degraus!S41*'Ligações Agregadas'!T42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S35*'Ligações Agregadas'!T42*12*T110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S36*'Ligações Agregadas'!T42*12*T111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S37*'Ligações Agregadas'!T42*12*T112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S38*'Ligações Agregadas'!T42*12*T113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S39*'Ligações Agregadas'!T42*12*T114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S40*'Ligações Agregadas'!T42*12*T115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S41*'Ligações Agregadas'!T42*12*T116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U117*(U42-(Degraus!T35*'Ligações Agregadas'!U42*12)-(Degraus!T36*'Ligações Agregadas'!U42*12)-(Degraus!T37*'Ligações Agregadas'!U42*12)-(Degraus!T38*'Ligações Agregadas'!U42*12)-(Degraus!T39*'Ligações Agregadas'!U42*12)-(Degraus!T40*'Ligações Agregadas'!U42*12)-(Degraus!T41*'Ligações Agregadas'!U42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T35*'Ligações Agregadas'!U42*12*U110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T36*'Ligações Agregadas'!U42*12*U111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T37*'Ligações Agregadas'!U42*12*U112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T38*'Ligações Agregadas'!U42*12*U113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T39*'Ligações Agregadas'!U42*12*U114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T40*'Ligações Agregadas'!U42*12*U115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T41*'Ligações Agregadas'!U42*12*U116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V117*(V42-(Degraus!U35*'Ligações Agregadas'!V42*12)-(Degraus!U36*'Ligações Agregadas'!V42*12)-(Degraus!U37*'Ligações Agregadas'!V42*12)-(Degraus!U38*'Ligações Agregadas'!V42*12)-(Degraus!U39*'Ligações Agregadas'!V42*12)-(Degraus!U40*'Ligações Agregadas'!V42*12)-(Degraus!U41*'Ligações Agregadas'!V42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U35*'Ligações Agregadas'!V42*12*V110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U36*'Ligações Agregadas'!V42*12*V111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U37*'Ligações Agregadas'!V42*12*V112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U38*'Ligações Agregadas'!V42*12*V113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U39*'Ligações Agregadas'!V42*12*V114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U40*'Ligações Agregadas'!V42*12*V115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U41*'Ligações Agregadas'!V42*12*V116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W117*(W42-(Degraus!V35*'Ligações Agregadas'!W42*12)-(Degraus!V36*'Ligações Agregadas'!W42*12)-(Degraus!V37*'Ligações Agregadas'!W42*12)-(Degraus!V38*'Ligações Agregadas'!W42*12)-(Degraus!V39*'Ligações Agregadas'!W42*12)-(Degraus!V40*'Ligações Agregadas'!W42*12)-(Degraus!V41*'Ligações Agregadas'!W42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V35*'Ligações Agregadas'!W42*12*W110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V36*'Ligações Agregadas'!W42*12*W111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V37*'Ligações Agregadas'!W42*12*W112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V38*'Ligações Agregadas'!W42*12*W113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V39*'Ligações Agregadas'!W42*12*W114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V40*'Ligações Agregadas'!W42*12*W115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V41*'Ligações Agregadas'!W42*12*W116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X117*(X42-(Degraus!W35*'Ligações Agregadas'!X42*12)-(Degraus!W36*'Ligações Agregadas'!X42*12)-(Degraus!W37*'Ligações Agregadas'!X42*12)-(Degraus!W38*'Ligações Agregadas'!X42*12)-(Degraus!W39*'Ligações Agregadas'!X42*12)-(Degraus!W40*'Ligações Agregadas'!X42*12)-(Degraus!W41*'Ligações Agregadas'!X42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W35*'Ligações Agregadas'!X42*12*X110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W36*'Ligações Agregadas'!X42*12*X111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W37*'Ligações Agregadas'!X42*12*X112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W38*'Ligações Agregadas'!X42*12*X113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W39*'Ligações Agregadas'!X42*12*X114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W40*'Ligações Agregadas'!X42*12*X115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W41*'Ligações Agregadas'!X42*12*X116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y117*(Y42-(Degraus!X35*'Ligações Agregadas'!Y42*12)-(Degraus!X36*'Ligações Agregadas'!Y42*12)-(Degraus!X37*'Ligações Agregadas'!Y42*12)-(Degraus!X38*'Ligações Agregadas'!Y42*12)-(Degraus!X39*'Ligações Agregadas'!Y42*12)-(Degraus!X40*'Ligações Agregadas'!Y42*12)-(Degraus!X41*'Ligações Agregadas'!Y42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X35*'Ligações Agregadas'!Y42*12*Y110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X36*'Ligações Agregadas'!Y42*12*Y111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X37*'Ligações Agregadas'!Y42*12*Y112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X38*'Ligações Agregadas'!Y42*12*Y113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X39*'Ligações Agregadas'!Y42*12*Y114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X40*'Ligações Agregadas'!Y42*12*Y115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X41*'Ligações Agregadas'!Y42*12*Y116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z117*(Z42-(Degraus!Y35*'Ligações Agregadas'!Z42*12)-(Degraus!Y36*'Ligações Agregadas'!Z42*12)-(Degraus!Y37*'Ligações Agregadas'!Z42*12)-(Degraus!Y38*'Ligações Agregadas'!Z42*12)-(Degraus!Y39*'Ligações Agregadas'!Z42*12)-(Degraus!Y40*'Ligações Agregadas'!Z42*12)-(Degraus!Y41*'Ligações Agregadas'!Z42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y35*'Ligações Agregadas'!Z42*12*Z110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y36*'Ligações Agregadas'!Z42*12*Z111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y37*'Ligações Agregadas'!Z42*12*Z112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y38*'Ligações Agregadas'!Z42*12*Z113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y39*'Ligações Agregadas'!Z42*12*Z114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y40*'Ligações Agregadas'!Z42*12*Z115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y41*'Ligações Agregadas'!Z42*12*Z116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA117*(AA42-(Degraus!Z35*'Ligações Agregadas'!AA42*12)-(Degraus!Z36*'Ligações Agregadas'!AA42*12)-(Degraus!Z37*'Ligações Agregadas'!AA42*12)-(Degraus!Z38*'Ligações Agregadas'!AA42*12)-(Degraus!Z39*'Ligações Agregadas'!AA42*12)-(Degraus!Z40*'Ligações Agregadas'!AA42*12)-(Degraus!Z41*'Ligações Agregadas'!AA42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z35*'Ligações Agregadas'!AA42*12*AA110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z36*'Ligações Agregadas'!AA42*12*AA111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z37*'Ligações Agregadas'!AA42*12*AA112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z38*'Ligações Agregadas'!AA42*12*AA113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z39*'Ligações Agregadas'!AA42*12*AA114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z40*'Ligações Agregadas'!AA42*12*AA115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z41*'Ligações Agregadas'!AA42*12*AA116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB117*(AB42-(Degraus!AA35*'Ligações Agregadas'!AB42*12)-(Degraus!AA36*'Ligações Agregadas'!AB42*12)-(Degraus!AA37*'Ligações Agregadas'!AB42*12)-(Degraus!AA38*'Ligações Agregadas'!AB42*12)-(Degraus!AA39*'Ligações Agregadas'!AB42*12)-(Degraus!AA40*'Ligações Agregadas'!AB42*12)-(Degraus!AA41*'Ligações Agregadas'!AB42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA35*'Ligações Agregadas'!AB42*12*AB110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA36*'Ligações Agregadas'!AB42*12*AB111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA37*'Ligações Agregadas'!AB42*12*AB112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA38*'Ligações Agregadas'!AB42*12*AB113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA39*'Ligações Agregadas'!AB42*12*AB114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA40*'Ligações Agregadas'!AB42*12*AB115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA41*'Ligações Agregadas'!AB42*12*AB116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC117*(AC42-(Degraus!AB35*'Ligações Agregadas'!AC42*12)-(Degraus!AB36*'Ligações Agregadas'!AC42*12)-(Degraus!AB37*'Ligações Agregadas'!AC42*12)-(Degraus!AB38*'Ligações Agregadas'!AC42*12)-(Degraus!AB39*'Ligações Agregadas'!AC42*12)-(Degraus!AB40*'Ligações Agregadas'!AC42*12)-(Degraus!AB41*'Ligações Agregadas'!AC42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB35*'Ligações Agregadas'!AC42*12*AC110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB36*'Ligações Agregadas'!AC42*12*AC111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB37*'Ligações Agregadas'!AC42*12*AC112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB38*'Ligações Agregadas'!AC42*12*AC113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB39*'Ligações Agregadas'!AC42*12*AC114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB40*'Ligações Agregadas'!AC42*12*AC115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB41*'Ligações Agregadas'!AC42*12*AC116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD117*(AD42-(Degraus!AC35*'Ligações Agregadas'!AD42*12)-(Degraus!AC36*'Ligações Agregadas'!AD42*12)-(Degraus!AC37*'Ligações Agregadas'!AD42*12)-(Degraus!AC38*'Ligações Agregadas'!AD42*12)-(Degraus!AC39*'Ligações Agregadas'!AD42*12)-(Degraus!AC40*'Ligações Agregadas'!AD42*12)-(Degraus!AC41*'Ligações Agregadas'!AD42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC35*'Ligações Agregadas'!AD42*12*AD110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC36*'Ligações Agregadas'!AD42*12*AD111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC37*'Ligações Agregadas'!AD42*12*AD112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC38*'Ligações Agregadas'!AD42*12*AD113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC39*'Ligações Agregadas'!AD42*12*AD114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC40*'Ligações Agregadas'!AD42*12*AD115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC41*'Ligações Agregadas'!AD42*12*AD116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE117*(AE42-(Degraus!AD35*'Ligações Agregadas'!AE42*12)-(Degraus!AD36*'Ligações Agregadas'!AE42*12)-(Degraus!AD37*'Ligações Agregadas'!AE42*12)-(Degraus!AD38*'Ligações Agregadas'!AE42*12)-(Degraus!AD39*'Ligações Agregadas'!AE42*12)-(Degraus!AD40*'Ligações Agregadas'!AE42*12)-(Degraus!AD41*'Ligações Agregadas'!AE42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD35*'Ligações Agregadas'!AE42*12*AE110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD36*'Ligações Agregadas'!AE42*12*AE111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD37*'Ligações Agregadas'!AE42*12*AE112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD38*'Ligações Agregadas'!AE42*12*AE113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD39*'Ligações Agregadas'!AE42*12*AE114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD40*'Ligações Agregadas'!AE42*12*AE115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD41*'Ligações Agregadas'!AE42*12*AE116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF117*(AF42-(Degraus!AE35*'Ligações Agregadas'!AF42*12)-(Degraus!AE36*'Ligações Agregadas'!AF42*12)-(Degraus!AE37*'Ligações Agregadas'!AF42*12)-(Degraus!AE38*'Ligações Agregadas'!AF42*12)-(Degraus!AE39*'Ligações Agregadas'!AF42*12)-(Degraus!AE40*'Ligações Agregadas'!AF42*12)-(Degraus!AE41*'Ligações Agregadas'!AF42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE35*'Ligações Agregadas'!AF42*12*AF110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE36*'Ligações Agregadas'!AF42*12*AF111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE37*'Ligações Agregadas'!AF42*12*AF112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE38*'Ligações Agregadas'!AF42*12*AF113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE39*'Ligações Agregadas'!AF42*12*AF114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE40*'Ligações Agregadas'!AF42*12*AF115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE41*'Ligações Agregadas'!AF42*12*AF116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG117*(AG42-(Degraus!AF35*'Ligações Agregadas'!AG42*12)-(Degraus!AF36*'Ligações Agregadas'!AG42*12)-(Degraus!AF37*'Ligações Agregadas'!AG42*12)-(Degraus!AF38*'Ligações Agregadas'!AG42*12)-(Degraus!AF39*'Ligações Agregadas'!AG42*12)-(Degraus!AF40*'Ligações Agregadas'!AG42*12)-(Degraus!AF41*'Ligações Agregadas'!AG42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF35*'Ligações Agregadas'!AG42*12*AG110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF36*'Ligações Agregadas'!AG42*12*AG111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF37*'Ligações Agregadas'!AG42*12*AG112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF38*'Ligações Agregadas'!AG42*12*AG113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF39*'Ligações Agregadas'!AG42*12*AG114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF40*'Ligações Agregadas'!AG42*12*AG115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF41*'Ligações Agregadas'!AG42*12*AG116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH117*(AH42-(Degraus!AG35*'Ligações Agregadas'!AH42*12)-(Degraus!AG36*'Ligações Agregadas'!AH42*12)-(Degraus!AG37*'Ligações Agregadas'!AH42*12)-(Degraus!AG38*'Ligações Agregadas'!AH42*12)-(Degraus!AG39*'Ligações Agregadas'!AH42*12)-(Degraus!AG40*'Ligações Agregadas'!AH42*12)-(Degraus!AG41*'Ligações Agregadas'!AH42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG35*'Ligações Agregadas'!AH42*12*AH110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG36*'Ligações Agregadas'!AH42*12*AH111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG37*'Ligações Agregadas'!AH42*12*AH112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG38*'Ligações Agregadas'!AH42*12*AH113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG39*'Ligações Agregadas'!AH42*12*AH114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG40*'Ligações Agregadas'!AH42*12*AH115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG41*'Ligações Agregadas'!AH42*12*AH116","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI117*(AI42-(Degraus!AH35*'Ligações Agregadas'!AI42*12)-(Degraus!AH36*'Ligações Agregadas'!AI42*12)-(Degraus!AH37*'Ligações Agregadas'!AI42*12)-(Degraus!AH38*'Ligações Agregadas'!AI42*12)-(Degraus!AH39*'Ligações Agregadas'!AI42*12)-(Degraus!AH40*'Ligações Agregadas'!AI42*12)-(Degraus!AH41*'Ligações Agregadas'!AI42*12))+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH35*'Ligações Agregadas'!AI42*12*AI110+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH36*'Ligações Agregadas'!AI42*12*AI111+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH37*'Ligações Agregadas'!AI42*12*AI112+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH38*'Ligações Agregadas'!AI42*12*AI113+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH39*'Ligações Agregadas'!AI42*12*AI114+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH40*'Ligações Agregadas'!AI42*12*AI115+VLOOKUP('Volumes Agregados L'!$B192,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH41*'Ligações Agregadas'!AI42*12*AI116","v":0},null,423869231.54092824]
[null,"RESIDENCIAL",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D118*D43","v":27038206.981729798},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E118*E43","v":28227292.553036496},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F118*F43","v":28891549.944143143},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G118*G43","v":29531382.638495687},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H118*H43","v":14176421.577568617},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I118*I43","v":14799871.881134912},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J118*J43","v":15148149.147401374},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K118*K43","v":15483620.283500835},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L118*L43","v":6249949.7791977553},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M118*M43","v":6524809.9098586859},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N118*N43","v":6678354.6821759744},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O118*O43","v":6826253.6241988083},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P118*P43","v":4969839.0413139425},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q118*Q43","v":5188402.494864556},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R118*R43","v":5310498.3245929778},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S118*S43","v":5428104.6993962722},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T118*T43","v":894685.01849350962},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U118*U43","v":934031.4532283931},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V118*V43","v":956011.50303895457},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W118*W43","v":977183.34799029969},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X118*X43","v":556524.89643861959},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y118*Y43","v":580999.73402216495},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z118*Z43","v":594672.08204598213},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA118*AA43","v":607841.69881099928},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB118*AB43","v":393206.50995605404},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC118*AC43","v":410498.93573889328},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD118*AD43","v":420158.98200771742},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE118*AE43","v":429463.82906625746},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF118*AF43","v":259661.21715081992},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG118*AG43","v":271080.59148102649},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH118*AH43","v":277459.78233464807},{"$f":"VLOOKUP('Volumes Agregados L'!$B193,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI118*AI43","v":283604.41079691018},null,229319791.55521098]
[null,"RESIDENCIAL",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D119*(D44-Degraus!C43*'Ligações Agregadas'!D44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D44*12*D118","v":118215962.90573278},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E119*(E44-Degraus!D43*'Ligações Agregadas'!E44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E44*12*E118","v":123410397.05517577},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F119*(F44-Degraus!E43*'Ligações Agregadas'!F44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F44*12*F118","v":126311249.99988407},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G119*(G44-Degraus!F43*'Ligações Agregadas'!G44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G44*12*G118","v":129103976.98783758},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H119*(H44-Degraus!G43*'Ligações Agregadas'!H44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H44*12*H118","v":65507755.258413196},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I119*(I44-Degraus!H43*'Ligações Agregadas'!I44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I44*12*I118","v":68386380.488508284},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J119*(J44-Degraus!I43*'Ligações Agregadas'!J44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J44*12*J118","v":69994001.329118788},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K119*(K44-Degraus!J43*'Ligações Agregadas'!K44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K44*12*K118","v":71541765.763029248},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L119*(L44-Degraus!K43*'Ligações Agregadas'!L44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L44*12*L118","v":35731205.811432853},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M119*(M44-Degraus!L43*'Ligações Agregadas'!M44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M44*12*M118","v":37301779.320903674},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N119*(N44-Degraus!M43*'Ligações Agregadas'!N44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N44*12*N118","v":38178981.706092589},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O119*(O44-Degraus!N43*'Ligações Agregadas'!O44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O44*12*O118","v":39023663.369518757},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P119*(P44-Degraus!O43*'Ligações Agregadas'!P44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P44*12*P118","v":29200980.344358228},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q119*(Q44-Degraus!P43*'Ligações Agregadas'!Q44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q44*12*Q118","v":30484542.032524526},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R119*(R44-Degraus!Q43*'Ligações Agregadas'!R44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R44*12*R118","v":31201446.778775536},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S119*(S44-Degraus!R43*'Ligações Agregadas'!S44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S44*12*S118","v":31891781.996563207},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T119*(T44-Degraus!S43*'Ligações Agregadas'!T44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T44*12*T118","v":1296518.2169597391},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U119*(U44-Degraus!T43*'Ligações Agregadas'!U44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U44*12*U118","v":1353485.3083434426},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V119*(V44-Degraus!U43*'Ligações Agregadas'!V44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V44*12*V118","v":1385298.3674100346},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W119*(W44-Degraus!V43*'Ligações Agregadas'!W44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W44*12*W118","v":1415924.9132444798},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X119*(X44-Degraus!W43*'Ligações Agregadas'!X44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X44*12*X118","v":771902.2712639072},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y119*(Y44-Degraus!X43*'Ligações Agregadas'!Y44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y44*12*Y118","v":805819.40182905551},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z119*(Z44-Degraus!Y43*'Ligações Agregadas'!Z44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z44*12*Z118","v":824760.4770034852},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA119*(AA44-Degraus!Z43*'Ligações Agregadas'!AA44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA44*12*AA118","v":842995.40876305802},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB119*(AB44-Degraus!AA43*'Ligações Agregadas'!AB44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB44*12*AB118","v":894874.50224323873},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC119*(AC44-Degraus!AB43*'Ligações Agregadas'!AC44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC44*12*AC118","v":933930.30428259959},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD119*(AD44-Degraus!AC43*'Ligações Agregadas'!AD44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD44*12*AD118","v":955687.2377204909},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE119*(AE44-Degraus!AD43*'Ligações Agregadas'!AE44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE44*12*AE118","v":976546.27895215759},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF119*(AF44-Degraus!AE43*'Ligações Agregadas'!AF44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF44*12*AF118","v":599364.94675174879},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG119*(AG44-Degraus!AF43*'Ligações Agregadas'!AG44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG44*12*AG118","v":625531.05808476172},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH119*(AH44-Degraus!AG43*'Ligações Agregadas'!AH44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH44*12*AH118","v":640109.02757179807},{"$f":"VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI119*(AI44-Degraus!AH43*'Ligações Agregadas'!AI44*12)+VLOOKUP('Volumes Agregados L'!$B194,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI44*12*AI118","v":654087.85509724868},null,1060462706.7233901]
[null,"RESIDENCIAL",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D120*(D45-(Degraus!C43*'Ligações Agregadas'!D45*12)-(Degraus!C44*'Ligações Agregadas'!D45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D45*12*D118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Ligações Agregadas'!D45*12*D119","v":263284961.21239185},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E120*(E45-(Degraus!D43*'Ligações Agregadas'!E45*12)-(Degraus!D44*'Ligações Agregadas'!E45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E45*12*E118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Ligações Agregadas'!E45*12*E119","v":273623422.72049779},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F120*(F45-(Degraus!E43*'Ligações Agregadas'!F45*12)-(Degraus!E44*'Ligações Agregadas'!F45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F45*12*F118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Ligações Agregadas'!F45*12*F119","v":279146715.59726715},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G120*(G45-(Degraus!F43*'Ligações Agregadas'!G45*12)-(Degraus!F44*'Ligações Agregadas'!G45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G45*12*G118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Ligações Agregadas'!G45*12*G119","v":284060809.32386565},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H120*(H45-(Degraus!G43*'Ligações Agregadas'!H45*12)-(Degraus!G44*'Ligações Agregadas'!H45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H45*12*H118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Ligações Agregadas'!H45*12*H119","v":158997860.04251766},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I120*(I45-(Degraus!H43*'Ligações Agregadas'!I45*12)-(Degraus!H44*'Ligações Agregadas'!I45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I45*12*I118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Ligações Agregadas'!I45*12*I119","v":165359793.31523216},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J120*(J45-(Degraus!I43*'Ligações Agregadas'!J45*12)-(Degraus!I44*'Ligações Agregadas'!J45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J45*12*J118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Ligações Agregadas'!J45*12*J119","v":168785617.91212678},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K120*(K45-(Degraus!J43*'Ligações Agregadas'!K45*12)-(Degraus!J44*'Ligações Agregadas'!K45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K45*12*K118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Ligações Agregadas'!K45*12*K119","v":171879038.22417343},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L120*(L45-(Degraus!K43*'Ligações Agregadas'!L45*12)-(Degraus!K44*'Ligações Agregadas'!L45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L45*12*L118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Ligações Agregadas'!L45*12*L119","v":118752503.37334442},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M120*(M45-(Degraus!L43*'Ligações Agregadas'!M45*12)-(Degraus!L44*'Ligações Agregadas'!M45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M45*12*M118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Ligações Agregadas'!M45*12*M119","v":123751769.06951192},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N120*(N45-(Degraus!M43*'Ligações Agregadas'!N45*12)-(Degraus!M44*'Ligações Agregadas'!N45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N45*12*N118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Ligações Agregadas'!N45*12*N119","v":126499134.51603921},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O120*(O45-(Degraus!N43*'Ligações Agregadas'!O45*12)-(Degraus!N44*'Ligações Agregadas'!O45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O45*12*O118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Ligações Agregadas'!O45*12*O119","v":129072387.00521585},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P120*(P45-(Degraus!O43*'Ligações Agregadas'!P45*12)-(Degraus!O44*'Ligações Agregadas'!P45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P45*12*P118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Ligações Agregadas'!P45*12*P119","v":99286832.587976411},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q120*(Q45-(Degraus!P43*'Ligações Agregadas'!Q45*12)-(Degraus!P44*'Ligações Agregadas'!Q45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q45*12*Q118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Ligações Agregadas'!Q45*12*Q119","v":103478380.35299316},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R120*(R45-(Degraus!Q43*'Ligações Agregadas'!R45*12)-(Degraus!Q44*'Ligações Agregadas'!R45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R45*12*R118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Ligações Agregadas'!R45*12*R119","v":105784356.33942416},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S120*(S45-(Degraus!R43*'Ligações Agregadas'!S45*12)-(Degraus!R44*'Ligações Agregadas'!S45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S45*12*S118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Ligações Agregadas'!S45*12*S119","v":107948278.27579199},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T120*(T45-(Degraus!S43*'Ligações Agregadas'!T45*12)-(Degraus!S44*'Ligações Agregadas'!T45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T45*12*T118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Ligações Agregadas'!T45*12*T119","v":2080915.6657277162},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U120*(U45-(Degraus!T43*'Ligações Agregadas'!U45*12)-(Degraus!T44*'Ligações Agregadas'!U45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U45*12*U118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Ligações Agregadas'!U45*12*U119","v":2161368.6864268845},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V120*(V45-(Degraus!U43*'Ligações Agregadas'!V45*12)-(Degraus!U44*'Ligações Agregadas'!V45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V45*12*V118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Ligações Agregadas'!V45*12*V119","v":2204063.9761841376},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W120*(W45-(Degraus!V43*'Ligações Agregadas'!W45*12)-(Degraus!V44*'Ligações Agregadas'!W45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W45*12*W118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Ligações Agregadas'!W45*12*W119","v":2241567.4825539654},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X120*(X45-(Degraus!W43*'Ligações Agregadas'!X45*12)-(Degraus!W44*'Ligações Agregadas'!X45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X45*12*X118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Ligações Agregadas'!X45*12*X119","v":1237062.1929514413},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y120*(Y45-(Degraus!X43*'Ligações Agregadas'!Y45*12)-(Degraus!X44*'Ligações Agregadas'!Y45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y45*12*Y118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Ligações Agregadas'!Y45*12*Y119","v":1285061.2944323388},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z120*(Z45-(Degraus!Y43*'Ligações Agregadas'!Z45*12)-(Degraus!Y44*'Ligações Agregadas'!Z45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z45*12*Z118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Ligações Agregadas'!Z45*12*Z119","v":1310573.3710068525},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA120*(AA45-(Degraus!Z43*'Ligações Agregadas'!AA45*12)-(Degraus!Z44*'Ligações Agregadas'!AA45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA45*12*AA118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Ligações Agregadas'!AA45*12*AA119","v":1333050.3613817545},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB120*(AB45-(Degraus!AA43*'Ligações Agregadas'!AB45*12)-(Degraus!AA44*'Ligações Agregadas'!AB45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB45*12*AB118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Ligações Agregadas'!AB45*12*AB119","v":2396259.4207547614},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC120*(AC45-(Degraus!AB43*'Ligações Agregadas'!AC45*12)-(Degraus!AB44*'Ligações Agregadas'!AC45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC45*12*AC118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Ligações Agregadas'!AC45*12*AC119","v":2491576.7205215162},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD120*(AD45-(Degraus!AC43*'Ligações Agregadas'!AD45*12)-(Degraus!AC44*'Ligações Agregadas'!AD45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD45*12*AD118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Ligações Agregadas'!AD45*12*AD119","v":2542778.0671797949},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE120*(AE45-(Degraus!AD43*'Ligações Agregadas'!AE45*12)-(Degraus!AD44*'Ligações Agregadas'!AE45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE45*12*AE118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Ligações Agregadas'!AE45*12*AE119","v":2588801.0193637772},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF120*(AF45-(Degraus!AE43*'Ligações Agregadas'!AF45*12)-(Degraus!AE44*'Ligações Agregadas'!AF45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF45*12*AF118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Ligações Agregadas'!AF45*12*AF119","v":1655652.3609026072},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG120*(AG45-(Degraus!AF43*'Ligações Agregadas'!AG45*12)-(Degraus!AF44*'Ligações Agregadas'!AG45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG45*12*AG118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Ligações Agregadas'!AG45*12*AG119","v":1721931.2024094963},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH120*(AH45-(Degraus!AG43*'Ligações Agregadas'!AH45*12)-(Degraus!AG44*'Ligações Agregadas'!AH45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH45*12*AH118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Ligações Agregadas'!AH45*12*AH119","v":1757628.6483963574},{"$f":"VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI120*(AI45-(Degraus!AH43*'Ligações Agregadas'!AI45*12)-(Degraus!AH44*'Ligações Agregadas'!AI45*12))+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI45*12*AI118+VLOOKUP('Volumes Agregados L'!$B195,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Ligações Agregadas'!AI45*12*AI119","v":1789874.2515072518},null,2710510024.5900707]
[null,"RESIDENCIAL",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D121*(D46-(Degraus!C43*'Ligações Agregadas'!D46*12)-(Degraus!C44*'Ligações Agregadas'!D46*12)-(Degraus!C45*'Ligações Agregadas'!D46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D46*12*D118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Ligações Agregadas'!D46*12*D119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Ligações Agregadas'!D46*12*D120","v":199884016.25819272},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E121*(E46-(Degraus!D43*'Ligações Agregadas'!E46*12)-(Degraus!D44*'Ligações Agregadas'!E46*12)-(Degraus!D45*'Ligações Agregadas'!E46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E46*12*E118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Ligações Agregadas'!E46*12*E119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Ligações Agregadas'!E46*12*E120","v":208155771.89522105},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F121*(F46-(Degraus!E43*'Ligações Agregadas'!F46*12)-(Degraus!E44*'Ligações Agregadas'!F46*12)-(Degraus!E45*'Ligações Agregadas'!F46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F46*12*F118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Ligações Agregadas'!F46*12*F119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Ligações Agregadas'!F46*12*F120","v":212671186.14381862},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G121*(G46-(Degraus!F43*'Ligações Agregadas'!G46*12)-(Degraus!F44*'Ligações Agregadas'!G46*12)-(Degraus!F45*'Ligações Agregadas'!G46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G46*12*G118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Ligações Agregadas'!G46*12*G119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Ligações Agregadas'!G46*12*G120","v":216850716.74863356},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H121*(H46-(Degraus!G43*'Ligações Agregadas'!H46*12)-(Degraus!G44*'Ligações Agregadas'!H46*12)-(Degraus!G45*'Ligações Agregadas'!H46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H46*12*H118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Ligações Agregadas'!H46*12*H119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Ligações Agregadas'!H46*12*H120","v":113222938.17585465},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I121*(I46-(Degraus!H43*'Ligações Agregadas'!I46*12)-(Degraus!H44*'Ligações Agregadas'!I46*12)-(Degraus!H45*'Ligações Agregadas'!I46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I46*12*I118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Ligações Agregadas'!I46*12*I119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Ligações Agregadas'!I46*12*I120","v":117937824.25867763},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J121*(J46-(Degraus!I43*'Ligações Agregadas'!J46*12)-(Degraus!I44*'Ligações Agregadas'!J46*12)-(Degraus!I45*'Ligações Agregadas'!J46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J46*12*J118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Ligações Agregadas'!J46*12*J119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Ligações Agregadas'!J46*12*J120","v":120517953.64686215},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K121*(K46-(Degraus!J43*'Ligações Agregadas'!K46*12)-(Degraus!J44*'Ligações Agregadas'!K46*12)-(Degraus!J45*'Ligações Agregadas'!K46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K46*12*K118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Ligações Agregadas'!K46*12*K119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Ligações Agregadas'!K46*12*K120","v":122916628.91332},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L121*(L46-(Degraus!K43*'Ligações Agregadas'!L46*12)-(Degraus!K44*'Ligações Agregadas'!L46*12)-(Degraus!K45*'Ligações Agregadas'!L46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L46*12*L118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Ligações Agregadas'!L46*12*L119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Ligações Agregadas'!L46*12*L120","v":71413816.915425211},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M121*(M46-(Degraus!L43*'Ligações Agregadas'!M46*12)-(Degraus!L44*'Ligações Agregadas'!M46*12)-(Degraus!L45*'Ligações Agregadas'!M46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M46*12*M118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Ligações Agregadas'!M46*12*M119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Ligações Agregadas'!M46*12*M120","v":74454250.355861217},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N121*(N46-(Degraus!M43*'Ligações Agregadas'!N46*12)-(Degraus!M44*'Ligações Agregadas'!N46*12)-(Degraus!M45*'Ligações Agregadas'!N46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N46*12*N118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Ligações Agregadas'!N46*12*N119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Ligações Agregadas'!N46*12*N120","v":76132359.342999369},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O121*(O46-(Degraus!N43*'Ligações Agregadas'!O46*12)-(Degraus!N44*'Ligações Agregadas'!O46*12)-(Degraus!N45*'Ligações Agregadas'!O46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O46*12*O118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Ligações Agregadas'!O46*12*O119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Ligações Agregadas'!O46*12*O120","v":77715955.067814782},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P121*(P46-(Degraus!O43*'Ligações Agregadas'!P46*12)-(Degraus!O44*'Ligações Agregadas'!P46*12)-(Degraus!O45*'Ligações Agregadas'!P46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P46*12*P118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Ligações Agregadas'!P46*12*P119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Ligações Agregadas'!P46*12*P120","v":59546345.291096665},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q121*(Q46-(Degraus!P43*'Ligações Agregadas'!Q46*12)-(Degraus!P44*'Ligações Agregadas'!Q46*12)-(Degraus!P45*'Ligações Agregadas'!Q46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q46*12*Q118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Ligações Agregadas'!Q46*12*Q119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Ligações Agregadas'!Q46*12*Q120","v":62086983.190158926},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R121*(R46-(Degraus!Q43*'Ligações Agregadas'!R46*12)-(Degraus!Q44*'Ligações Agregadas'!R46*12)-(Degraus!Q45*'Ligações Agregadas'!R46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R46*12*R118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Ligações Agregadas'!R46*12*R119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Ligações Agregadas'!R46*12*R120","v":63490385.933042519},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S121*(S46-(Degraus!R43*'Ligações Agregadas'!S46*12)-(Degraus!R44*'Ligações Agregadas'!S46*12)-(Degraus!R45*'Ligações Agregadas'!S46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S46*12*S118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Ligações Agregadas'!S46*12*S119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Ligações Agregadas'!S46*12*S120","v":64816616.485907957},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T121*(T46-(Degraus!S43*'Ligações Agregadas'!T46*12)-(Degraus!S44*'Ligações Agregadas'!T46*12)-(Degraus!S45*'Ligações Agregadas'!T46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T46*12*T118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Ligações Agregadas'!T46*12*T119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Ligações Agregadas'!T46*12*T120","v":1627336.3233020087},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U121*(U46-(Degraus!T43*'Ligações Agregadas'!U46*12)-(Degraus!T44*'Ligações Agregadas'!U46*12)-(Degraus!T45*'Ligações Agregadas'!U46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U46*12*U118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Ligações Agregadas'!U46*12*U119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Ligações Agregadas'!U46*12*U120","v":1694424.2147575244},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V121*(V46-(Degraus!U43*'Ligações Agregadas'!V46*12)-(Degraus!U44*'Ligações Agregadas'!V46*12)-(Degraus!U45*'Ligações Agregadas'!V46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V46*12*V118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Ligações Agregadas'!V46*12*V119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Ligações Agregadas'!V46*12*V120","v":1730991.1333559556},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W121*(W46-(Degraus!V43*'Ligações Agregadas'!W46*12)-(Degraus!V44*'Ligações Agregadas'!W46*12)-(Degraus!V45*'Ligações Agregadas'!W46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W46*12*W118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Ligações Agregadas'!W46*12*W119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Ligações Agregadas'!W46*12*W120","v":1764746.8950335423},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X121*(X46-(Degraus!W43*'Ligações Agregadas'!X46*12)-(Degraus!W44*'Ligações Agregadas'!X46*12)-(Degraus!W45*'Ligações Agregadas'!X46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X46*12*X118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Ligações Agregadas'!X46*12*X119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Ligações Agregadas'!X46*12*X120","v":947473.94554675592},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y121*(Y46-(Degraus!X43*'Ligações Agregadas'!Y46*12)-(Degraus!X44*'Ligações Agregadas'!Y46*12)-(Degraus!X45*'Ligações Agregadas'!Y46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y46*12*Y118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Ligações Agregadas'!Y46*12*Y119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Ligações Agregadas'!Y46*12*Y120","v":986543.09946496808},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z121*(Z46-(Degraus!Y43*'Ligações Agregadas'!Z46*12)-(Degraus!Y44*'Ligações Agregadas'!Z46*12)-(Degraus!Y45*'Ligações Agregadas'!Z46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z46*12*Z118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Ligações Agregadas'!Z46*12*Z119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Ligações Agregadas'!Z46*12*Z120","v":1007840.0764399478},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA121*(AA46-(Degraus!Z43*'Ligações Agregadas'!AA46*12)-(Degraus!Z44*'Ligações Agregadas'!AA46*12)-(Degraus!Z45*'Ligações Agregadas'!AA46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA46*12*AA118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Ligações Agregadas'!AA46*12*AA119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Ligações Agregadas'!AA46*12*AA120","v":1027503.021673356},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB121*(AB46-(Degraus!AA43*'Ligações Agregadas'!AB46*12)-(Degraus!AA44*'Ligações Agregadas'!AB46*12)-(Degraus!AA45*'Ligações Agregadas'!AB46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB46*12*AB118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Ligações Agregadas'!AB46*12*AB119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Ligações Agregadas'!AB46*12*AB120","v":2382091.4805962057},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC121*(AC46-(Degraus!AB43*'Ligações Agregadas'!AC46*12)-(Degraus!AB44*'Ligações Agregadas'!AC46*12)-(Degraus!AB45*'Ligações Agregadas'!AC46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC46*12*AC118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Ligações Agregadas'!AC46*12*AC119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Ligações Agregadas'!AC46*12*AC120","v":2481372.2753192391},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD121*(AD46-(Degraus!AC43*'Ligações Agregadas'!AD46*12)-(Degraus!AC44*'Ligações Agregadas'!AD46*12)-(Degraus!AC45*'Ligações Agregadas'!AD46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD46*12*AD118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Ligações Agregadas'!AD46*12*AD119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Ligações Agregadas'!AD46*12*AD120","v":2535719.9004796003},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE121*(AE46-(Degraus!AD43*'Ligações Agregadas'!AE46*12)-(Degraus!AD44*'Ligações Agregadas'!AE46*12)-(Degraus!AD45*'Ligações Agregadas'!AE46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE46*12*AE118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Ligações Agregadas'!AE46*12*AE119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Ligações Agregadas'!AE46*12*AE120","v":2586275.2385979639},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF121*(AF46-(Degraus!AE43*'Ligações Agregadas'!AF46*12)-(Degraus!AE44*'Ligações Agregadas'!AF46*12)-(Degraus!AE45*'Ligações Agregadas'!AF46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF46*12*AF118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Ligações Agregadas'!AF46*12*AF119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Ligações Agregadas'!AF46*12*AF120","v":1616683.4761153637},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG121*(AG46-(Degraus!AF43*'Ligações Agregadas'!AG46*12)-(Degraus!AF44*'Ligações Agregadas'!AG46*12)-(Degraus!AF45*'Ligações Agregadas'!AG46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG46*12*AG118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Ligações Agregadas'!AG46*12*AG119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Ligações Agregadas'!AG46*12*AG120","v":1684207.6997298156},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH121*(AH46-(Degraus!AG43*'Ligações Agregadas'!AH46*12)-(Degraus!AG44*'Ligações Agregadas'!AH46*12)-(Degraus!AG45*'Ligações Agregadas'!AH46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH46*12*AH118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Ligações Agregadas'!AH46*12*AH119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Ligações Agregadas'!AH46*12*AH120","v":1721202.2585162497},{"$f":"VLOOKUP('Volumes Agregados L'!$B196,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI121*(AI46-(Degraus!AH43*'Ligações Agregadas'!AI46*12)-(Degraus!AH44*'Ligações Agregadas'!AI46*12)-(Degraus!AH45*'Ligações Agregadas'!AI46*12))+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI46*12*AI118+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Ligações Agregadas'!AI46*12*AI119+VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Ligações Agregadas'!AI46*12*AI120","v":1755666.2050743813},null,1889363825.8668904]
[null,"RESIDENCIAL",5,{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D122*(D47-(Degraus!C43*'Ligações Agregadas'!D47*12)-(Degraus!C44*'Ligações Agregadas'!D47*12)-(Degraus!C45*'Ligações Agregadas'!D47*12)-(Degraus!C46*'Ligações Agregadas'!D47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D47*12*D118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Ligações Agregadas'!D47*12*D119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Ligações Agregadas'!D47*12*D120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Ligações Agregadas'!D47*12*D121","v":171210120.06066877},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E122*(E47-(Degraus!D43*'Ligações Agregadas'!E47*12)-(Degraus!D44*'Ligações Agregadas'!E47*12)-(Degraus!D45*'Ligações Agregadas'!E47*12)-(Degraus!D46*'Ligações Agregadas'!E47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E47*12*E118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Ligações Agregadas'!E47*12*E119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Ligações Agregadas'!E47*12*E120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Ligações Agregadas'!E47*12*E121","v":178461208.00676778},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F122*(F47-(Degraus!E43*'Ligações Agregadas'!F47*12)-(Degraus!E44*'Ligações Agregadas'!F47*12)-(Degraus!E45*'Ligações Agregadas'!F47*12)-(Degraus!E46*'Ligações Agregadas'!F47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F47*12*F118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Ligações Agregadas'!F47*12*F119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Ligações Agregadas'!F47*12*F120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Ligações Agregadas'!F47*12*F121","v":182455296.13209298},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G122*(G47-(Degraus!F43*'Ligações Agregadas'!G47*12)-(Degraus!F44*'Ligações Agregadas'!G47*12)-(Degraus!F45*'Ligações Agregadas'!G47*12)-(Degraus!F46*'Ligações Agregadas'!G47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G47*12*G118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Ligações Agregadas'!G47*12*G119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Ligações Agregadas'!G47*12*G120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Ligações Agregadas'!G47*12*G121","v":186211369.0121907},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H122*(H47-(Degraus!G43*'Ligações Agregadas'!H47*12)-(Degraus!G44*'Ligações Agregadas'!H47*12)-(Degraus!G45*'Ligações Agregadas'!H47*12)-(Degraus!G46*'Ligações Agregadas'!H47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H47*12*H118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Ligações Agregadas'!H47*12*H119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Ligações Agregadas'!H47*12*H120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Ligações Agregadas'!H47*12*H121","v":96033715.100971386},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I122*(I47-(Degraus!H43*'Ligações Agregadas'!I47*12)-(Degraus!H44*'Ligações Agregadas'!I47*12)-(Degraus!H45*'Ligações Agregadas'!I47*12)-(Degraus!H46*'Ligações Agregadas'!I47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I47*12*I118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Ligações Agregadas'!I47*12*I119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Ligações Agregadas'!I47*12*I120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Ligações Agregadas'!I47*12*I121","v":100114950.93807065},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J122*(J47-(Degraus!I43*'Ligações Agregadas'!J47*12)-(Degraus!I44*'Ligações Agregadas'!J47*12)-(Degraus!I45*'Ligações Agregadas'!J47*12)-(Degraus!I46*'Ligações Agregadas'!J47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J47*12*J118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Ligações Agregadas'!J47*12*J119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Ligações Agregadas'!J47*12*J120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Ligações Agregadas'!J47*12*J121","v":102365960.2156432},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K122*(K47-(Degraus!J43*'Ligações Agregadas'!K47*12)-(Degraus!J44*'Ligações Agregadas'!K47*12)-(Degraus!J45*'Ligações Agregadas'!K47*12)-(Degraus!J46*'Ligações Agregadas'!K47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K47*12*K118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Ligações Agregadas'!K47*12*K119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Ligações Agregadas'!K47*12*K120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Ligações Agregadas'!K47*12*K121","v":104487661.17646664},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L122*(L47-(Degraus!K43*'Ligações Agregadas'!L47*12)-(Degraus!K44*'Ligações Agregadas'!L47*12)-(Degraus!K45*'Ligações Agregadas'!L47*12)-(Degraus!K46*'Ligações Agregadas'!L47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L47*12*L118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Ligações Agregadas'!L47*12*L119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Ligações Agregadas'!L47*12*L120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Ligações Agregadas'!L47*12*L121","v":51543356.885022864},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M122*(M47-(Degraus!L43*'Ligações Agregadas'!M47*12)-(Degraus!L44*'Ligações Agregadas'!M47*12)-(Degraus!L45*'Ligações Agregadas'!M47*12)-(Degraus!L46*'Ligações Agregadas'!M47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M47*12*M118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Ligações Agregadas'!M47*12*M119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Ligações Agregadas'!M47*12*M120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Ligações Agregadas'!M47*12*M121","v":53749858.433425471},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N122*(N47-(Degraus!M43*'Ligações Agregadas'!N47*12)-(Degraus!M44*'Ligações Agregadas'!N47*12)-(Degraus!M45*'Ligações Agregadas'!N47*12)-(Degraus!M46*'Ligações Agregadas'!N47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N47*12*N118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Ligações Agregadas'!N47*12*N119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Ligações Agregadas'!N47*12*N120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Ligações Agregadas'!N47*12*N121","v":54970224.437107414},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O122*(O47-(Degraus!N43*'Ligações Agregadas'!O47*12)-(Degraus!N44*'Ligações Agregadas'!O47*12)-(Degraus!N45*'Ligações Agregadas'!O47*12)-(Degraus!N46*'Ligações Agregadas'!O47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O47*12*O118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Ligações Agregadas'!O47*12*O119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Ligações Agregadas'!O47*12*O120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Ligações Agregadas'!O47*12*O121","v":56125982.986789972},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P122*(P47-(Degraus!O43*'Ligações Agregadas'!P47*12)-(Degraus!O44*'Ligações Agregadas'!P47*12)-(Degraus!O45*'Ligações Agregadas'!P47*12)-(Degraus!O46*'Ligações Agregadas'!P47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P47*12*P118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Ligações Agregadas'!P47*12*P119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Ligações Agregadas'!P47*12*P120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Ligações Agregadas'!P47*12*P121","v":42249096.452736229},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q122*(Q47-(Degraus!P43*'Ligações Agregadas'!Q47*12)-(Degraus!P44*'Ligações Agregadas'!Q47*12)-(Degraus!P45*'Ligações Agregadas'!Q47*12)-(Degraus!P46*'Ligações Agregadas'!Q47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q47*12*Q118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Ligações Agregadas'!Q47*12*Q119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Ligações Agregadas'!Q47*12*Q120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Ligações Agregadas'!Q47*12*Q121","v":44060591.329592377},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R122*(R47-(Degraus!Q43*'Ligações Agregadas'!R47*12)-(Degraus!Q44*'Ligações Agregadas'!R47*12)-(Degraus!Q45*'Ligações Agregadas'!R47*12)-(Degraus!Q46*'Ligações Agregadas'!R47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R47*12*R118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Ligações Agregadas'!R47*12*R119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Ligações Agregadas'!R47*12*R120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Ligações Agregadas'!R47*12*R121","v":45063086.912366107},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S122*(S47-(Degraus!R43*'Ligações Agregadas'!S47*12)-(Degraus!R44*'Ligações Agregadas'!S47*12)-(Degraus!R45*'Ligações Agregadas'!S47*12)-(Degraus!R46*'Ligações Agregadas'!S47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S47*12*S118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Ligações Agregadas'!S47*12*S119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Ligações Agregadas'!S47*12*S120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Ligações Agregadas'!S47*12*S121","v":46013483.76733873},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T122*(T47-(Degraus!S43*'Ligações Agregadas'!T47*12)-(Degraus!S44*'Ligações Agregadas'!T47*12)-(Degraus!S45*'Ligações Agregadas'!T47*12)-(Degraus!S46*'Ligações Agregadas'!T47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T47*12*T118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Ligações Agregadas'!T47*12*T119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Ligações Agregadas'!T47*12*T120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Ligações Agregadas'!T47*12*T121","v":1535561.6834999565},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U122*(U47-(Degraus!T43*'Ligações Agregadas'!U47*12)-(Degraus!T44*'Ligações Agregadas'!U47*12)-(Degraus!T45*'Ligações Agregadas'!U47*12)-(Degraus!T46*'Ligações Agregadas'!U47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U47*12*U118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Ligações Agregadas'!U47*12*U119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Ligações Agregadas'!U47*12*U120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Ligações Agregadas'!U47*12*U121","v":1600543.6603361918},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V122*(V47-(Degraus!U43*'Ligações Agregadas'!V47*12)-(Degraus!U44*'Ligações Agregadas'!V47*12)-(Degraus!U45*'Ligações Agregadas'!V47*12)-(Degraus!U46*'Ligações Agregadas'!V47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V47*12*V118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Ligações Agregadas'!V47*12*V119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Ligações Agregadas'!V47*12*V120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Ligações Agregadas'!V47*12*V121","v":1636326.429913857},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W122*(W47-(Degraus!V43*'Ligações Agregadas'!W47*12)-(Degraus!V44*'Ligações Agregadas'!W47*12)-(Degraus!V45*'Ligações Agregadas'!W47*12)-(Degraus!V46*'Ligações Agregadas'!W47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W47*12*W118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Ligações Agregadas'!W47*12*W119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Ligações Agregadas'!W47*12*W120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Ligações Agregadas'!W47*12*W121","v":1669958.8701829361},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X122*(X47-(Degraus!W43*'Ligações Agregadas'!X47*12)-(Degraus!W44*'Ligações Agregadas'!X47*12)-(Degraus!W45*'Ligações Agregadas'!X47*12)-(Degraus!W46*'Ligações Agregadas'!X47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X47*12*X118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Ligações Agregadas'!X47*12*X119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Ligações Agregadas'!X47*12*X120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Ligações Agregadas'!X47*12*X121","v":892091.82224358642},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y122*(Y47-(Degraus!X43*'Ligações Agregadas'!Y47*12)-(Degraus!X44*'Ligações Agregadas'!Y47*12)-(Degraus!X45*'Ligações Agregadas'!Y47*12)-(Degraus!X46*'Ligações Agregadas'!Y47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y47*12*Y118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Ligações Agregadas'!Y47*12*Y119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Ligações Agregadas'!Y47*12*Y120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Ligações Agregadas'!Y47*12*Y121","v":929847.71638289536},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z122*(Z47-(Degraus!Y43*'Ligações Agregadas'!Z47*12)-(Degraus!Y44*'Ligações Agregadas'!Z47*12)-(Degraus!Y45*'Ligações Agregadas'!Z47*12)-(Degraus!Y46*'Ligações Agregadas'!Z47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z47*12*Z118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Ligações Agregadas'!Z47*12*Z119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Ligações Agregadas'!Z47*12*Z120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Ligações Agregadas'!Z47*12*Z121","v":950639.16723417502},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA122*(AA47-(Degraus!Z43*'Ligações Agregadas'!AA47*12)-(Degraus!Z44*'Ligações Agregadas'!AA47*12)-(Degraus!Z45*'Ligações Agregadas'!AA47*12)-(Degraus!Z46*'Ligações Agregadas'!AA47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA47*12*AA118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Ligações Agregadas'!AA47*12*AA119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Ligações Agregadas'!AA47*12*AA120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Ligações Agregadas'!AA47*12*AA121","v":970182.6638153994},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB122*(AB47-(Degraus!AA43*'Ligações Agregadas'!AB47*12)-(Degraus!AA44*'Ligações Agregadas'!AB47*12)-(Degraus!AA45*'Ligações Agregadas'!AB47*12)-(Degraus!AA46*'Ligações Agregadas'!AB47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB47*12*AB118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Ligações Agregadas'!AB47*12*AB119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Ligações Agregadas'!AB47*12*AB120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Ligações Agregadas'!AB47*12*AB121","v":2807455.0279515665},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC122*(AC47-(Degraus!AB43*'Ligações Agregadas'!AC47*12)-(Degraus!AB44*'Ligações Agregadas'!AC47*12)-(Degraus!AB45*'Ligações Agregadas'!AC47*12)-(Degraus!AB46*'Ligações Agregadas'!AC47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC47*12*AC118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Ligações Agregadas'!AC47*12*AC119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Ligações Agregadas'!AC47*12*AC120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Ligações Agregadas'!AC47*12*AC121","v":2926548.4314482082},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD122*(AD47-(Degraus!AC43*'Ligações Agregadas'!AD47*12)-(Degraus!AC44*'Ligações Agregadas'!AD47*12)-(Degraus!AC45*'Ligações Agregadas'!AD47*12)-(Degraus!AC46*'Ligações Agregadas'!AD47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD47*12*AD118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Ligações Agregadas'!AD47*12*AD119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Ligações Agregadas'!AD47*12*AD120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Ligações Agregadas'!AD47*12*AD121","v":2992188.724759534},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE122*(AE47-(Degraus!AD43*'Ligações Agregadas'!AE47*12)-(Degraus!AD44*'Ligações Agregadas'!AE47*12)-(Degraus!AD45*'Ligações Agregadas'!AE47*12)-(Degraus!AD46*'Ligações Agregadas'!AE47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE47*12*AE118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Ligações Agregadas'!AE47*12*AE119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Ligações Agregadas'!AE47*12*AE120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Ligações Agregadas'!AE47*12*AE121","v":3053983.6354920613},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF122*(AF47-(Degraus!AE43*'Ligações Agregadas'!AF47*12)-(Degraus!AE44*'Ligações Agregadas'!AF47*12)-(Degraus!AE45*'Ligações Agregadas'!AF47*12)-(Degraus!AE46*'Ligações Agregadas'!AF47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF47*12*AF118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Ligações Agregadas'!AF47*12*AF119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Ligações Agregadas'!AF47*12*AF120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Ligações Agregadas'!AF47*12*AF121","v":1869454.6806086716},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG122*(AG47-(Degraus!AF43*'Ligações Agregadas'!AG47*12)-(Degraus!AF44*'Ligações Agregadas'!AG47*12)-(Degraus!AF45*'Ligações Agregadas'!AG47*12)-(Degraus!AF46*'Ligações Agregadas'!AG47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG47*12*AG118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Ligações Agregadas'!AG47*12*AG119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Ligações Agregadas'!AG47*12*AG120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Ligações Agregadas'!AG47*12*AG121","v":1948797.2669911906},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH122*(AH47-(Degraus!AG43*'Ligações Agregadas'!AH47*12)-(Degraus!AG44*'Ligações Agregadas'!AH47*12)-(Degraus!AG45*'Ligações Agregadas'!AH47*12)-(Degraus!AG46*'Ligações Agregadas'!AH47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH47*12*AH118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Ligações Agregadas'!AH47*12*AH119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Ligações Agregadas'!AH47*12*AH120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Ligações Agregadas'!AH47*12*AH121","v":1992536.5741024832},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI122*(AI47-(Degraus!AH43*'Ligações Agregadas'!AI47*12)-(Degraus!AH44*'Ligações Agregadas'!AI47*12)-(Degraus!AH45*'Ligações Agregadas'!AI47*12)-(Degraus!AH46*'Ligações Agregadas'!AI47*12))+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI47*12*AI118+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Ligações Agregadas'!AI47*12*AI119+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Ligações Agregadas'!AI47*12*AI120+VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Ligações Agregadas'!AI47*12*AI121","v":2033727.1222484857},null,1544925805.3244627]
[null,"RESIDENCIAL",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D123*(D48-(Degraus!C43*'Ligações Agregadas'!D48*12)-(Degraus!C44*'Ligações Agregadas'!D48*12)-(Degraus!C45*'Ligações Agregadas'!D48*12)-(Degraus!C46*'Ligações Agregadas'!D48*12)-(Degraus!C47*'Ligações Agregadas'!D48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D48*12*D118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Ligações Agregadas'!D48*12*D119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Ligações Agregadas'!D48*12*D120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Ligações Agregadas'!D48*12*D121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C47*'Ligações Agregadas'!D48*12*D122","v":74203567.45458287},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E123*(E48-(Degraus!D43*'Ligações Agregadas'!E48*12)-(Degraus!D44*'Ligações Agregadas'!E48*12)-(Degraus!D45*'Ligações Agregadas'!E48*12)-(Degraus!D46*'Ligações Agregadas'!E48*12)-(Degraus!D47*'Ligações Agregadas'!E48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E48*12*E118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Ligações Agregadas'!E48*12*E119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Ligações Agregadas'!E48*12*E120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Ligações Agregadas'!E48*12*E121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D47*'Ligações Agregadas'!E48*12*E122","v":77252025.466273159},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F123*(F48-(Degraus!E43*'Ligações Agregadas'!F48*12)-(Degraus!E44*'Ligações Agregadas'!F48*12)-(Degraus!E45*'Ligações Agregadas'!F48*12)-(Degraus!E46*'Ligações Agregadas'!F48*12)-(Degraus!E47*'Ligações Agregadas'!F48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F48*12*F118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Ligações Agregadas'!F48*12*F119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Ligações Agregadas'!F48*12*F120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Ligações Agregadas'!F48*12*F121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E47*'Ligações Agregadas'!F48*12*F122","v":78911313.567610204},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G123*(G48-(Degraus!F43*'Ligações Agregadas'!G48*12)-(Degraus!F44*'Ligações Agregadas'!G48*12)-(Degraus!F45*'Ligações Agregadas'!G48*12)-(Degraus!F46*'Ligações Agregadas'!G48*12)-(Degraus!F47*'Ligações Agregadas'!G48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G48*12*G118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Ligações Agregadas'!G48*12*G119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Ligações Agregadas'!G48*12*G120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Ligações Agregadas'!G48*12*G121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F47*'Ligações Agregadas'!G48*12*G122","v":80439235.978346825},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H123*(H48-(Degraus!G43*'Ligações Agregadas'!H48*12)-(Degraus!G44*'Ligações Agregadas'!H48*12)-(Degraus!G45*'Ligações Agregadas'!H48*12)-(Degraus!G46*'Ligações Agregadas'!H48*12)-(Degraus!G47*'Ligações Agregadas'!H48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H48*12*H118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Ligações Agregadas'!H48*12*H119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Ligações Agregadas'!H48*12*H120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Ligações Agregadas'!H48*12*H121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G47*'Ligações Agregadas'!H48*12*H122","v":41504373.441504903},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I123*(I48-(Degraus!H43*'Ligações Agregadas'!I48*12)-(Degraus!H44*'Ligações Agregadas'!I48*12)-(Degraus!H45*'Ligações Agregadas'!I48*12)-(Degraus!H46*'Ligações Agregadas'!I48*12)-(Degraus!H47*'Ligações Agregadas'!I48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I48*12*I118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Ligações Agregadas'!I48*12*I119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Ligações Agregadas'!I48*12*I120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Ligações Agregadas'!I48*12*I121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H47*'Ligações Agregadas'!I48*12*I122","v":43221202.940500505},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J123*(J48-(Degraus!I43*'Ligações Agregadas'!J48*12)-(Degraus!I44*'Ligações Agregadas'!J48*12)-(Degraus!I45*'Ligações Agregadas'!J48*12)-(Degraus!I46*'Ligações Agregadas'!J48*12)-(Degraus!I47*'Ligações Agregadas'!J48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J48*12*J118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Ligações Agregadas'!J48*12*J119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Ligações Agregadas'!J48*12*J120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Ligações Agregadas'!J48*12*J121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I47*'Ligações Agregadas'!J48*12*J122","v":44158232.578597166},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K123*(K48-(Degraus!J43*'Ligações Agregadas'!K48*12)-(Degraus!J44*'Ligações Agregadas'!K48*12)-(Degraus!J45*'Ligações Agregadas'!K48*12)-(Degraus!J46*'Ligações Agregadas'!K48*12)-(Degraus!J47*'Ligações Agregadas'!K48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K48*12*K118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Ligações Agregadas'!K48*12*K119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Ligações Agregadas'!K48*12*K120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Ligações Agregadas'!K48*12*K121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J47*'Ligações Agregadas'!K48*12*K122","v":45025297.980427034},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L123*(L48-(Degraus!K43*'Ligações Agregadas'!L48*12)-(Degraus!K44*'Ligações Agregadas'!L48*12)-(Degraus!K45*'Ligações Agregadas'!L48*12)-(Degraus!K46*'Ligações Agregadas'!L48*12)-(Degraus!K47*'Ligações Agregadas'!L48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L48*12*L118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Ligações Agregadas'!L48*12*L119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Ligações Agregadas'!L48*12*L120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Ligações Agregadas'!L48*12*L121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K47*'Ligações Agregadas'!L48*12*L122","v":21803448.666650496},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M123*(M48-(Degraus!L43*'Ligações Agregadas'!M48*12)-(Degraus!L44*'Ligações Agregadas'!M48*12)-(Degraus!L45*'Ligações Agregadas'!M48*12)-(Degraus!L46*'Ligações Agregadas'!M48*12)-(Degraus!L47*'Ligações Agregadas'!M48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M48*12*M118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Ligações Agregadas'!M48*12*M119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Ligações Agregadas'!M48*12*M120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Ligações Agregadas'!M48*12*M121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L47*'Ligações Agregadas'!M48*12*M122","v":22709574.283913855},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N123*(N48-(Degraus!M43*'Ligações Agregadas'!N48*12)-(Degraus!M44*'Ligações Agregadas'!N48*12)-(Degraus!M45*'Ligações Agregadas'!N48*12)-(Degraus!M46*'Ligações Agregadas'!N48*12)-(Degraus!M47*'Ligações Agregadas'!N48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N48*12*N118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Ligações Agregadas'!N48*12*N119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Ligações Agregadas'!N48*12*N120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Ligações Agregadas'!N48*12*N121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M47*'Ligações Agregadas'!N48*12*N122","v":23205042.249267533},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O123*(O48-(Degraus!N43*'Ligações Agregadas'!O48*12)-(Degraus!N44*'Ligações Agregadas'!O48*12)-(Degraus!N45*'Ligações Agregadas'!O48*12)-(Degraus!N46*'Ligações Agregadas'!O48*12)-(Degraus!N47*'Ligações Agregadas'!O48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O48*12*O118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Ligações Agregadas'!O48*12*O119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Ligações Agregadas'!O48*12*O120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Ligações Agregadas'!O48*12*O121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N47*'Ligações Agregadas'!O48*12*O122","v":23665021.140158281},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P123*(P48-(Degraus!O43*'Ligações Agregadas'!P48*12)-(Degraus!O44*'Ligações Agregadas'!P48*12)-(Degraus!O45*'Ligações Agregadas'!P48*12)-(Degraus!O46*'Ligações Agregadas'!P48*12)-(Degraus!O47*'Ligações Agregadas'!P48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P48*12*P118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Ligações Agregadas'!P48*12*P119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Ligações Agregadas'!P48*12*P120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Ligações Agregadas'!P48*12*P121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O47*'Ligações Agregadas'!P48*12*P122","v":17409267.375321675},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q123*(Q48-(Degraus!P43*'Ligações Agregadas'!Q48*12)-(Degraus!P44*'Ligações Agregadas'!Q48*12)-(Degraus!P45*'Ligações Agregadas'!Q48*12)-(Degraus!P46*'Ligações Agregadas'!Q48*12)-(Degraus!P47*'Ligações Agregadas'!Q48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q48*12*Q118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Ligações Agregadas'!Q48*12*Q119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Ligações Agregadas'!Q48*12*Q120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Ligações Agregadas'!Q48*12*Q121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P47*'Ligações Agregadas'!Q48*12*Q122","v":18135218.163959712},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R123*(R48-(Degraus!Q43*'Ligações Agregadas'!R48*12)-(Degraus!Q44*'Ligações Agregadas'!R48*12)-(Degraus!Q45*'Ligações Agregadas'!R48*12)-(Degraus!Q46*'Ligações Agregadas'!R48*12)-(Degraus!Q47*'Ligações Agregadas'!R48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R48*12*R118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Ligações Agregadas'!R48*12*R119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Ligações Agregadas'!R48*12*R120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Ligações Agregadas'!R48*12*R121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q47*'Ligações Agregadas'!R48*12*R122","v":18532692.063111871},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S123*(S48-(Degraus!R43*'Ligações Agregadas'!S48*12)-(Degraus!R44*'Ligações Agregadas'!S48*12)-(Degraus!R45*'Ligações Agregadas'!S48*12)-(Degraus!R46*'Ligações Agregadas'!S48*12)-(Degraus!R47*'Ligações Agregadas'!S48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S48*12*S118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Ligações Agregadas'!S48*12*S119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Ligações Agregadas'!S48*12*S120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Ligações Agregadas'!S48*12*S121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R47*'Ligações Agregadas'!S48*12*S122","v":18902560.447847381},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T123*(T48-(Degraus!S43*'Ligações Agregadas'!T48*12)-(Degraus!S44*'Ligações Agregadas'!T48*12)-(Degraus!S45*'Ligações Agregadas'!T48*12)-(Degraus!S46*'Ligações Agregadas'!T48*12)-(Degraus!S47*'Ligações Agregadas'!T48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T48*12*T118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Ligações Agregadas'!T48*12*T119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Ligações Agregadas'!T48*12*T120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Ligações Agregadas'!T48*12*T121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S47*'Ligações Agregadas'!T48*12*T122","v":1033785.4541376303},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U123*(U48-(Degraus!T43*'Ligações Agregadas'!U48*12)-(Degraus!T44*'Ligações Agregadas'!U48*12)-(Degraus!T45*'Ligações Agregadas'!U48*12)-(Degraus!T46*'Ligações Agregadas'!U48*12)-(Degraus!T47*'Ligações Agregadas'!U48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U48*12*U118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Ligações Agregadas'!U48*12*U119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Ligações Agregadas'!U48*12*U120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Ligações Agregadas'!U48*12*U121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T47*'Ligações Agregadas'!U48*12*U122","v":1076413.4362123446},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V123*(V48-(Degraus!U43*'Ligações Agregadas'!V48*12)-(Degraus!U44*'Ligações Agregadas'!V48*12)-(Degraus!U45*'Ligações Agregadas'!V48*12)-(Degraus!U46*'Ligações Agregadas'!V48*12)-(Degraus!U47*'Ligações Agregadas'!V48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V48*12*V118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Ligações Agregadas'!V48*12*V119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Ligações Agregadas'!V48*12*V120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Ligações Agregadas'!V48*12*V121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U47*'Ligações Agregadas'!V48*12*V122","v":1099650.3146562895},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W123*(W48-(Degraus!V43*'Ligações Agregadas'!W48*12)-(Degraus!V44*'Ligações Agregadas'!W48*12)-(Degraus!V45*'Ligações Agregadas'!W48*12)-(Degraus!V46*'Ligações Agregadas'!W48*12)-(Degraus!V47*'Ligações Agregadas'!W48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W48*12*W118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Ligações Agregadas'!W48*12*W119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Ligações Agregadas'!W48*12*W120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Ligações Agregadas'!W48*12*W121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V47*'Ligações Agregadas'!W48*12*W122","v":1121104.2371428721},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X123*(X48-(Degraus!W43*'Ligações Agregadas'!X48*12)-(Degraus!W44*'Ligações Agregadas'!X48*12)-(Degraus!W45*'Ligações Agregadas'!X48*12)-(Degraus!W46*'Ligações Agregadas'!X48*12)-(Degraus!W47*'Ligações Agregadas'!X48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X48*12*X118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Ligações Agregadas'!X48*12*X119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Ligações Agregadas'!X48*12*X120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Ligações Agregadas'!X48*12*X121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W47*'Ligações Agregadas'!X48*12*X122","v":621381.40762208472},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y123*(Y48-(Degraus!X43*'Ligações Agregadas'!Y48*12)-(Degraus!X44*'Ligações Agregadas'!Y48*12)-(Degraus!X45*'Ligações Agregadas'!Y48*12)-(Degraus!X46*'Ligações Agregadas'!Y48*12)-(Degraus!X47*'Ligações Agregadas'!Y48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y48*12*Y118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Ligações Agregadas'!Y48*12*Y119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Ligações Agregadas'!Y48*12*Y120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Ligações Agregadas'!Y48*12*Y121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X47*'Ligações Agregadas'!Y48*12*Y122","v":647025.00799700466},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z123*(Z48-(Degraus!Y43*'Ligações Agregadas'!Z48*12)-(Degraus!Y44*'Ligações Agregadas'!Z48*12)-(Degraus!Y45*'Ligações Agregadas'!Z48*12)-(Degraus!Y46*'Ligações Agregadas'!Z48*12)-(Degraus!Y47*'Ligações Agregadas'!Z48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z48*12*Z118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Ligações Agregadas'!Z48*12*Z119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Ligações Agregadas'!Z48*12*Z120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Ligações Agregadas'!Z48*12*Z121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y47*'Ligações Agregadas'!Z48*12*Z122","v":661008.11382192036},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA123*(AA48-(Degraus!Z43*'Ligações Agregadas'!AA48*12)-(Degraus!Z44*'Ligações Agregadas'!AA48*12)-(Degraus!Z45*'Ligações Agregadas'!AA48*12)-(Degraus!Z46*'Ligações Agregadas'!AA48*12)-(Degraus!Z47*'Ligações Agregadas'!AA48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA48*12*AA118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Ligações Agregadas'!AA48*12*AA119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Ligações Agregadas'!AA48*12*AA120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Ligações Agregadas'!AA48*12*AA121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z47*'Ligações Agregadas'!AA48*12*AA122","v":673925.82968965766},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB123*(AB48-(Degraus!AA43*'Ligações Agregadas'!AB48*12)-(Degraus!AA44*'Ligações Agregadas'!AB48*12)-(Degraus!AA45*'Ligações Agregadas'!AB48*12)-(Degraus!AA46*'Ligações Agregadas'!AB48*12)-(Degraus!AA47*'Ligações Agregadas'!AB48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB48*12*AB118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Ligações Agregadas'!AB48*12*AB119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Ligações Agregadas'!AB48*12*AB120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Ligações Agregadas'!AB48*12*AB121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA47*'Ligações Agregadas'!AB48*12*AB122","v":2393409.1413446162},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC123*(AC48-(Degraus!AB43*'Ligações Agregadas'!AC48*12)-(Degraus!AB44*'Ligações Agregadas'!AC48*12)-(Degraus!AB45*'Ligações Agregadas'!AC48*12)-(Degraus!AB46*'Ligações Agregadas'!AC48*12)-(Degraus!AB47*'Ligações Agregadas'!AC48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC48*12*AC118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Ligações Agregadas'!AC48*12*AC119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Ligações Agregadas'!AC48*12*AC120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Ligações Agregadas'!AC48*12*AC121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB47*'Ligações Agregadas'!AC48*12*AC122","v":2492318.7639459372},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD123*(AD48-(Degraus!AC43*'Ligações Agregadas'!AD48*12)-(Degraus!AC44*'Ligações Agregadas'!AD48*12)-(Degraus!AC45*'Ligações Agregadas'!AD48*12)-(Degraus!AC46*'Ligações Agregadas'!AD48*12)-(Degraus!AC47*'Ligações Agregadas'!AD48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD48*12*AD118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Ligações Agregadas'!AD48*12*AD119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Ligações Agregadas'!AD48*12*AD120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Ligações Agregadas'!AD48*12*AD121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC47*'Ligações Agregadas'!AD48*12*AD122","v":2546282.450009129},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE123*(AE48-(Degraus!AD43*'Ligações Agregadas'!AE48*12)-(Degraus!AD44*'Ligações Agregadas'!AE48*12)-(Degraus!AD45*'Ligações Agregadas'!AE48*12)-(Degraus!AD46*'Ligações Agregadas'!AE48*12)-(Degraus!AD47*'Ligações Agregadas'!AE48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE48*12*AE118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Ligações Agregadas'!AE48*12*AE119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Ligações Agregadas'!AE48*12*AE120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Ligações Agregadas'!AE48*12*AE121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD47*'Ligações Agregadas'!AE48*12*AE122","v":2596183.4597951961},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF123*(AF48-(Degraus!AE43*'Ligações Agregadas'!AF48*12)-(Degraus!AE44*'Ligações Agregadas'!AF48*12)-(Degraus!AE45*'Ligações Agregadas'!AF48*12)-(Degraus!AE46*'Ligações Agregadas'!AF48*12)-(Degraus!AE47*'Ligações Agregadas'!AF48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF48*12*AF118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Ligações Agregadas'!AF48*12*AF119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Ligações Agregadas'!AF48*12*AF120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Ligações Agregadas'!AF48*12*AF121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE47*'Ligações Agregadas'!AF48*12*AF122","v":1599646.8808134138},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG123*(AG48-(Degraus!AF43*'Ligações Agregadas'!AG48*12)-(Degraus!AF44*'Ligações Agregadas'!AG48*12)-(Degraus!AF45*'Ligações Agregadas'!AG48*12)-(Degraus!AF46*'Ligações Agregadas'!AG48*12)-(Degraus!AF47*'Ligações Agregadas'!AG48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG48*12*AG118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Ligações Agregadas'!AG48*12*AG119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Ligações Agregadas'!AG48*12*AG120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Ligações Agregadas'!AG48*12*AG121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF47*'Ligações Agregadas'!AG48*12*AG122","v":1665801.8933007352},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH123*(AH48-(Degraus!AG43*'Ligações Agregadas'!AH48*12)-(Degraus!AG44*'Ligações Agregadas'!AH48*12)-(Degraus!AG45*'Ligações Agregadas'!AH48*12)-(Degraus!AG46*'Ligações Agregadas'!AH48*12)-(Degraus!AG47*'Ligações Agregadas'!AH48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH48*12*AH118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Ligações Agregadas'!AH48*12*AH119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Ligações Agregadas'!AH48*12*AH120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Ligações Agregadas'!AH48*12*AH121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG47*'Ligações Agregadas'!AH48*12*AH122","v":1701905.5699499075},{"$f":"VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI123*(AI48-(Degraus!AH43*'Ligações Agregadas'!AI48*12)-(Degraus!AH44*'Ligações Agregadas'!AI48*12)-(Degraus!AH45*'Ligações Agregadas'!AI48*12)-(Degraus!AH46*'Ligações Agregadas'!AI48*12)-(Degraus!AH47*'Ligações Agregadas'!AI48*12))+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI48*12*AI118+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Ligações Agregadas'!AI48*12*AI119+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Ligações Agregadas'!AI48*12*AI120+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Ligações Agregadas'!AI48*12*AI121+VLOOKUP('Volumes Agregados L'!$B198,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH47*'Ligações Agregadas'!AI48*12*AI122","v":1735308.3912820569},null,672743224.14979434]
[null,"RESIDENCIAL",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D124*(D49-(Degraus!C43*'Ligações Agregadas'!D49*12)-(Degraus!C44*'Ligações Agregadas'!D49*12)-(Degraus!C45*'Ligações Agregadas'!D49*12)-(Degraus!C46*'Ligações Agregadas'!D49*12)-(Degraus!C47*'Ligações Agregadas'!D49*12)-(Degraus!C48*'Ligações Agregadas'!D49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D49*12*D118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Ligações Agregadas'!D49*12*D119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Ligações Agregadas'!D49*12*D120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Ligações Agregadas'!D49*12*D121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C47*'Ligações Agregadas'!D49*12*D122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C48*'Ligações Agregadas'!D49*12*D123","v":57744480.011386245},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E124*(E49-(Degraus!D43*'Ligações Agregadas'!E49*12)-(Degraus!D44*'Ligações Agregadas'!E49*12)-(Degraus!D45*'Ligações Agregadas'!E49*12)-(Degraus!D46*'Ligações Agregadas'!E49*12)-(Degraus!D47*'Ligações Agregadas'!E49*12)-(Degraus!D48*'Ligações Agregadas'!E49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E49*12*E118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Ligações Agregadas'!E49*12*E119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Ligações Agregadas'!E49*12*E120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Ligações Agregadas'!E49*12*E121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D47*'Ligações Agregadas'!E49*12*E122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D48*'Ligações Agregadas'!E49*12*E123","v":60236156.850263938},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F124*(F49-(Degraus!E43*'Ligações Agregadas'!F49*12)-(Degraus!E44*'Ligações Agregadas'!F49*12)-(Degraus!E45*'Ligações Agregadas'!F49*12)-(Degraus!E46*'Ligações Agregadas'!F49*12)-(Degraus!E47*'Ligações Agregadas'!F49*12)-(Degraus!E48*'Ligações Agregadas'!F49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F49*12*F118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Ligações Agregadas'!F49*12*F119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Ligações Agregadas'!F49*12*F120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Ligações Agregadas'!F49*12*F121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E47*'Ligações Agregadas'!F49*12*F122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E48*'Ligações Agregadas'!F49*12*F123","v":61618362.790124103},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G124*(G49-(Degraus!F43*'Ligações Agregadas'!G49*12)-(Degraus!F44*'Ligações Agregadas'!G49*12)-(Degraus!F45*'Ligações Agregadas'!G49*12)-(Degraus!F46*'Ligações Agregadas'!G49*12)-(Degraus!F47*'Ligações Agregadas'!G49*12)-(Degraus!F48*'Ligações Agregadas'!G49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G49*12*G118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Ligações Agregadas'!G49*12*G119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Ligações Agregadas'!G49*12*G120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Ligações Agregadas'!G49*12*G121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F47*'Ligações Agregadas'!G49*12*G122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F48*'Ligações Agregadas'!G49*12*G123","v":62934091.054865211},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H124*(H49-(Degraus!G43*'Ligações Agregadas'!H49*12)-(Degraus!G44*'Ligações Agregadas'!H49*12)-(Degraus!G45*'Ligações Agregadas'!H49*12)-(Degraus!G46*'Ligações Agregadas'!H49*12)-(Degraus!G47*'Ligações Agregadas'!H49*12)-(Degraus!G48*'Ligações Agregadas'!H49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H49*12*H118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Ligações Agregadas'!H49*12*H119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Ligações Agregadas'!H49*12*H120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Ligações Agregadas'!H49*12*H121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G47*'Ligações Agregadas'!H49*12*H122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G48*'Ligações Agregadas'!H49*12*H123","v":38574973.99492608},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I124*(I49-(Degraus!H43*'Ligações Agregadas'!I49*12)-(Degraus!H44*'Ligações Agregadas'!I49*12)-(Degraus!H45*'Ligações Agregadas'!I49*12)-(Degraus!H46*'Ligações Agregadas'!I49*12)-(Degraus!H47*'Ligações Agregadas'!I49*12)-(Degraus!H48*'Ligações Agregadas'!I49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I49*12*I118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Ligações Agregadas'!I49*12*I119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Ligações Agregadas'!I49*12*I120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Ligações Agregadas'!I49*12*I121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H47*'Ligações Agregadas'!I49*12*I122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H48*'Ligações Agregadas'!I49*12*I123","v":40248006.811837785},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J124*(J49-(Degraus!I43*'Ligações Agregadas'!J49*12)-(Degraus!I44*'Ligações Agregadas'!J49*12)-(Degraus!I45*'Ligações Agregadas'!J49*12)-(Degraus!I46*'Ligações Agregadas'!J49*12)-(Degraus!I47*'Ligações Agregadas'!J49*12)-(Degraus!I48*'Ligações Agregadas'!J49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J49*12*J118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Ligações Agregadas'!J49*12*J119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Ligações Agregadas'!J49*12*J120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Ligações Agregadas'!J49*12*J121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I47*'Ligações Agregadas'!J49*12*J122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I48*'Ligações Agregadas'!J49*12*J123","v":41177851.996591784},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K124*(K49-(Degraus!J43*'Ligações Agregadas'!K49*12)-(Degraus!J44*'Ligações Agregadas'!K49*12)-(Degraus!J45*'Ligações Agregadas'!K49*12)-(Degraus!J46*'Ligações Agregadas'!K49*12)-(Degraus!J47*'Ligações Agregadas'!K49*12)-(Degraus!J48*'Ligações Agregadas'!K49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K49*12*K118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Ligações Agregadas'!K49*12*K119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Ligações Agregadas'!K49*12*K120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Ligações Agregadas'!K49*12*K121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J47*'Ligações Agregadas'!K49*12*K122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J48*'Ligações Agregadas'!K49*12*K123","v":42065839.53532701},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L124*(L49-(Degraus!K43*'Ligações Agregadas'!L49*12)-(Degraus!K44*'Ligações Agregadas'!L49*12)-(Degraus!K45*'Ligações Agregadas'!L49*12)-(Degraus!K46*'Ligações Agregadas'!L49*12)-(Degraus!K47*'Ligações Agregadas'!L49*12)-(Degraus!K48*'Ligações Agregadas'!L49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L49*12*L118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Ligações Agregadas'!L49*12*L119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Ligações Agregadas'!L49*12*L120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Ligações Agregadas'!L49*12*L121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K47*'Ligações Agregadas'!L49*12*L122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K48*'Ligações Agregadas'!L49*12*L123","v":15827098.378793165},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M124*(M49-(Degraus!L43*'Ligações Agregadas'!M49*12)-(Degraus!L44*'Ligações Agregadas'!M49*12)-(Degraus!L45*'Ligações Agregadas'!M49*12)-(Degraus!L46*'Ligações Agregadas'!M49*12)-(Degraus!L47*'Ligações Agregadas'!M49*12)-(Degraus!L48*'Ligações Agregadas'!M49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M49*12*M118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Ligações Agregadas'!M49*12*M119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Ligações Agregadas'!M49*12*M120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Ligações Agregadas'!M49*12*M121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L47*'Ligações Agregadas'!M49*12*M122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L48*'Ligações Agregadas'!M49*12*M123","v":16509598.380502742},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N124*(N49-(Degraus!M43*'Ligações Agregadas'!N49*12)-(Degraus!M44*'Ligações Agregadas'!N49*12)-(Degraus!M45*'Ligações Agregadas'!N49*12)-(Degraus!M46*'Ligações Agregadas'!N49*12)-(Degraus!M47*'Ligações Agregadas'!N49*12)-(Degraus!M48*'Ligações Agregadas'!N49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N49*12*N118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Ligações Agregadas'!N49*12*N119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Ligações Agregadas'!N49*12*N120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Ligações Agregadas'!N49*12*N121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M47*'Ligações Agregadas'!N49*12*N122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M48*'Ligações Agregadas'!N49*12*N123","v":16888109.934849445},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O124*(O49-(Degraus!N43*'Ligações Agregadas'!O49*12)-(Degraus!N44*'Ligações Agregadas'!O49*12)-(Degraus!N45*'Ligações Agregadas'!O49*12)-(Degraus!N46*'Ligações Agregadas'!O49*12)-(Degraus!N47*'Ligações Agregadas'!O49*12)-(Degraus!N48*'Ligações Agregadas'!O49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O49*12*O118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Ligações Agregadas'!O49*12*O119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Ligações Agregadas'!O49*12*O120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Ligações Agregadas'!O49*12*O121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N47*'Ligações Agregadas'!O49*12*O122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N48*'Ligações Agregadas'!O49*12*O123","v":17248268.982094366},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P124*(P49-(Degraus!O43*'Ligações Agregadas'!P49*12)-(Degraus!O44*'Ligações Agregadas'!P49*12)-(Degraus!O45*'Ligações Agregadas'!P49*12)-(Degraus!O46*'Ligações Agregadas'!P49*12)-(Degraus!O47*'Ligações Agregadas'!P49*12)-(Degraus!O48*'Ligações Agregadas'!P49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P49*12*P118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Ligações Agregadas'!P49*12*P119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Ligações Agregadas'!P49*12*P120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Ligações Agregadas'!P49*12*P121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O47*'Ligações Agregadas'!P49*12*P122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O48*'Ligações Agregadas'!P49*12*P123","v":12086240.492260685},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q124*(Q49-(Degraus!P43*'Ligações Agregadas'!Q49*12)-(Degraus!P44*'Ligações Agregadas'!Q49*12)-(Degraus!P45*'Ligações Agregadas'!Q49*12)-(Degraus!P46*'Ligações Agregadas'!Q49*12)-(Degraus!P47*'Ligações Agregadas'!Q49*12)-(Degraus!P48*'Ligações Agregadas'!Q49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q49*12*Q118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Ligações Agregadas'!Q49*12*Q119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Ligações Agregadas'!Q49*12*Q120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Ligações Agregadas'!Q49*12*Q121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P47*'Ligações Agregadas'!Q49*12*Q122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P48*'Ligações Agregadas'!Q49*12*Q123","v":12607915.719030824},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R124*(R49-(Degraus!Q43*'Ligações Agregadas'!R49*12)-(Degraus!Q44*'Ligações Agregadas'!R49*12)-(Degraus!Q45*'Ligações Agregadas'!R49*12)-(Degraus!Q46*'Ligações Agregadas'!R49*12)-(Degraus!Q47*'Ligações Agregadas'!R49*12)-(Degraus!Q48*'Ligações Agregadas'!R49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R49*12*R118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Ligações Agregadas'!R49*12*R119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Ligações Agregadas'!R49*12*R120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Ligações Agregadas'!R49*12*R121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q47*'Ligações Agregadas'!R49*12*R122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q48*'Ligações Agregadas'!R49*12*R123","v":12897335.987565544},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S124*(S49-(Degraus!R43*'Ligações Agregadas'!S49*12)-(Degraus!R44*'Ligações Agregadas'!S49*12)-(Degraus!R45*'Ligações Agregadas'!S49*12)-(Degraus!R46*'Ligações Agregadas'!S49*12)-(Degraus!R47*'Ligações Agregadas'!S49*12)-(Degraus!R48*'Ligações Agregadas'!S49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S49*12*S118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Ligações Agregadas'!S49*12*S119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Ligações Agregadas'!S49*12*S120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Ligações Agregadas'!S49*12*S121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R47*'Ligações Agregadas'!S49*12*S122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R48*'Ligações Agregadas'!S49*12*S123","v":13172888.04650558},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T124*(T49-(Degraus!S43*'Ligações Agregadas'!T49*12)-(Degraus!S44*'Ligações Agregadas'!T49*12)-(Degraus!S45*'Ligações Agregadas'!T49*12)-(Degraus!S46*'Ligações Agregadas'!T49*12)-(Degraus!S47*'Ligações Agregadas'!T49*12)-(Degraus!S48*'Ligações Agregadas'!T49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T49*12*T118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Ligações Agregadas'!T49*12*T119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Ligações Agregadas'!T49*12*T120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Ligações Agregadas'!T49*12*T121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S47*'Ligações Agregadas'!T49*12*T122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S48*'Ligações Agregadas'!T49*12*T123","v":2451665.8953300188},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U124*(U49-(Degraus!T43*'Ligações Agregadas'!U49*12)-(Degraus!T44*'Ligações Agregadas'!U49*12)-(Degraus!T45*'Ligações Agregadas'!U49*12)-(Degraus!T46*'Ligações Agregadas'!U49*12)-(Degraus!T47*'Ligações Agregadas'!U49*12)-(Degraus!T48*'Ligações Agregadas'!U49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U49*12*U118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Ligações Agregadas'!U49*12*U119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Ligações Agregadas'!U49*12*U120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Ligações Agregadas'!U49*12*U121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T47*'Ligações Agregadas'!U49*12*U122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T48*'Ligações Agregadas'!U49*12*U123","v":2557588.2997274515},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V124*(V49-(Degraus!U43*'Ligações Agregadas'!V49*12)-(Degraus!U44*'Ligações Agregadas'!V49*12)-(Degraus!U45*'Ligações Agregadas'!V49*12)-(Degraus!U46*'Ligações Agregadas'!V49*12)-(Degraus!U47*'Ligações Agregadas'!V49*12)-(Degraus!U48*'Ligações Agregadas'!V49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V49*12*V118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Ligações Agregadas'!V49*12*V119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Ligações Agregadas'!V49*12*V120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Ligações Agregadas'!V49*12*V121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U47*'Ligações Agregadas'!V49*12*V122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U48*'Ligações Agregadas'!V49*12*V123","v":2616374.0832482665},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W124*(W49-(Degraus!V43*'Ligações Agregadas'!W49*12)-(Degraus!V44*'Ligações Agregadas'!W49*12)-(Degraus!V45*'Ligações Agregadas'!W49*12)-(Degraus!V46*'Ligações Agregadas'!W49*12)-(Degraus!V47*'Ligações Agregadas'!W49*12)-(Degraus!V48*'Ligações Agregadas'!W49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W49*12*W118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Ligações Agregadas'!W49*12*W119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Ligações Agregadas'!W49*12*W120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Ligações Agregadas'!W49*12*W121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V47*'Ligações Agregadas'!W49*12*W122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V48*'Ligações Agregadas'!W49*12*W123","v":2672377.2112851394},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X124*(X49-(Degraus!W43*'Ligações Agregadas'!X49*12)-(Degraus!W44*'Ligações Agregadas'!X49*12)-(Degraus!W45*'Ligações Agregadas'!X49*12)-(Degraus!W46*'Ligações Agregadas'!X49*12)-(Degraus!W47*'Ligações Agregadas'!X49*12)-(Degraus!W48*'Ligações Agregadas'!X49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X49*12*X118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Ligações Agregadas'!X49*12*X119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Ligações Agregadas'!X49*12*X120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Ligações Agregadas'!X49*12*X121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W47*'Ligações Agregadas'!X49*12*X122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W48*'Ligações Agregadas'!X49*12*X123","v":1579616.2108980864},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y124*(Y49-(Degraus!X43*'Ligações Agregadas'!Y49*12)-(Degraus!X44*'Ligações Agregadas'!Y49*12)-(Degraus!X45*'Ligações Agregadas'!Y49*12)-(Degraus!X46*'Ligações Agregadas'!Y49*12)-(Degraus!X47*'Ligações Agregadas'!Y49*12)-(Degraus!X48*'Ligações Agregadas'!Y49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y49*12*Y118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Ligações Agregadas'!Y49*12*Y119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Ligações Agregadas'!Y49*12*Y120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Ligações Agregadas'!Y49*12*Y121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X47*'Ligações Agregadas'!Y49*12*Y122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X48*'Ligações Agregadas'!Y49*12*Y123","v":1647851.370083242},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z124*(Z49-(Degraus!Y43*'Ligações Agregadas'!Z49*12)-(Degraus!Y44*'Ligações Agregadas'!Z49*12)-(Degraus!Y45*'Ligações Agregadas'!Z49*12)-(Degraus!Y46*'Ligações Agregadas'!Z49*12)-(Degraus!Y47*'Ligações Agregadas'!Z49*12)-(Degraus!Y48*'Ligações Agregadas'!Z49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z49*12*Z118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Ligações Agregadas'!Z49*12*Z119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Ligações Agregadas'!Z49*12*Z120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Ligações Agregadas'!Z49*12*Z121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y47*'Ligações Agregadas'!Z49*12*Z122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y48*'Ligações Agregadas'!Z49*12*Z123","v":1685718.8692367813},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA124*(AA49-(Degraus!Z43*'Ligações Agregadas'!AA49*12)-(Degraus!Z44*'Ligações Agregadas'!AA49*12)-(Degraus!Z45*'Ligações Agregadas'!AA49*12)-(Degraus!Z46*'Ligações Agregadas'!AA49*12)-(Degraus!Z47*'Ligações Agregadas'!AA49*12)-(Degraus!Z48*'Ligações Agregadas'!AA49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA49*12*AA118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Ligações Agregadas'!AA49*12*AA119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Ligações Agregadas'!AA49*12*AA120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Ligações Agregadas'!AA49*12*AA121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z47*'Ligações Agregadas'!AA49*12*AA122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z48*'Ligações Agregadas'!AA49*12*AA123","v":1721790.2050478612},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB124*(AB49-(Degraus!AA43*'Ligações Agregadas'!AB49*12)-(Degraus!AA44*'Ligações Agregadas'!AB49*12)-(Degraus!AA45*'Ligações Agregadas'!AB49*12)-(Degraus!AA46*'Ligações Agregadas'!AB49*12)-(Degraus!AA47*'Ligações Agregadas'!AB49*12)-(Degraus!AA48*'Ligações Agregadas'!AB49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB49*12*AB118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Ligações Agregadas'!AB49*12*AB119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Ligações Agregadas'!AB49*12*AB120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Ligações Agregadas'!AB49*12*AB121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA47*'Ligações Agregadas'!AB49*12*AB122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA48*'Ligações Agregadas'!AB49*12*AB123","v":4490439.3069998547},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC124*(AC49-(Degraus!AB43*'Ligações Agregadas'!AC49*12)-(Degraus!AB44*'Ligações Agregadas'!AC49*12)-(Degraus!AB45*'Ligações Agregadas'!AC49*12)-(Degraus!AB46*'Ligações Agregadas'!AC49*12)-(Degraus!AB47*'Ligações Agregadas'!AC49*12)-(Degraus!AB48*'Ligações Agregadas'!AC49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC49*12*AC118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Ligações Agregadas'!AC49*12*AC119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Ligações Agregadas'!AC49*12*AC120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Ligações Agregadas'!AC49*12*AC121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB47*'Ligações Agregadas'!AC49*12*AC122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB48*'Ligações Agregadas'!AC49*12*AC123","v":4684827.1914147688},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD124*(AD49-(Degraus!AC43*'Ligações Agregadas'!AD49*12)-(Degraus!AC44*'Ligações Agregadas'!AD49*12)-(Degraus!AC45*'Ligações Agregadas'!AD49*12)-(Degraus!AC46*'Ligações Agregadas'!AD49*12)-(Degraus!AC47*'Ligações Agregadas'!AD49*12)-(Degraus!AC48*'Ligações Agregadas'!AD49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD49*12*AD118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Ligações Agregadas'!AD49*12*AD119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Ligações Agregadas'!AD49*12*AD120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Ligações Agregadas'!AD49*12*AD121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC47*'Ligações Agregadas'!AD49*12*AD122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC48*'Ligações Agregadas'!AD49*12*AD123","v":4792789.337864859},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE124*(AE49-(Degraus!AD43*'Ligações Agregadas'!AE49*12)-(Degraus!AD44*'Ligações Agregadas'!AE49*12)-(Degraus!AD45*'Ligações Agregadas'!AE49*12)-(Degraus!AD46*'Ligações Agregadas'!AE49*12)-(Degraus!AD47*'Ligações Agregadas'!AE49*12)-(Degraus!AD48*'Ligações Agregadas'!AE49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE49*12*AE118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Ligações Agregadas'!AE49*12*AE119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Ligações Agregadas'!AE49*12*AE120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Ligações Agregadas'!AE49*12*AE121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD47*'Ligações Agregadas'!AE49*12*AE122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD48*'Ligações Agregadas'!AE49*12*AE123","v":4895769.1237731483},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF124*(AF49-(Degraus!AE43*'Ligações Agregadas'!AF49*12)-(Degraus!AE44*'Ligações Agregadas'!AF49*12)-(Degraus!AE45*'Ligações Agregadas'!AF49*12)-(Degraus!AE46*'Ligações Agregadas'!AF49*12)-(Degraus!AE47*'Ligações Agregadas'!AF49*12)-(Degraus!AE48*'Ligações Agregadas'!AF49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF49*12*AF118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Ligações Agregadas'!AF49*12*AF119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Ligações Agregadas'!AF49*12*AF120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Ligações Agregadas'!AF49*12*AF121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE47*'Ligações Agregadas'!AF49*12*AF122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE48*'Ligações Agregadas'!AF49*12*AF123","v":3118846.654400052},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG124*(AG49-(Degraus!AF43*'Ligações Agregadas'!AG49*12)-(Degraus!AF44*'Ligações Agregadas'!AG49*12)-(Degraus!AF45*'Ligações Agregadas'!AG49*12)-(Degraus!AF46*'Ligações Agregadas'!AG49*12)-(Degraus!AF47*'Ligações Agregadas'!AG49*12)-(Degraus!AF48*'Ligações Agregadas'!AG49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG49*12*AG118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Ligações Agregadas'!AG49*12*AG119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Ligações Agregadas'!AG49*12*AG120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Ligações Agregadas'!AG49*12*AG121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF47*'Ligações Agregadas'!AG49*12*AG122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF48*'Ligações Agregadas'!AG49*12*AG123","v":3253909.5315653645},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH124*(AH49-(Degraus!AG43*'Ligações Agregadas'!AH49*12)-(Degraus!AG44*'Ligações Agregadas'!AH49*12)-(Degraus!AG45*'Ligações Agregadas'!AH49*12)-(Degraus!AG46*'Ligações Agregadas'!AH49*12)-(Degraus!AG47*'Ligações Agregadas'!AH49*12)-(Degraus!AG48*'Ligações Agregadas'!AH49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH49*12*AH118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Ligações Agregadas'!AH49*12*AH119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Ligações Agregadas'!AH49*12*AH120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Ligações Agregadas'!AH49*12*AH121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG47*'Ligações Agregadas'!AH49*12*AH122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG48*'Ligações Agregadas'!AH49*12*AH123","v":3328933.2142536864},{"$f":"VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI124*(AI49-(Degraus!AH43*'Ligações Agregadas'!AI49*12)-(Degraus!AH44*'Ligações Agregadas'!AI49*12)-(Degraus!AH45*'Ligações Agregadas'!AI49*12)-(Degraus!AH46*'Ligações Agregadas'!AI49*12)-(Degraus!AH47*'Ligações Agregadas'!AI49*12)-(Degraus!AH48*'Ligações Agregadas'!AI49*12))+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI49*12*AI118+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Ligações Agregadas'!AI49*12*AI119+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Ligações Agregadas'!AI49*12*AI120+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Ligações Agregadas'!AI49*12*AI121+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH47*'Ligações Agregadas'!AI49*12*AI122+VLOOKUP('Volumes Agregados L'!$B199,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH48*'Ligações Agregadas'!AI49*12*AI123","v":3400511.4312367532},null,570736226.90328956]
[null,"RESIDENCIAL",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D125*(D50-(Degraus!C43*'Ligações Agregadas'!D50*12)-(Degraus!C44*'Ligações Agregadas'!D50*12)-(Degraus!C45*'Ligações Agregadas'!D50*12)-(Degraus!C46*'Ligações Agregadas'!D50*12)-(Degraus!C47*'Ligações Agregadas'!D50*12)-(Degraus!C48*'Ligações Agregadas'!D50*12)-(Degraus!C49*'Ligações Agregadas'!D50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C43*'Ligações Agregadas'!D50*12*D118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C44*'Ligações Agregadas'!D50*12*D119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C45*'Ligações Agregadas'!D50*12*D120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C46*'Ligações Agregadas'!D50*12*D121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C47*'Ligações Agregadas'!D50*12*D122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C48*'Ligações Agregadas'!D50*12*D123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C49*'Ligações Agregadas'!D50*12*D124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E125*(E50-(Degraus!D43*'Ligações Agregadas'!E50*12)-(Degraus!D44*'Ligações Agregadas'!E50*12)-(Degraus!D45*'Ligações Agregadas'!E50*12)-(Degraus!D46*'Ligações Agregadas'!E50*12)-(Degraus!D47*'Ligações Agregadas'!E50*12)-(Degraus!D48*'Ligações Agregadas'!E50*12)-(Degraus!D49*'Ligações Agregadas'!E50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D43*'Ligações Agregadas'!E50*12*E118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D44*'Ligações Agregadas'!E50*12*E119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D45*'Ligações Agregadas'!E50*12*E120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D46*'Ligações Agregadas'!E50*12*E121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D47*'Ligações Agregadas'!E50*12*E122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D48*'Ligações Agregadas'!E50*12*E123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D49*'Ligações Agregadas'!E50*12*E124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F125*(F50-(Degraus!E43*'Ligações Agregadas'!F50*12)-(Degraus!E44*'Ligações Agregadas'!F50*12)-(Degraus!E45*'Ligações Agregadas'!F50*12)-(Degraus!E46*'Ligações Agregadas'!F50*12)-(Degraus!E47*'Ligações Agregadas'!F50*12)-(Degraus!E48*'Ligações Agregadas'!F50*12)-(Degraus!E49*'Ligações Agregadas'!F50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E43*'Ligações Agregadas'!F50*12*F118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E44*'Ligações Agregadas'!F50*12*F119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E45*'Ligações Agregadas'!F50*12*F120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E46*'Ligações Agregadas'!F50*12*F121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E47*'Ligações Agregadas'!F50*12*F122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E48*'Ligações Agregadas'!F50*12*F123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E49*'Ligações Agregadas'!F50*12*F124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G125*(G50-(Degraus!F43*'Ligações Agregadas'!G50*12)-(Degraus!F44*'Ligações Agregadas'!G50*12)-(Degraus!F45*'Ligações Agregadas'!G50*12)-(Degraus!F46*'Ligações Agregadas'!G50*12)-(Degraus!F47*'Ligações Agregadas'!G50*12)-(Degraus!F48*'Ligações Agregadas'!G50*12)-(Degraus!F49*'Ligações Agregadas'!G50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F43*'Ligações Agregadas'!G50*12*G118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F44*'Ligações Agregadas'!G50*12*G119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F45*'Ligações Agregadas'!G50*12*G120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F46*'Ligações Agregadas'!G50*12*G121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F47*'Ligações Agregadas'!G50*12*G122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F48*'Ligações Agregadas'!G50*12*G123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F49*'Ligações Agregadas'!G50*12*G124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H125*(H50-(Degraus!G43*'Ligações Agregadas'!H50*12)-(Degraus!G44*'Ligações Agregadas'!H50*12)-(Degraus!G45*'Ligações Agregadas'!H50*12)-(Degraus!G46*'Ligações Agregadas'!H50*12)-(Degraus!G47*'Ligações Agregadas'!H50*12)-(Degraus!G48*'Ligações Agregadas'!H50*12)-(Degraus!G49*'Ligações Agregadas'!H50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G43*'Ligações Agregadas'!H50*12*H118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G44*'Ligações Agregadas'!H50*12*H119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G45*'Ligações Agregadas'!H50*12*H120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G46*'Ligações Agregadas'!H50*12*H121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G47*'Ligações Agregadas'!H50*12*H122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G48*'Ligações Agregadas'!H50*12*H123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G49*'Ligações Agregadas'!H50*12*H124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I125*(I50-(Degraus!H43*'Ligações Agregadas'!I50*12)-(Degraus!H44*'Ligações Agregadas'!I50*12)-(Degraus!H45*'Ligações Agregadas'!I50*12)-(Degraus!H46*'Ligações Agregadas'!I50*12)-(Degraus!H47*'Ligações Agregadas'!I50*12)-(Degraus!H48*'Ligações Agregadas'!I50*12)-(Degraus!H49*'Ligações Agregadas'!I50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H43*'Ligações Agregadas'!I50*12*I118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H44*'Ligações Agregadas'!I50*12*I119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H45*'Ligações Agregadas'!I50*12*I120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H46*'Ligações Agregadas'!I50*12*I121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H47*'Ligações Agregadas'!I50*12*I122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H48*'Ligações Agregadas'!I50*12*I123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H49*'Ligações Agregadas'!I50*12*I124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J125*(J50-(Degraus!I43*'Ligações Agregadas'!J50*12)-(Degraus!I44*'Ligações Agregadas'!J50*12)-(Degraus!I45*'Ligações Agregadas'!J50*12)-(Degraus!I46*'Ligações Agregadas'!J50*12)-(Degraus!I47*'Ligações Agregadas'!J50*12)-(Degraus!I48*'Ligações Agregadas'!J50*12)-(Degraus!I49*'Ligações Agregadas'!J50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I43*'Ligações Agregadas'!J50*12*J118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I44*'Ligações Agregadas'!J50*12*J119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I45*'Ligações Agregadas'!J50*12*J120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I46*'Ligações Agregadas'!J50*12*J121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I47*'Ligações Agregadas'!J50*12*J122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I48*'Ligações Agregadas'!J50*12*J123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I49*'Ligações Agregadas'!J50*12*J124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K125*(K50-(Degraus!J43*'Ligações Agregadas'!K50*12)-(Degraus!J44*'Ligações Agregadas'!K50*12)-(Degraus!J45*'Ligações Agregadas'!K50*12)-(Degraus!J46*'Ligações Agregadas'!K50*12)-(Degraus!J47*'Ligações Agregadas'!K50*12)-(Degraus!J48*'Ligações Agregadas'!K50*12)-(Degraus!J49*'Ligações Agregadas'!K50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J43*'Ligações Agregadas'!K50*12*K118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J44*'Ligações Agregadas'!K50*12*K119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J45*'Ligações Agregadas'!K50*12*K120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J46*'Ligações Agregadas'!K50*12*K121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J47*'Ligações Agregadas'!K50*12*K122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J48*'Ligações Agregadas'!K50*12*K123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J49*'Ligações Agregadas'!K50*12*K124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L125*(L50-(Degraus!K43*'Ligações Agregadas'!L50*12)-(Degraus!K44*'Ligações Agregadas'!L50*12)-(Degraus!K45*'Ligações Agregadas'!L50*12)-(Degraus!K46*'Ligações Agregadas'!L50*12)-(Degraus!K47*'Ligações Agregadas'!L50*12)-(Degraus!K48*'Ligações Agregadas'!L50*12)-(Degraus!K49*'Ligações Agregadas'!L50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K43*'Ligações Agregadas'!L50*12*L118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K44*'Ligações Agregadas'!L50*12*L119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K45*'Ligações Agregadas'!L50*12*L120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K46*'Ligações Agregadas'!L50*12*L121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K47*'Ligações Agregadas'!L50*12*L122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K48*'Ligações Agregadas'!L50*12*L123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K49*'Ligações Agregadas'!L50*12*L124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M125*(M50-(Degraus!L43*'Ligações Agregadas'!M50*12)-(Degraus!L44*'Ligações Agregadas'!M50*12)-(Degraus!L45*'Ligações Agregadas'!M50*12)-(Degraus!L46*'Ligações Agregadas'!M50*12)-(Degraus!L47*'Ligações Agregadas'!M50*12)-(Degraus!L48*'Ligações Agregadas'!M50*12)-(Degraus!L49*'Ligações Agregadas'!M50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L43*'Ligações Agregadas'!M50*12*M118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L44*'Ligações Agregadas'!M50*12*M119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L45*'Ligações Agregadas'!M50*12*M120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L46*'Ligações Agregadas'!M50*12*M121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L47*'Ligações Agregadas'!M50*12*M122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L48*'Ligações Agregadas'!M50*12*M123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L49*'Ligações Agregadas'!M50*12*M124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N125*(N50-(Degraus!M43*'Ligações Agregadas'!N50*12)-(Degraus!M44*'Ligações Agregadas'!N50*12)-(Degraus!M45*'Ligações Agregadas'!N50*12)-(Degraus!M46*'Ligações Agregadas'!N50*12)-(Degraus!M47*'Ligações Agregadas'!N50*12)-(Degraus!M48*'Ligações Agregadas'!N50*12)-(Degraus!M49*'Ligações Agregadas'!N50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M43*'Ligações Agregadas'!N50*12*N118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M44*'Ligações Agregadas'!N50*12*N119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M45*'Ligações Agregadas'!N50*12*N120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M46*'Ligações Agregadas'!N50*12*N121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M47*'Ligações Agregadas'!N50*12*N122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M48*'Ligações Agregadas'!N50*12*N123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M49*'Ligações Agregadas'!N50*12*N124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O125*(O50-(Degraus!N43*'Ligações Agregadas'!O50*12)-(Degraus!N44*'Ligações Agregadas'!O50*12)-(Degraus!N45*'Ligações Agregadas'!O50*12)-(Degraus!N46*'Ligações Agregadas'!O50*12)-(Degraus!N47*'Ligações Agregadas'!O50*12)-(Degraus!N48*'Ligações Agregadas'!O50*12)-(Degraus!N49*'Ligações Agregadas'!O50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N43*'Ligações Agregadas'!O50*12*O118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N44*'Ligações Agregadas'!O50*12*O119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N45*'Ligações Agregadas'!O50*12*O120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N46*'Ligações Agregadas'!O50*12*O121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N47*'Ligações Agregadas'!O50*12*O122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N48*'Ligações Agregadas'!O50*12*O123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N49*'Ligações Agregadas'!O50*12*O124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P125*(P50-(Degraus!O43*'Ligações Agregadas'!P50*12)-(Degraus!O44*'Ligações Agregadas'!P50*12)-(Degraus!O45*'Ligações Agregadas'!P50*12)-(Degraus!O46*'Ligações Agregadas'!P50*12)-(Degraus!O47*'Ligações Agregadas'!P50*12)-(Degraus!O48*'Ligações Agregadas'!P50*12)-(Degraus!O49*'Ligações Agregadas'!P50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O43*'Ligações Agregadas'!P50*12*P118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O44*'Ligações Agregadas'!P50*12*P119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O45*'Ligações Agregadas'!P50*12*P120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O46*'Ligações Agregadas'!P50*12*P121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O47*'Ligações Agregadas'!P50*12*P122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O48*'Ligações Agregadas'!P50*12*P123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O49*'Ligações Agregadas'!P50*12*P124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q125*(Q50-(Degraus!P43*'Ligações Agregadas'!Q50*12)-(Degraus!P44*'Ligações Agregadas'!Q50*12)-(Degraus!P45*'Ligações Agregadas'!Q50*12)-(Degraus!P46*'Ligações Agregadas'!Q50*12)-(Degraus!P47*'Ligações Agregadas'!Q50*12)-(Degraus!P48*'Ligações Agregadas'!Q50*12)-(Degraus!P49*'Ligações Agregadas'!Q50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P43*'Ligações Agregadas'!Q50*12*Q118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P44*'Ligações Agregadas'!Q50*12*Q119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P45*'Ligações Agregadas'!Q50*12*Q120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P46*'Ligações Agregadas'!Q50*12*Q121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P47*'Ligações Agregadas'!Q50*12*Q122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P48*'Ligações Agregadas'!Q50*12*Q123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P49*'Ligações Agregadas'!Q50*12*Q124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R125*(R50-(Degraus!Q43*'Ligações Agregadas'!R50*12)-(Degraus!Q44*'Ligações Agregadas'!R50*12)-(Degraus!Q45*'Ligações Agregadas'!R50*12)-(Degraus!Q46*'Ligações Agregadas'!R50*12)-(Degraus!Q47*'Ligações Agregadas'!R50*12)-(Degraus!Q48*'Ligações Agregadas'!R50*12)-(Degraus!Q49*'Ligações Agregadas'!R50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q43*'Ligações Agregadas'!R50*12*R118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q44*'Ligações Agregadas'!R50*12*R119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q45*'Ligações Agregadas'!R50*12*R120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q46*'Ligações Agregadas'!R50*12*R121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q47*'Ligações Agregadas'!R50*12*R122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q48*'Ligações Agregadas'!R50*12*R123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q49*'Ligações Agregadas'!R50*12*R124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S125*(S50-(Degraus!R43*'Ligações Agregadas'!S50*12)-(Degraus!R44*'Ligações Agregadas'!S50*12)-(Degraus!R45*'Ligações Agregadas'!S50*12)-(Degraus!R46*'Ligações Agregadas'!S50*12)-(Degraus!R47*'Ligações Agregadas'!S50*12)-(Degraus!R48*'Ligações Agregadas'!S50*12)-(Degraus!R49*'Ligações Agregadas'!S50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R43*'Ligações Agregadas'!S50*12*S118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R44*'Ligações Agregadas'!S50*12*S119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R45*'Ligações Agregadas'!S50*12*S120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R46*'Ligações Agregadas'!S50*12*S121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R47*'Ligações Agregadas'!S50*12*S122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R48*'Ligações Agregadas'!S50*12*S123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R49*'Ligações Agregadas'!S50*12*S124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T125*(T50-(Degraus!S43*'Ligações Agregadas'!T50*12)-(Degraus!S44*'Ligações Agregadas'!T50*12)-(Degraus!S45*'Ligações Agregadas'!T50*12)-(Degraus!S46*'Ligações Agregadas'!T50*12)-(Degraus!S47*'Ligações Agregadas'!T50*12)-(Degraus!S48*'Ligações Agregadas'!T50*12)-(Degraus!S49*'Ligações Agregadas'!T50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S43*'Ligações Agregadas'!T50*12*T118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S44*'Ligações Agregadas'!T50*12*T119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S45*'Ligações Agregadas'!T50*12*T120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S46*'Ligações Agregadas'!T50*12*T121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S47*'Ligações Agregadas'!T50*12*T122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S48*'Ligações Agregadas'!T50*12*T123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S49*'Ligações Agregadas'!T50*12*T124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U125*(U50-(Degraus!T43*'Ligações Agregadas'!U50*12)-(Degraus!T44*'Ligações Agregadas'!U50*12)-(Degraus!T45*'Ligações Agregadas'!U50*12)-(Degraus!T46*'Ligações Agregadas'!U50*12)-(Degraus!T47*'Ligações Agregadas'!U50*12)-(Degraus!T48*'Ligações Agregadas'!U50*12)-(Degraus!T49*'Ligações Agregadas'!U50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T43*'Ligações Agregadas'!U50*12*U118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T44*'Ligações Agregadas'!U50*12*U119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T45*'Ligações Agregadas'!U50*12*U120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T46*'Ligações Agregadas'!U50*12*U121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T47*'Ligações Agregadas'!U50*12*U122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T48*'Ligações Agregadas'!U50*12*U123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T49*'Ligações Agregadas'!U50*12*U124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V125*(V50-(Degraus!U43*'Ligações Agregadas'!V50*12)-(Degraus!U44*'Ligações Agregadas'!V50*12)-(Degraus!U45*'Ligações Agregadas'!V50*12)-(Degraus!U46*'Ligações Agregadas'!V50*12)-(Degraus!U47*'Ligações Agregadas'!V50*12)-(Degraus!U48*'Ligações Agregadas'!V50*12)-(Degraus!U49*'Ligações Agregadas'!V50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U43*'Ligações Agregadas'!V50*12*V118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U44*'Ligações Agregadas'!V50*12*V119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U45*'Ligações Agregadas'!V50*12*V120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U46*'Ligações Agregadas'!V50*12*V121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U47*'Ligações Agregadas'!V50*12*V122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U48*'Ligações Agregadas'!V50*12*V123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U49*'Ligações Agregadas'!V50*12*V124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W125*(W50-(Degraus!V43*'Ligações Agregadas'!W50*12)-(Degraus!V44*'Ligações Agregadas'!W50*12)-(Degraus!V45*'Ligações Agregadas'!W50*12)-(Degraus!V46*'Ligações Agregadas'!W50*12)-(Degraus!V47*'Ligações Agregadas'!W50*12)-(Degraus!V48*'Ligações Agregadas'!W50*12)-(Degraus!V49*'Ligações Agregadas'!W50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V43*'Ligações Agregadas'!W50*12*W118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V44*'Ligações Agregadas'!W50*12*W119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V45*'Ligações Agregadas'!W50*12*W120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V46*'Ligações Agregadas'!W50*12*W121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V47*'Ligações Agregadas'!W50*12*W122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V48*'Ligações Agregadas'!W50*12*W123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V49*'Ligações Agregadas'!W50*12*W124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X125*(X50-(Degraus!W43*'Ligações Agregadas'!X50*12)-(Degraus!W44*'Ligações Agregadas'!X50*12)-(Degraus!W45*'Ligações Agregadas'!X50*12)-(Degraus!W46*'Ligações Agregadas'!X50*12)-(Degraus!W47*'Ligações Agregadas'!X50*12)-(Degraus!W48*'Ligações Agregadas'!X50*12)-(Degraus!W49*'Ligações Agregadas'!X50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W43*'Ligações Agregadas'!X50*12*X118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W44*'Ligações Agregadas'!X50*12*X119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W45*'Ligações Agregadas'!X50*12*X120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W46*'Ligações Agregadas'!X50*12*X121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W47*'Ligações Agregadas'!X50*12*X122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W48*'Ligações Agregadas'!X50*12*X123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W49*'Ligações Agregadas'!X50*12*X124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y125*(Y50-(Degraus!X43*'Ligações Agregadas'!Y50*12)-(Degraus!X44*'Ligações Agregadas'!Y50*12)-(Degraus!X45*'Ligações Agregadas'!Y50*12)-(Degraus!X46*'Ligações Agregadas'!Y50*12)-(Degraus!X47*'Ligações Agregadas'!Y50*12)-(Degraus!X48*'Ligações Agregadas'!Y50*12)-(Degraus!X49*'Ligações Agregadas'!Y50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X43*'Ligações Agregadas'!Y50*12*Y118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X44*'Ligações Agregadas'!Y50*12*Y119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X45*'Ligações Agregadas'!Y50*12*Y120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X46*'Ligações Agregadas'!Y50*12*Y121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X47*'Ligações Agregadas'!Y50*12*Y122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X48*'Ligações Agregadas'!Y50*12*Y123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X49*'Ligações Agregadas'!Y50*12*Y124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z125*(Z50-(Degraus!Y43*'Ligações Agregadas'!Z50*12)-(Degraus!Y44*'Ligações Agregadas'!Z50*12)-(Degraus!Y45*'Ligações Agregadas'!Z50*12)-(Degraus!Y46*'Ligações Agregadas'!Z50*12)-(Degraus!Y47*'Ligações Agregadas'!Z50*12)-(Degraus!Y48*'Ligações Agregadas'!Z50*12)-(Degraus!Y49*'Ligações Agregadas'!Z50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y43*'Ligações Agregadas'!Z50*12*Z118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y44*'Ligações Agregadas'!Z50*12*Z119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y45*'Ligações Agregadas'!Z50*12*Z120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y46*'Ligações Agregadas'!Z50*12*Z121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y47*'Ligações Agregadas'!Z50*12*Z122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y48*'Ligações Agregadas'!Z50*12*Z123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y49*'Ligações Agregadas'!Z50*12*Z124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA125*(AA50-(Degraus!Z43*'Ligações Agregadas'!AA50*12)-(Degraus!Z44*'Ligações Agregadas'!AA50*12)-(Degraus!Z45*'Ligações Agregadas'!AA50*12)-(Degraus!Z46*'Ligações Agregadas'!AA50*12)-(Degraus!Z47*'Ligações Agregadas'!AA50*12)-(Degraus!Z48*'Ligações Agregadas'!AA50*12)-(Degraus!Z49*'Ligações Agregadas'!AA50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z43*'Ligações Agregadas'!AA50*12*AA118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z44*'Ligações Agregadas'!AA50*12*AA119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z45*'Ligações Agregadas'!AA50*12*AA120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z46*'Ligações Agregadas'!AA50*12*AA121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z47*'Ligações Agregadas'!AA50*12*AA122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z48*'Ligações Agregadas'!AA50*12*AA123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z49*'Ligações Agregadas'!AA50*12*AA124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB125*(AB50-(Degraus!AA43*'Ligações Agregadas'!AB50*12)-(Degraus!AA44*'Ligações Agregadas'!AB50*12)-(Degraus!AA45*'Ligações Agregadas'!AB50*12)-(Degraus!AA46*'Ligações Agregadas'!AB50*12)-(Degraus!AA47*'Ligações Agregadas'!AB50*12)-(Degraus!AA48*'Ligações Agregadas'!AB50*12)-(Degraus!AA49*'Ligações Agregadas'!AB50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA43*'Ligações Agregadas'!AB50*12*AB118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA44*'Ligações Agregadas'!AB50*12*AB119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA45*'Ligações Agregadas'!AB50*12*AB120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA46*'Ligações Agregadas'!AB50*12*AB121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA47*'Ligações Agregadas'!AB50*12*AB122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA48*'Ligações Agregadas'!AB50*12*AB123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA49*'Ligações Agregadas'!AB50*12*AB124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC125*(AC50-(Degraus!AB43*'Ligações Agregadas'!AC50*12)-(Degraus!AB44*'Ligações Agregadas'!AC50*12)-(Degraus!AB45*'Ligações Agregadas'!AC50*12)-(Degraus!AB46*'Ligações Agregadas'!AC50*12)-(Degraus!AB47*'Ligações Agregadas'!AC50*12)-(Degraus!AB48*'Ligações Agregadas'!AC50*12)-(Degraus!AB49*'Ligações Agregadas'!AC50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB43*'Ligações Agregadas'!AC50*12*AC118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB44*'Ligações Agregadas'!AC50*12*AC119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB45*'Ligações Agregadas'!AC50*12*AC120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB46*'Ligações Agregadas'!AC50*12*AC121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB47*'Ligações Agregadas'!AC50*12*AC122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB48*'Ligações Agregadas'!AC50*12*AC123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB49*'Ligações Agregadas'!AC50*12*AC124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD125*(AD50-(Degraus!AC43*'Ligações Agregadas'!AD50*12)-(Degraus!AC44*'Ligações Agregadas'!AD50*12)-(Degraus!AC45*'Ligações Agregadas'!AD50*12)-(Degraus!AC46*'Ligações Agregadas'!AD50*12)-(Degraus!AC47*'Ligações Agregadas'!AD50*12)-(Degraus!AC48*'Ligações Agregadas'!AD50*12)-(Degraus!AC49*'Ligações Agregadas'!AD50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC43*'Ligações Agregadas'!AD50*12*AD118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC44*'Ligações Agregadas'!AD50*12*AD119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC45*'Ligações Agregadas'!AD50*12*AD120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC46*'Ligações Agregadas'!AD50*12*AD121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC47*'Ligações Agregadas'!AD50*12*AD122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC48*'Ligações Agregadas'!AD50*12*AD123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC49*'Ligações Agregadas'!AD50*12*AD124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE125*(AE50-(Degraus!AD43*'Ligações Agregadas'!AE50*12)-(Degraus!AD44*'Ligações Agregadas'!AE50*12)-(Degraus!AD45*'Ligações Agregadas'!AE50*12)-(Degraus!AD46*'Ligações Agregadas'!AE50*12)-(Degraus!AD47*'Ligações Agregadas'!AE50*12)-(Degraus!AD48*'Ligações Agregadas'!AE50*12)-(Degraus!AD49*'Ligações Agregadas'!AE50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD43*'Ligações Agregadas'!AE50*12*AE118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD44*'Ligações Agregadas'!AE50*12*AE119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD45*'Ligações Agregadas'!AE50*12*AE120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD46*'Ligações Agregadas'!AE50*12*AE121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD47*'Ligações Agregadas'!AE50*12*AE122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD48*'Ligações Agregadas'!AE50*12*AE123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD49*'Ligações Agregadas'!AE50*12*AE124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF125*(AF50-(Degraus!AE43*'Ligações Agregadas'!AF50*12)-(Degraus!AE44*'Ligações Agregadas'!AF50*12)-(Degraus!AE45*'Ligações Agregadas'!AF50*12)-(Degraus!AE46*'Ligações Agregadas'!AF50*12)-(Degraus!AE47*'Ligações Agregadas'!AF50*12)-(Degraus!AE48*'Ligações Agregadas'!AF50*12)-(Degraus!AE49*'Ligações Agregadas'!AF50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE43*'Ligações Agregadas'!AF50*12*AF118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE44*'Ligações Agregadas'!AF50*12*AF119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE45*'Ligações Agregadas'!AF50*12*AF120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE46*'Ligações Agregadas'!AF50*12*AF121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE47*'Ligações Agregadas'!AF50*12*AF122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE48*'Ligações Agregadas'!AF50*12*AF123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE49*'Ligações Agregadas'!AF50*12*AF124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG125*(AG50-(Degraus!AF43*'Ligações Agregadas'!AG50*12)-(Degraus!AF44*'Ligações Agregadas'!AG50*12)-(Degraus!AF45*'Ligações Agregadas'!AG50*12)-(Degraus!AF46*'Ligações Agregadas'!AG50*12)-(Degraus!AF47*'Ligações Agregadas'!AG50*12)-(Degraus!AF48*'Ligações Agregadas'!AG50*12)-(Degraus!AF49*'Ligações Agregadas'!AG50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF43*'Ligações Agregadas'!AG50*12*AG118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF44*'Ligações Agregadas'!AG50*12*AG119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF45*'Ligações Agregadas'!AG50*12*AG120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF46*'Ligações Agregadas'!AG50*12*AG121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF47*'Ligações Agregadas'!AG50*12*AG122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF48*'Ligações Agregadas'!AG50*12*AG123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF49*'Ligações Agregadas'!AG50*12*AG124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH125*(AH50-(Degraus!AG43*'Ligações Agregadas'!AH50*12)-(Degraus!AG44*'Ligações Agregadas'!AH50*12)-(Degraus!AG45*'Ligações Agregadas'!AH50*12)-(Degraus!AG46*'Ligações Agregadas'!AH50*12)-(Degraus!AG47*'Ligações Agregadas'!AH50*12)-(Degraus!AG48*'Ligações Agregadas'!AH50*12)-(Degraus!AG49*'Ligações Agregadas'!AH50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG43*'Ligações Agregadas'!AH50*12*AH118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG44*'Ligações Agregadas'!AH50*12*AH119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG45*'Ligações Agregadas'!AH50*12*AH120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG46*'Ligações Agregadas'!AH50*12*AH121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG47*'Ligações Agregadas'!AH50*12*AH122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG48*'Ligações Agregadas'!AH50*12*AH123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG49*'Ligações Agregadas'!AH50*12*AH124","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI125*(AI50-(Degraus!AH43*'Ligações Agregadas'!AI50*12)-(Degraus!AH44*'Ligações Agregadas'!AI50*12)-(Degraus!AH45*'Ligações Agregadas'!AI50*12)-(Degraus!AH46*'Ligações Agregadas'!AI50*12)-(Degraus!AH47*'Ligações Agregadas'!AI50*12)-(Degraus!AH48*'Ligações Agregadas'!AI50*12)-(Degraus!AH49*'Ligações Agregadas'!AI50*12))+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH43*'Ligações Agregadas'!AI50*12*AI118+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH44*'Ligações Agregadas'!AI50*12*AI119+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH45*'Ligações Agregadas'!AI50*12*AI120+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH46*'Ligações Agregadas'!AI50*12*AI121+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH47*'Ligações Agregadas'!AI50*12*AI122+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH48*'Ligações Agregadas'!AI50*12*AI123+VLOOKUP('Volumes Agregados L'!$B200,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH49*'Ligações Agregadas'!AI50*12*AI124","v":0},null,0]
[null,"TARIFA SOCIAL",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D126*D51","v":885645.15066480392},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E126*E51","v":924594.03032479296},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F126*F51","v":946351.99443921715},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G126*G51","v":967309.91976958513},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H126*H51","v":279669.75096596737},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I126*I51","v":291969.06008174125},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J126*J51","v":298839.80780823162},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K126*K51","v":305457.91863231017},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L126*L51","v":134735.35531636284},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M126*M51","v":140660.74330750541},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N126*N51","v":143970.83541800478},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O126*O51","v":147159.21567838482},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P126*P51","v":63988.762550998377},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q126*Q51","v":66802.858704880811},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R126*R51","v":68374.893732979748},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S126*S51","v":69889.125145549217},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T126*T51","v":5221.6688990071661},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U126*U51","v":5451.3073195631569},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V126*V51","v":5579.5899443104609},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W126*W51","v":5703.1556261223586},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X126*X51","v":1801.8411219828045},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y126*Y51","v":1881.0824445077999},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z126*Z51","v":1925.3489257757965},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA126*AA51","v":1967.9877316941215},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB126*AB51","v":2115.3365592031355},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC126*AC51","v":2208.3647760041113},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD126*AD51","v":2260.3330128431235},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE126*AE51","v":2310.390381331054},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF126*AF51","v":793.84048683880803},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG126*AG51","v":828.75198335397829},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH126*AH51","v":848.25454915276407},{"$f":"VLOOKUP('Volumes Agregados L'!$B201,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI126*AI51","v":867.0400070022223},null,5777183.7163100084]
[null,"TARIFA SOCIAL",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D127*(D52-Degraus!C51*'Ligações Agregadas'!D52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D52*12*D126","v":2194307.9697225341},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E127*(E52-Degraus!D51*'Ligações Agregadas'!E52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E52*12*E126","v":2290686.7772051101},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F127*(F52-Degraus!E51*'Ligações Agregadas'!F52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F52*12*F126","v":2344501.8718300159},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G127*(G52-Degraus!F51*'Ligações Agregadas'!G52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G52*12*G126","v":2396298.1075334786},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H127*(H52-Degraus!G51*'Ligações Agregadas'!H52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H52*12*H126","v":695445.24232407659},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I127*(I52-Degraus!H51*'Ligações Agregadas'!I52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I52*12*I126","v":725991.25880993134},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J127*(J52-Degraus!I51*'Ligações Agregadas'!J52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J52*12*J126","v":743047.36684488365},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K127*(K52-Degraus!J51*'Ligações Agregadas'!K52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K52*12*K126","v":759463.79656180728},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L127*(L52-Degraus!K51*'Ligações Agregadas'!L52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L52*12*L126","v":358816.62809312728},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M127*(M52-Degraus!L51*'Ligações Agregadas'!M52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M52*12*M126","v":374578.99081100506},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N127*(N52-Degraus!M51*'Ligações Agregadas'!N52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N52*12*N126","v":383380.70954639278},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O127*(O52-Degraus!N51*'Ligações Agregadas'!O52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O52*12*O126","v":391853.005369341},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P127*(P52-Degraus!O51*'Ligações Agregadas'!P52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P52*12*P126","v":172398.60103806181},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q127*(Q52-Degraus!P51*'Ligações Agregadas'!Q52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q52*12*Q126","v":179971.89661559768},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R127*(R52-Degraus!Q51*'Ligações Agregadas'!R52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R52*12*R126","v":184200.84082519365},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S127*(S52-Degraus!R51*'Ligações Agregadas'!S52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S52*12*S126","v":188271.52166777995},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T127*(T52-Degraus!S51*'Ligações Agregadas'!T52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T52*12*T126","v":10751.055664732592},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U127*(U52-Degraus!T51*'Ligações Agregadas'!U52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U52*12*U126","v":11223.231169804043},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V127*(V52-Degraus!U51*'Ligações Agregadas'!V52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V52*12*V126","v":11486.873102937323},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W127*(W52-Degraus!V51*'Ligações Agregadas'!W52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W52*12*W126","v":11740.613301118608},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X127*(X52-Degraus!W51*'Ligações Agregadas'!X52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X52*12*X126","v":3742.5450132671858},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y127*(Y52-Degraus!X51*'Ligações Agregadas'!Y52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y52*12*Y126","v":3906.9142488855914},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z127*(Z52-Degraus!Y51*'Ligações Agregadas'!Z52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z52*12*Z126","v":3998.6908547151043},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA127*(AA52-Degraus!Z51*'Ligações Agregadas'!AA52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA52*12*AA126","v":4087.0207036195625},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB127*(AB52-Degraus!AA51*'Ligações Agregadas'!AB52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB52*12*AB126","v":5366.1971870417919},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC127*(AC52-Degraus!AB51*'Ligações Agregadas'!AC52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC52*12*AC126","v":5601.880957270273},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD127*(AD52-Degraus!AC51*'Ligações Agregadas'!AD52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD52*12*AD126","v":5733.4775404008815},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE127*(AE52-Degraus!AD51*'Ligações Agregadas'!AE52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE52*12*AE126","v":5860.1335892808902},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF127*(AF52-Degraus!AE51*'Ligações Agregadas'!AF52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF52*12*AF126","v":2047.2725878410838},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG127*(AG52-Degraus!AF51*'Ligações Agregadas'!AG52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG52*12*AG126","v":2137.1879111838657},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH127*(AH52-Degraus!AG51*'Ligações Agregadas'!AH52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH52*12*AH126","v":2187.3928937088203},{"$f":"VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI127*(AI52-Degraus!AH51*'Ligações Agregadas'!AI52*12)+VLOOKUP('Volumes Agregados L'!$B202,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI52*12*AI126","v":2235.7126888554162},null,14475320.784213005]
[null,"TARIFA SOCIAL",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D128*(D53-(Degraus!C51*'Ligações Agregadas'!D53*12)-(Degraus!C52*'Ligações Agregadas'!D53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D53*12*D126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Ligações Agregadas'!D53*12*D127","v":2763424.4202316594},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E128*(E53-(Degraus!D51*'Ligações Agregadas'!E53*12)-(Degraus!D52*'Ligações Agregadas'!E53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E53*12*E126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Ligações Agregadas'!E53*12*E127","v":2877451.1229212531},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F128*(F53-(Degraus!E51*'Ligações Agregadas'!F53*12)-(Degraus!E52*'Ligações Agregadas'!F53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F53*12*F126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Ligações Agregadas'!F53*12*F127","v":2939624.8172083092},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G128*(G53-(Degraus!F51*'Ligações Agregadas'!G53*12)-(Degraus!F52*'Ligações Agregadas'!G53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G53*12*G126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Ligações Agregadas'!G53*12*G127","v":2997055.6236650269},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H128*(H53-(Degraus!G51*'Ligações Agregadas'!H53*12)-(Degraus!G52*'Ligações Agregadas'!H53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H53*12*H126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Ligações Agregadas'!H53*12*H127","v":885328.5472364492},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I128*(I53-(Degraus!H51*'Ligações Agregadas'!I53*12)-(Degraus!H52*'Ligações Agregadas'!I53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I53*12*I126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Ligações Agregadas'!I53*12*I127","v":922052.79375789955},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J128*(J53-(Degraus!I51*'Ligações Agregadas'!J53*12)-(Degraus!I52*'Ligações Agregadas'!J53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J53*12*J126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Ligações Agregadas'!J53*12*J127","v":942118.71823318221},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K128*(K53-(Degraus!J51*'Ligações Agregadas'!K53*12)-(Degraus!J52*'Ligações Agregadas'!K53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K53*12*K126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Ligações Agregadas'!K53*12*K127","v":960722.96047491929},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L128*(L53-(Degraus!K51*'Ligações Agregadas'!L53*12)-(Degraus!K52*'Ligações Agregadas'!L53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L53*12*L126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Ligações Agregadas'!L53*12*L127","v":668272.79120619642},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M128*(M53-(Degraus!L51*'Ligações Agregadas'!M53*12)-(Degraus!L52*'Ligações Agregadas'!M53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M53*12*M126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Ligações Agregadas'!M53*12*M127","v":696302.63818827574},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N128*(N53-(Degraus!M51*'Ligações Agregadas'!N53*12)-(Degraus!M52*'Ligações Agregadas'!N53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N53*12*N126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Ligações Agregadas'!N53*12*N127","v":711684.63032015797},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O128*(O53-(Degraus!N51*'Ligações Agregadas'!O53*12)-(Degraus!N52*'Ligações Agregadas'!O53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O53*12*O126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Ligações Agregadas'!O53*12*O127","v":726055.90306034766},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P128*(P53-(Degraus!O51*'Ligações Agregadas'!P53*12)-(Degraus!O52*'Ligações Agregadas'!P53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P53*12*P126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Ligações Agregadas'!P53*12*P127","v":316647.29499283509},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q128*(Q53-(Degraus!P51*'Ligações Agregadas'!Q53*12)-(Degraus!P52*'Ligações Agregadas'!Q53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q53*12*Q126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Ligações Agregadas'!Q53*12*Q127","v":329930.70530099183},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R128*(R53-(Degraus!Q51*'Ligações Agregadas'!R53*12)-(Degraus!Q52*'Ligações Agregadas'!R53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R53*12*R126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Ligações Agregadas'!R53*12*R127","v":337220.70321788965},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S128*(S53-(Degraus!R51*'Ligações Agregadas'!S53*12)-(Degraus!R52*'Ligações Agregadas'!S53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S53*12*S126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Ligações Agregadas'!S53*12*S127","v":344032.40481381852},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T128*(T53-(Degraus!S51*'Ligações Agregadas'!T53*12)-(Degraus!S52*'Ligações Agregadas'!T53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T53*12*T126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Ligações Agregadas'!T53*12*T127","v":17851.993820494248},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U128*(U53-(Degraus!T51*'Ligações Agregadas'!U53*12)-(Degraus!T52*'Ligações Agregadas'!U53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U53*12*U126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Ligações Agregadas'!U53*12*U127","v":18582.644466912006},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V128*(V53-(Degraus!U51*'Ligações Agregadas'!V53*12)-(Degraus!U52*'Ligações Agregadas'!V53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V53*12*V126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Ligações Agregadas'!V53*12*V127","v":18979.741975123841},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W128*(W53-(Degraus!V51*'Ligações Agregadas'!W53*12)-(Degraus!V52*'Ligações Agregadas'!W53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W53*12*W126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Ligações Agregadas'!W53*12*W127","v":19344.411504901203},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X128*(X53-(Degraus!W51*'Ligações Agregadas'!X53*12)-(Degraus!W52*'Ligações Agregadas'!X53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X53*12*X126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Ligações Agregadas'!X53*12*X127","v":6323.9619656718496},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y128*(Y53-(Degraus!X51*'Ligações Agregadas'!Y53*12)-(Degraus!X52*'Ligações Agregadas'!Y53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y53*12*Y126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Ligações Agregadas'!Y53*12*Y127","v":6582.8430889389283},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z128*(Z53-(Degraus!Y51*'Ligações Agregadas'!Z53*12)-(Degraus!Y52*'Ligações Agregadas'!Z53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z53*12*Z126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Ligações Agregadas'!Z53*12*Z127","v":6723.5525060937052},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA128*(AA53-(Degraus!Z51*'Ligações Agregadas'!AA53*12)-(Degraus!Z52*'Ligações Agregadas'!AA53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA53*12*AA126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Ligações Agregadas'!AA53*12*AA127","v":6852.7902269182405},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB128*(AB53-(Degraus!AA51*'Ligações Agregadas'!AB53*12)-(Degraus!AA52*'Ligações Agregadas'!AB53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB53*12*AB126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Ligações Agregadas'!AB53*12*AB127","v":15462.821756361629},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC128*(AC53-(Degraus!AB51*'Ligações Agregadas'!AC53*12)-(Degraus!AB52*'Ligações Agregadas'!AC53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC53*12*AC126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Ligações Agregadas'!AC53*12*AC127","v":16100.36783766263},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD128*(AD53-(Degraus!AC51*'Ligações Agregadas'!AD53*12)-(Degraus!AC52*'Ligações Agregadas'!AD53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD53*12*AD126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Ligações Agregadas'!AD53*12*AD127","v":16447.886457473396},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE128*(AE53-(Degraus!AD51*'Ligações Agregadas'!AE53*12)-(Degraus!AD52*'Ligações Agregadas'!AE53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE53*12*AE126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Ligações Agregadas'!AE53*12*AE127","v":16768.718301504305},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF128*(AF53-(Degraus!AE51*'Ligações Agregadas'!AF53*12)-(Degraus!AE52*'Ligações Agregadas'!AF53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF53*12*AF126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Ligações Agregadas'!AF53*12*AF127","v":5940.6988787966047},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG128*(AG53-(Degraus!AF51*'Ligações Agregadas'!AG53*12)-(Degraus!AF52*'Ligações Agregadas'!AG53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG53*12*AG126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Ligações Agregadas'!AG53*12*AG127","v":6185.9200806651115},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH128*(AH53-(Degraus!AG51*'Ligações Agregadas'!AH53*12)-(Degraus!AG52*'Ligações Agregadas'!AH53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH53*12*AH126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Ligações Agregadas'!AH53*12*AH127","v":6319.6480549715088},{"$f":"VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI128*(AI53-(Degraus!AH51*'Ligações Agregadas'!AI53*12)-(Degraus!AH52*'Ligações Agregadas'!AI53*12))+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI53*12*AI126+VLOOKUP('Volumes Agregados L'!$B203,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Ligações Agregadas'!AI53*12*AI127","v":6443.2072587314979},null,19608837.283010438]
[null,"TARIFA SOCIAL",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D129*(D54-(Degraus!C51*'Ligações Agregadas'!D54*12)-(Degraus!C52*'Ligações Agregadas'!D54*12)-(Degraus!C53*'Ligações Agregadas'!D54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D54*12*D126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Ligações Agregadas'!D54*12*D127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Ligações Agregadas'!D54*12*D128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E129*(E54-(Degraus!D51*'Ligações Agregadas'!E54*12)-(Degraus!D52*'Ligações Agregadas'!E54*12)-(Degraus!D53*'Ligações Agregadas'!E54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E54*12*E126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Ligações Agregadas'!E54*12*E127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Ligações Agregadas'!E54*12*E128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F129*(F54-(Degraus!E51*'Ligações Agregadas'!F54*12)-(Degraus!E52*'Ligações Agregadas'!F54*12)-(Degraus!E53*'Ligações Agregadas'!F54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F54*12*F126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Ligações Agregadas'!F54*12*F127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Ligações Agregadas'!F54*12*F128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G129*(G54-(Degraus!F51*'Ligações Agregadas'!G54*12)-(Degraus!F52*'Ligações Agregadas'!G54*12)-(Degraus!F53*'Ligações Agregadas'!G54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G54*12*G126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Ligações Agregadas'!G54*12*G127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Ligações Agregadas'!G54*12*G128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H129*(H54-(Degraus!G51*'Ligações Agregadas'!H54*12)-(Degraus!G52*'Ligações Agregadas'!H54*12)-(Degraus!G53*'Ligações Agregadas'!H54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H54*12*H126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Ligações Agregadas'!H54*12*H127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Ligações Agregadas'!H54*12*H128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I129*(I54-(Degraus!H51*'Ligações Agregadas'!I54*12)-(Degraus!H52*'Ligações Agregadas'!I54*12)-(Degraus!H53*'Ligações Agregadas'!I54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I54*12*I126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Ligações Agregadas'!I54*12*I127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Ligações Agregadas'!I54*12*I128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J129*(J54-(Degraus!I51*'Ligações Agregadas'!J54*12)-(Degraus!I52*'Ligações Agregadas'!J54*12)-(Degraus!I53*'Ligações Agregadas'!J54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J54*12*J126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Ligações Agregadas'!J54*12*J127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Ligações Agregadas'!J54*12*J128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K129*(K54-(Degraus!J51*'Ligações Agregadas'!K54*12)-(Degraus!J52*'Ligações Agregadas'!K54*12)-(Degraus!J53*'Ligações Agregadas'!K54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K54*12*K126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Ligações Agregadas'!K54*12*K127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Ligações Agregadas'!K54*12*K128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L129*(L54-(Degraus!K51*'Ligações Agregadas'!L54*12)-(Degraus!K52*'Ligações Agregadas'!L54*12)-(Degraus!K53*'Ligações Agregadas'!L54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L54*12*L126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Ligações Agregadas'!L54*12*L127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Ligações Agregadas'!L54*12*L128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M129*(M54-(Degraus!L51*'Ligações Agregadas'!M54*12)-(Degraus!L52*'Ligações Agregadas'!M54*12)-(Degraus!L53*'Ligações Agregadas'!M54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M54*12*M126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Ligações Agregadas'!M54*12*M127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Ligações Agregadas'!M54*12*M128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N129*(N54-(Degraus!M51*'Ligações Agregadas'!N54*12)-(Degraus!M52*'Ligações Agregadas'!N54*12)-(Degraus!M53*'Ligações Agregadas'!N54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N54*12*N126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Ligações Agregadas'!N54*12*N127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Ligações Agregadas'!N54*12*N128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O129*(O54-(Degraus!N51*'Ligações Agregadas'!O54*12)-(Degraus!N52*'Ligações Agregadas'!O54*12)-(Degraus!N53*'Ligações Agregadas'!O54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O54*12*O126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Ligações Agregadas'!O54*12*O127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Ligações Agregadas'!O54*12*O128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P129*(P54-(Degraus!O51*'Ligações Agregadas'!P54*12)-(Degraus!O52*'Ligações Agregadas'!P54*12)-(Degraus!O53*'Ligações Agregadas'!P54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P54*12*P126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Ligações Agregadas'!P54*12*P127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Ligações Agregadas'!P54*12*P128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q129*(Q54-(Degraus!P51*'Ligações Agregadas'!Q54*12)-(Degraus!P52*'Ligações Agregadas'!Q54*12)-(Degraus!P53*'Ligações Agregadas'!Q54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q54*12*Q126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Ligações Agregadas'!Q54*12*Q127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Ligações Agregadas'!Q54*12*Q128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R129*(R54-(Degraus!Q51*'Ligações Agregadas'!R54*12)-(Degraus!Q52*'Ligações Agregadas'!R54*12)-(Degraus!Q53*'Ligações Agregadas'!R54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R54*12*R126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Ligações Agregadas'!R54*12*R127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Ligações Agregadas'!R54*12*R128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S129*(S54-(Degraus!R51*'Ligações Agregadas'!S54*12)-(Degraus!R52*'Ligações Agregadas'!S54*12)-(Degraus!R53*'Ligações Agregadas'!S54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S54*12*S126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Ligações Agregadas'!S54*12*S127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Ligações Agregadas'!S54*12*S128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T129*(T54-(Degraus!S51*'Ligações Agregadas'!T54*12)-(Degraus!S52*'Ligações Agregadas'!T54*12)-(Degraus!S53*'Ligações Agregadas'!T54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T54*12*T126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Ligações Agregadas'!T54*12*T127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Ligações Agregadas'!T54*12*T128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U129*(U54-(Degraus!T51*'Ligações Agregadas'!U54*12)-(Degraus!T52*'Ligações Agregadas'!U54*12)-(Degraus!T53*'Ligações Agregadas'!U54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U54*12*U126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Ligações Agregadas'!U54*12*U127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Ligações Agregadas'!U54*12*U128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V129*(V54-(Degraus!U51*'Ligações Agregadas'!V54*12)-(Degraus!U52*'Ligações Agregadas'!V54*12)-(Degraus!U53*'Ligações Agregadas'!V54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V54*12*V126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Ligações Agregadas'!V54*12*V127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Ligações Agregadas'!V54*12*V128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W129*(W54-(Degraus!V51*'Ligações Agregadas'!W54*12)-(Degraus!V52*'Ligações Agregadas'!W54*12)-(Degraus!V53*'Ligações Agregadas'!W54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W54*12*W126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Ligações Agregadas'!W54*12*W127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Ligações Agregadas'!W54*12*W128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X129*(X54-(Degraus!W51*'Ligações Agregadas'!X54*12)-(Degraus!W52*'Ligações Agregadas'!X54*12)-(Degraus!W53*'Ligações Agregadas'!X54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X54*12*X126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Ligações Agregadas'!X54*12*X127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Ligações Agregadas'!X54*12*X128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y129*(Y54-(Degraus!X51*'Ligações Agregadas'!Y54*12)-(Degraus!X52*'Ligações Agregadas'!Y54*12)-(Degraus!X53*'Ligações Agregadas'!Y54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y54*12*Y126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Ligações Agregadas'!Y54*12*Y127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Ligações Agregadas'!Y54*12*Y128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z129*(Z54-(Degraus!Y51*'Ligações Agregadas'!Z54*12)-(Degraus!Y52*'Ligações Agregadas'!Z54*12)-(Degraus!Y53*'Ligações Agregadas'!Z54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z54*12*Z126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Ligações Agregadas'!Z54*12*Z127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Ligações Agregadas'!Z54*12*Z128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA129*(AA54-(Degraus!Z51*'Ligações Agregadas'!AA54*12)-(Degraus!Z52*'Ligações Agregadas'!AA54*12)-(Degraus!Z53*'Ligações Agregadas'!AA54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA54*12*AA126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Ligações Agregadas'!AA54*12*AA127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Ligações Agregadas'!AA54*12*AA128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB129*(AB54-(Degraus!AA51*'Ligações Agregadas'!AB54*12)-(Degraus!AA52*'Ligações Agregadas'!AB54*12)-(Degraus!AA53*'Ligações Agregadas'!AB54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB54*12*AB126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Ligações Agregadas'!AB54*12*AB127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Ligações Agregadas'!AB54*12*AB128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC129*(AC54-(Degraus!AB51*'Ligações Agregadas'!AC54*12)-(Degraus!AB52*'Ligações Agregadas'!AC54*12)-(Degraus!AB53*'Ligações Agregadas'!AC54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC54*12*AC126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Ligações Agregadas'!AC54*12*AC127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Ligações Agregadas'!AC54*12*AC128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD129*(AD54-(Degraus!AC51*'Ligações Agregadas'!AD54*12)-(Degraus!AC52*'Ligações Agregadas'!AD54*12)-(Degraus!AC53*'Ligações Agregadas'!AD54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD54*12*AD126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Ligações Agregadas'!AD54*12*AD127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Ligações Agregadas'!AD54*12*AD128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE129*(AE54-(Degraus!AD51*'Ligações Agregadas'!AE54*12)-(Degraus!AD52*'Ligações Agregadas'!AE54*12)-(Degraus!AD53*'Ligações Agregadas'!AE54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE54*12*AE126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Ligações Agregadas'!AE54*12*AE127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Ligações Agregadas'!AE54*12*AE128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF129*(AF54-(Degraus!AE51*'Ligações Agregadas'!AF54*12)-(Degraus!AE52*'Ligações Agregadas'!AF54*12)-(Degraus!AE53*'Ligações Agregadas'!AF54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF54*12*AF126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Ligações Agregadas'!AF54*12*AF127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Ligações Agregadas'!AF54*12*AF128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG129*(AG54-(Degraus!AF51*'Ligações Agregadas'!AG54*12)-(Degraus!AF52*'Ligações Agregadas'!AG54*12)-(Degraus!AF53*'Ligações Agregadas'!AG54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG54*12*AG126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Ligações Agregadas'!AG54*12*AG127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Ligações Agregadas'!AG54*12*AG128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH129*(AH54-(Degraus!AG51*'Ligações Agregadas'!AH54*12)-(Degraus!AG52*'Ligações Agregadas'!AH54*12)-(Degraus!AG53*'Ligações Agregadas'!AH54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH54*12*AH126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Ligações Agregadas'!AH54*12*AH127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Ligações Agregadas'!AH54*12*AH128","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B204,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI129*(AI54-(Degraus!AH51*'Ligações Agregadas'!AI54*12)-(Degraus!AH52*'Ligações Agregadas'!AI54*12)-(Degraus!AH53*'Ligações Agregadas'!AI54*12))+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI54*12*AI126+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Ligações Agregadas'!AI54*12*AI127+VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Ligações Agregadas'!AI54*12*AI128","v":0},null,0]
[null,"TARIFA SOCIAL",5,{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D130*(D55-(Degraus!C51*'Ligações Agregadas'!D55*12)-(Degraus!C52*'Ligações Agregadas'!D55*12)-(Degraus!C53*'Ligações Agregadas'!D55*12)-(Degraus!C54*'Ligações Agregadas'!D55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D55*12*D126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Ligações Agregadas'!D55*12*D127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Ligações Agregadas'!D55*12*D128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Ligações Agregadas'!D55*12*D129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E130*(E55-(Degraus!D51*'Ligações Agregadas'!E55*12)-(Degraus!D52*'Ligações Agregadas'!E55*12)-(Degraus!D53*'Ligações Agregadas'!E55*12)-(Degraus!D54*'Ligações Agregadas'!E55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E55*12*E126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Ligações Agregadas'!E55*12*E127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Ligações Agregadas'!E55*12*E128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Ligações Agregadas'!E55*12*E129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F130*(F55-(Degraus!E51*'Ligações Agregadas'!F55*12)-(Degraus!E52*'Ligações Agregadas'!F55*12)-(Degraus!E53*'Ligações Agregadas'!F55*12)-(Degraus!E54*'Ligações Agregadas'!F55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F55*12*F126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Ligações Agregadas'!F55*12*F127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Ligações Agregadas'!F55*12*F128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Ligações Agregadas'!F55*12*F129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G130*(G55-(Degraus!F51*'Ligações Agregadas'!G55*12)-(Degraus!F52*'Ligações Agregadas'!G55*12)-(Degraus!F53*'Ligações Agregadas'!G55*12)-(Degraus!F54*'Ligações Agregadas'!G55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G55*12*G126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Ligações Agregadas'!G55*12*G127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Ligações Agregadas'!G55*12*G128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Ligações Agregadas'!G55*12*G129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H130*(H55-(Degraus!G51*'Ligações Agregadas'!H55*12)-(Degraus!G52*'Ligações Agregadas'!H55*12)-(Degraus!G53*'Ligações Agregadas'!H55*12)-(Degraus!G54*'Ligações Agregadas'!H55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H55*12*H126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Ligações Agregadas'!H55*12*H127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Ligações Agregadas'!H55*12*H128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Ligações Agregadas'!H55*12*H129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I130*(I55-(Degraus!H51*'Ligações Agregadas'!I55*12)-(Degraus!H52*'Ligações Agregadas'!I55*12)-(Degraus!H53*'Ligações Agregadas'!I55*12)-(Degraus!H54*'Ligações Agregadas'!I55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I55*12*I126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Ligações Agregadas'!I55*12*I127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Ligações Agregadas'!I55*12*I128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Ligações Agregadas'!I55*12*I129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J130*(J55-(Degraus!I51*'Ligações Agregadas'!J55*12)-(Degraus!I52*'Ligações Agregadas'!J55*12)-(Degraus!I53*'Ligações Agregadas'!J55*12)-(Degraus!I54*'Ligações Agregadas'!J55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J55*12*J126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Ligações Agregadas'!J55*12*J127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Ligações Agregadas'!J55*12*J128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Ligações Agregadas'!J55*12*J129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K130*(K55-(Degraus!J51*'Ligações Agregadas'!K55*12)-(Degraus!J52*'Ligações Agregadas'!K55*12)-(Degraus!J53*'Ligações Agregadas'!K55*12)-(Degraus!J54*'Ligações Agregadas'!K55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K55*12*K126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Ligações Agregadas'!K55*12*K127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Ligações Agregadas'!K55*12*K128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Ligações Agregadas'!K55*12*K129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L130*(L55-(Degraus!K51*'Ligações Agregadas'!L55*12)-(Degraus!K52*'Ligações Agregadas'!L55*12)-(Degraus!K53*'Ligações Agregadas'!L55*12)-(Degraus!K54*'Ligações Agregadas'!L55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L55*12*L126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Ligações Agregadas'!L55*12*L127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Ligações Agregadas'!L55*12*L128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Ligações Agregadas'!L55*12*L129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M130*(M55-(Degraus!L51*'Ligações Agregadas'!M55*12)-(Degraus!L52*'Ligações Agregadas'!M55*12)-(Degraus!L53*'Ligações Agregadas'!M55*12)-(Degraus!L54*'Ligações Agregadas'!M55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M55*12*M126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Ligações Agregadas'!M55*12*M127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Ligações Agregadas'!M55*12*M128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Ligações Agregadas'!M55*12*M129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N130*(N55-(Degraus!M51*'Ligações Agregadas'!N55*12)-(Degraus!M52*'Ligações Agregadas'!N55*12)-(Degraus!M53*'Ligações Agregadas'!N55*12)-(Degraus!M54*'Ligações Agregadas'!N55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N55*12*N126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Ligações Agregadas'!N55*12*N127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Ligações Agregadas'!N55*12*N128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Ligações Agregadas'!N55*12*N129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O130*(O55-(Degraus!N51*'Ligações Agregadas'!O55*12)-(Degraus!N52*'Ligações Agregadas'!O55*12)-(Degraus!N53*'Ligações Agregadas'!O55*12)-(Degraus!N54*'Ligações Agregadas'!O55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O55*12*O126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Ligações Agregadas'!O55*12*O127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Ligações Agregadas'!O55*12*O128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Ligações Agregadas'!O55*12*O129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P130*(P55-(Degraus!O51*'Ligações Agregadas'!P55*12)-(Degraus!O52*'Ligações Agregadas'!P55*12)-(Degraus!O53*'Ligações Agregadas'!P55*12)-(Degraus!O54*'Ligações Agregadas'!P55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P55*12*P126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Ligações Agregadas'!P55*12*P127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Ligações Agregadas'!P55*12*P128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Ligações Agregadas'!P55*12*P129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q130*(Q55-(Degraus!P51*'Ligações Agregadas'!Q55*12)-(Degraus!P52*'Ligações Agregadas'!Q55*12)-(Degraus!P53*'Ligações Agregadas'!Q55*12)-(Degraus!P54*'Ligações Agregadas'!Q55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q55*12*Q126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Ligações Agregadas'!Q55*12*Q127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Ligações Agregadas'!Q55*12*Q128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Ligações Agregadas'!Q55*12*Q129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R130*(R55-(Degraus!Q51*'Ligações Agregadas'!R55*12)-(Degraus!Q52*'Ligações Agregadas'!R55*12)-(Degraus!Q53*'Ligações Agregadas'!R55*12)-(Degraus!Q54*'Ligações Agregadas'!R55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R55*12*R126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Ligações Agregadas'!R55*12*R127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Ligações Agregadas'!R55*12*R128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Ligações Agregadas'!R55*12*R129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S130*(S55-(Degraus!R51*'Ligações Agregadas'!S55*12)-(Degraus!R52*'Ligações Agregadas'!S55*12)-(Degraus!R53*'Ligações Agregadas'!S55*12)-(Degraus!R54*'Ligações Agregadas'!S55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S55*12*S126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Ligações Agregadas'!S55*12*S127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Ligações Agregadas'!S55*12*S128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Ligações Agregadas'!S55*12*S129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T130*(T55-(Degraus!S51*'Ligações Agregadas'!T55*12)-(Degraus!S52*'Ligações Agregadas'!T55*12)-(Degraus!S53*'Ligações Agregadas'!T55*12)-(Degraus!S54*'Ligações Agregadas'!T55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T55*12*T126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Ligações Agregadas'!T55*12*T127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Ligações Agregadas'!T55*12*T128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Ligações Agregadas'!T55*12*T129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U130*(U55-(Degraus!T51*'Ligações Agregadas'!U55*12)-(Degraus!T52*'Ligações Agregadas'!U55*12)-(Degraus!T53*'Ligações Agregadas'!U55*12)-(Degraus!T54*'Ligações Agregadas'!U55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U55*12*U126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Ligações Agregadas'!U55*12*U127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Ligações Agregadas'!U55*12*U128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Ligações Agregadas'!U55*12*U129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V130*(V55-(Degraus!U51*'Ligações Agregadas'!V55*12)-(Degraus!U52*'Ligações Agregadas'!V55*12)-(Degraus!U53*'Ligações Agregadas'!V55*12)-(Degraus!U54*'Ligações Agregadas'!V55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V55*12*V126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Ligações Agregadas'!V55*12*V127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Ligações Agregadas'!V55*12*V128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Ligações Agregadas'!V55*12*V129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W130*(W55-(Degraus!V51*'Ligações Agregadas'!W55*12)-(Degraus!V52*'Ligações Agregadas'!W55*12)-(Degraus!V53*'Ligações Agregadas'!W55*12)-(Degraus!V54*'Ligações Agregadas'!W55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W55*12*W126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Ligações Agregadas'!W55*12*W127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Ligações Agregadas'!W55*12*W128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Ligações Agregadas'!W55*12*W129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X130*(X55-(Degraus!W51*'Ligações Agregadas'!X55*12)-(Degraus!W52*'Ligações Agregadas'!X55*12)-(Degraus!W53*'Ligações Agregadas'!X55*12)-(Degraus!W54*'Ligações Agregadas'!X55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X55*12*X126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Ligações Agregadas'!X55*12*X127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Ligações Agregadas'!X55*12*X128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Ligações Agregadas'!X55*12*X129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y130*(Y55-(Degraus!X51*'Ligações Agregadas'!Y55*12)-(Degraus!X52*'Ligações Agregadas'!Y55*12)-(Degraus!X53*'Ligações Agregadas'!Y55*12)-(Degraus!X54*'Ligações Agregadas'!Y55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y55*12*Y126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Ligações Agregadas'!Y55*12*Y127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Ligações Agregadas'!Y55*12*Y128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Ligações Agregadas'!Y55*12*Y129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z130*(Z55-(Degraus!Y51*'Ligações Agregadas'!Z55*12)-(Degraus!Y52*'Ligações Agregadas'!Z55*12)-(Degraus!Y53*'Ligações Agregadas'!Z55*12)-(Degraus!Y54*'Ligações Agregadas'!Z55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z55*12*Z126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Ligações Agregadas'!Z55*12*Z127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Ligações Agregadas'!Z55*12*Z128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Ligações Agregadas'!Z55*12*Z129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA130*(AA55-(Degraus!Z51*'Ligações Agregadas'!AA55*12)-(Degraus!Z52*'Ligações Agregadas'!AA55*12)-(Degraus!Z53*'Ligações Agregadas'!AA55*12)-(Degraus!Z54*'Ligações Agregadas'!AA55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA55*12*AA126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Ligações Agregadas'!AA55*12*AA127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Ligações Agregadas'!AA55*12*AA128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Ligações Agregadas'!AA55*12*AA129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB130*(AB55-(Degraus!AA51*'Ligações Agregadas'!AB55*12)-(Degraus!AA52*'Ligações Agregadas'!AB55*12)-(Degraus!AA53*'Ligações Agregadas'!AB55*12)-(Degraus!AA54*'Ligações Agregadas'!AB55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB55*12*AB126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Ligações Agregadas'!AB55*12*AB127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Ligações Agregadas'!AB55*12*AB128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Ligações Agregadas'!AB55*12*AB129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC130*(AC55-(Degraus!AB51*'Ligações Agregadas'!AC55*12)-(Degraus!AB52*'Ligações Agregadas'!AC55*12)-(Degraus!AB53*'Ligações Agregadas'!AC55*12)-(Degraus!AB54*'Ligações Agregadas'!AC55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC55*12*AC126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Ligações Agregadas'!AC55*12*AC127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Ligações Agregadas'!AC55*12*AC128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Ligações Agregadas'!AC55*12*AC129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD130*(AD55-(Degraus!AC51*'Ligações Agregadas'!AD55*12)-(Degraus!AC52*'Ligações Agregadas'!AD55*12)-(Degraus!AC53*'Ligações Agregadas'!AD55*12)-(Degraus!AC54*'Ligações Agregadas'!AD55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD55*12*AD126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Ligações Agregadas'!AD55*12*AD127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Ligações Agregadas'!AD55*12*AD128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Ligações Agregadas'!AD55*12*AD129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE130*(AE55-(Degraus!AD51*'Ligações Agregadas'!AE55*12)-(Degraus!AD52*'Ligações Agregadas'!AE55*12)-(Degraus!AD53*'Ligações Agregadas'!AE55*12)-(Degraus!AD54*'Ligações Agregadas'!AE55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE55*12*AE126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Ligações Agregadas'!AE55*12*AE127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Ligações Agregadas'!AE55*12*AE128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Ligações Agregadas'!AE55*12*AE129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF130*(AF55-(Degraus!AE51*'Ligações Agregadas'!AF55*12)-(Degraus!AE52*'Ligações Agregadas'!AF55*12)-(Degraus!AE53*'Ligações Agregadas'!AF55*12)-(Degraus!AE54*'Ligações Agregadas'!AF55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF55*12*AF126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Ligações Agregadas'!AF55*12*AF127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Ligações Agregadas'!AF55*12*AF128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Ligações Agregadas'!AF55*12*AF129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG130*(AG55-(Degraus!AF51*'Ligações Agregadas'!AG55*12)-(Degraus!AF52*'Ligações Agregadas'!AG55*12)-(Degraus!AF53*'Ligações Agregadas'!AG55*12)-(Degraus!AF54*'Ligações Agregadas'!AG55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG55*12*AG126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Ligações Agregadas'!AG55*12*AG127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Ligações Agregadas'!AG55*12*AG128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Ligações Agregadas'!AG55*12*AG129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH130*(AH55-(Degraus!AG51*'Ligações Agregadas'!AH55*12)-(Degraus!AG52*'Ligações Agregadas'!AH55*12)-(Degraus!AG53*'Ligações Agregadas'!AH55*12)-(Degraus!AG54*'Ligações Agregadas'!AH55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH55*12*AH126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Ligações Agregadas'!AH55*12*AH127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Ligações Agregadas'!AH55*12*AH128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Ligações Agregadas'!AH55*12*AH129","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI130*(AI55-(Degraus!AH51*'Ligações Agregadas'!AI55*12)-(Degraus!AH52*'Ligações Agregadas'!AI55*12)-(Degraus!AH53*'Ligações Agregadas'!AI55*12)-(Degraus!AH54*'Ligações Agregadas'!AI55*12))+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI55*12*AI126+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Ligações Agregadas'!AI55*12*AI127+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Ligações Agregadas'!AI55*12*AI128+VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Ligações Agregadas'!AI55*12*AI129","v":0},null,0]
[null,"TARIFA SOCIAL",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D131*(D56-(Degraus!C51*'Ligações Agregadas'!D56*12)-(Degraus!C52*'Ligações Agregadas'!D56*12)-(Degraus!C53*'Ligações Agregadas'!D56*12)-(Degraus!C54*'Ligações Agregadas'!D56*12)-(Degraus!C55*'Ligações Agregadas'!D56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D56*12*D126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Ligações Agregadas'!D56*12*D127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Ligações Agregadas'!D56*12*D128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Ligações Agregadas'!D56*12*D129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C55*'Ligações Agregadas'!D56*12*D130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E131*(E56-(Degraus!D51*'Ligações Agregadas'!E56*12)-(Degraus!D52*'Ligações Agregadas'!E56*12)-(Degraus!D53*'Ligações Agregadas'!E56*12)-(Degraus!D54*'Ligações Agregadas'!E56*12)-(Degraus!D55*'Ligações Agregadas'!E56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E56*12*E126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Ligações Agregadas'!E56*12*E127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Ligações Agregadas'!E56*12*E128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Ligações Agregadas'!E56*12*E129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D55*'Ligações Agregadas'!E56*12*E130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F131*(F56-(Degraus!E51*'Ligações Agregadas'!F56*12)-(Degraus!E52*'Ligações Agregadas'!F56*12)-(Degraus!E53*'Ligações Agregadas'!F56*12)-(Degraus!E54*'Ligações Agregadas'!F56*12)-(Degraus!E55*'Ligações Agregadas'!F56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F56*12*F126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Ligações Agregadas'!F56*12*F127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Ligações Agregadas'!F56*12*F128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Ligações Agregadas'!F56*12*F129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E55*'Ligações Agregadas'!F56*12*F130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G131*(G56-(Degraus!F51*'Ligações Agregadas'!G56*12)-(Degraus!F52*'Ligações Agregadas'!G56*12)-(Degraus!F53*'Ligações Agregadas'!G56*12)-(Degraus!F54*'Ligações Agregadas'!G56*12)-(Degraus!F55*'Ligações Agregadas'!G56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G56*12*G126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Ligações Agregadas'!G56*12*G127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Ligações Agregadas'!G56*12*G128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Ligações Agregadas'!G56*12*G129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F55*'Ligações Agregadas'!G56*12*G130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H131*(H56-(Degraus!G51*'Ligações Agregadas'!H56*12)-(Degraus!G52*'Ligações Agregadas'!H56*12)-(Degraus!G53*'Ligações Agregadas'!H56*12)-(Degraus!G54*'Ligações Agregadas'!H56*12)-(Degraus!G55*'Ligações Agregadas'!H56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H56*12*H126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Ligações Agregadas'!H56*12*H127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Ligações Agregadas'!H56*12*H128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Ligações Agregadas'!H56*12*H129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G55*'Ligações Agregadas'!H56*12*H130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I131*(I56-(Degraus!H51*'Ligações Agregadas'!I56*12)-(Degraus!H52*'Ligações Agregadas'!I56*12)-(Degraus!H53*'Ligações Agregadas'!I56*12)-(Degraus!H54*'Ligações Agregadas'!I56*12)-(Degraus!H55*'Ligações Agregadas'!I56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I56*12*I126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Ligações Agregadas'!I56*12*I127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Ligações Agregadas'!I56*12*I128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Ligações Agregadas'!I56*12*I129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H55*'Ligações Agregadas'!I56*12*I130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J131*(J56-(Degraus!I51*'Ligações Agregadas'!J56*12)-(Degraus!I52*'Ligações Agregadas'!J56*12)-(Degraus!I53*'Ligações Agregadas'!J56*12)-(Degraus!I54*'Ligações Agregadas'!J56*12)-(Degraus!I55*'Ligações Agregadas'!J56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J56*12*J126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Ligações Agregadas'!J56*12*J127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Ligações Agregadas'!J56*12*J128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Ligações Agregadas'!J56*12*J129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I55*'Ligações Agregadas'!J56*12*J130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K131*(K56-(Degraus!J51*'Ligações Agregadas'!K56*12)-(Degraus!J52*'Ligações Agregadas'!K56*12)-(Degraus!J53*'Ligações Agregadas'!K56*12)-(Degraus!J54*'Ligações Agregadas'!K56*12)-(Degraus!J55*'Ligações Agregadas'!K56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K56*12*K126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Ligações Agregadas'!K56*12*K127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Ligações Agregadas'!K56*12*K128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Ligações Agregadas'!K56*12*K129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J55*'Ligações Agregadas'!K56*12*K130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L131*(L56-(Degraus!K51*'Ligações Agregadas'!L56*12)-(Degraus!K52*'Ligações Agregadas'!L56*12)-(Degraus!K53*'Ligações Agregadas'!L56*12)-(Degraus!K54*'Ligações Agregadas'!L56*12)-(Degraus!K55*'Ligações Agregadas'!L56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L56*12*L126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Ligações Agregadas'!L56*12*L127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Ligações Agregadas'!L56*12*L128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Ligações Agregadas'!L56*12*L129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K55*'Ligações Agregadas'!L56*12*L130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M131*(M56-(Degraus!L51*'Ligações Agregadas'!M56*12)-(Degraus!L52*'Ligações Agregadas'!M56*12)-(Degraus!L53*'Ligações Agregadas'!M56*12)-(Degraus!L54*'Ligações Agregadas'!M56*12)-(Degraus!L55*'Ligações Agregadas'!M56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M56*12*M126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Ligações Agregadas'!M56*12*M127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Ligações Agregadas'!M56*12*M128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Ligações Agregadas'!M56*12*M129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L55*'Ligações Agregadas'!M56*12*M130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N131*(N56-(Degraus!M51*'Ligações Agregadas'!N56*12)-(Degraus!M52*'Ligações Agregadas'!N56*12)-(Degraus!M53*'Ligações Agregadas'!N56*12)-(Degraus!M54*'Ligações Agregadas'!N56*12)-(Degraus!M55*'Ligações Agregadas'!N56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N56*12*N126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Ligações Agregadas'!N56*12*N127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Ligações Agregadas'!N56*12*N128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Ligações Agregadas'!N56*12*N129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M55*'Ligações Agregadas'!N56*12*N130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O131*(O56-(Degraus!N51*'Ligações Agregadas'!O56*12)-(Degraus!N52*'Ligações Agregadas'!O56*12)-(Degraus!N53*'Ligações Agregadas'!O56*12)-(Degraus!N54*'Ligações Agregadas'!O56*12)-(Degraus!N55*'Ligações Agregadas'!O56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O56*12*O126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Ligações Agregadas'!O56*12*O127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Ligações Agregadas'!O56*12*O128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Ligações Agregadas'!O56*12*O129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N55*'Ligações Agregadas'!O56*12*O130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P131*(P56-(Degraus!O51*'Ligações Agregadas'!P56*12)-(Degraus!O52*'Ligações Agregadas'!P56*12)-(Degraus!O53*'Ligações Agregadas'!P56*12)-(Degraus!O54*'Ligações Agregadas'!P56*12)-(Degraus!O55*'Ligações Agregadas'!P56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P56*12*P126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Ligações Agregadas'!P56*12*P127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Ligações Agregadas'!P56*12*P128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Ligações Agregadas'!P56*12*P129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O55*'Ligações Agregadas'!P56*12*P130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q131*(Q56-(Degraus!P51*'Ligações Agregadas'!Q56*12)-(Degraus!P52*'Ligações Agregadas'!Q56*12)-(Degraus!P53*'Ligações Agregadas'!Q56*12)-(Degraus!P54*'Ligações Agregadas'!Q56*12)-(Degraus!P55*'Ligações Agregadas'!Q56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q56*12*Q126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Ligações Agregadas'!Q56*12*Q127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Ligações Agregadas'!Q56*12*Q128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Ligações Agregadas'!Q56*12*Q129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P55*'Ligações Agregadas'!Q56*12*Q130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R131*(R56-(Degraus!Q51*'Ligações Agregadas'!R56*12)-(Degraus!Q52*'Ligações Agregadas'!R56*12)-(Degraus!Q53*'Ligações Agregadas'!R56*12)-(Degraus!Q54*'Ligações Agregadas'!R56*12)-(Degraus!Q55*'Ligações Agregadas'!R56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R56*12*R126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Ligações Agregadas'!R56*12*R127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Ligações Agregadas'!R56*12*R128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Ligações Agregadas'!R56*12*R129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q55*'Ligações Agregadas'!R56*12*R130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S131*(S56-(Degraus!R51*'Ligações Agregadas'!S56*12)-(Degraus!R52*'Ligações Agregadas'!S56*12)-(Degraus!R53*'Ligações Agregadas'!S56*12)-(Degraus!R54*'Ligações Agregadas'!S56*12)-(Degraus!R55*'Ligações Agregadas'!S56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S56*12*S126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Ligações Agregadas'!S56*12*S127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Ligações Agregadas'!S56*12*S128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Ligações Agregadas'!S56*12*S129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R55*'Ligações Agregadas'!S56*12*S130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T131*(T56-(Degraus!S51*'Ligações Agregadas'!T56*12)-(Degraus!S52*'Ligações Agregadas'!T56*12)-(Degraus!S53*'Ligações Agregadas'!T56*12)-(Degraus!S54*'Ligações Agregadas'!T56*12)-(Degraus!S55*'Ligações Agregadas'!T56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T56*12*T126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Ligações Agregadas'!T56*12*T127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Ligações Agregadas'!T56*12*T128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Ligações Agregadas'!T56*12*T129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S55*'Ligações Agregadas'!T56*12*T130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U131*(U56-(Degraus!T51*'Ligações Agregadas'!U56*12)-(Degraus!T52*'Ligações Agregadas'!U56*12)-(Degraus!T53*'Ligações Agregadas'!U56*12)-(Degraus!T54*'Ligações Agregadas'!U56*12)-(Degraus!T55*'Ligações Agregadas'!U56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U56*12*U126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Ligações Agregadas'!U56*12*U127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Ligações Agregadas'!U56*12*U128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Ligações Agregadas'!U56*12*U129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T55*'Ligações Agregadas'!U56*12*U130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V131*(V56-(Degraus!U51*'Ligações Agregadas'!V56*12)-(Degraus!U52*'Ligações Agregadas'!V56*12)-(Degraus!U53*'Ligações Agregadas'!V56*12)-(Degraus!U54*'Ligações Agregadas'!V56*12)-(Degraus!U55*'Ligações Agregadas'!V56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V56*12*V126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Ligações Agregadas'!V56*12*V127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Ligações Agregadas'!V56*12*V128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Ligações Agregadas'!V56*12*V129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U55*'Ligações Agregadas'!V56*12*V130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W131*(W56-(Degraus!V51*'Ligações Agregadas'!W56*12)-(Degraus!V52*'Ligações Agregadas'!W56*12)-(Degraus!V53*'Ligações Agregadas'!W56*12)-(Degraus!V54*'Ligações Agregadas'!W56*12)-(Degraus!V55*'Ligações Agregadas'!W56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W56*12*W126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Ligações Agregadas'!W56*12*W127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Ligações Agregadas'!W56*12*W128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Ligações Agregadas'!W56*12*W129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V55*'Ligações Agregadas'!W56*12*W130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X131*(X56-(Degraus!W51*'Ligações Agregadas'!X56*12)-(Degraus!W52*'Ligações Agregadas'!X56*12)-(Degraus!W53*'Ligações Agregadas'!X56*12)-(Degraus!W54*'Ligações Agregadas'!X56*12)-(Degraus!W55*'Ligações Agregadas'!X56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X56*12*X126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Ligações Agregadas'!X56*12*X127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Ligações Agregadas'!X56*12*X128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Ligações Agregadas'!X56*12*X129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W55*'Ligações Agregadas'!X56*12*X130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y131*(Y56-(Degraus!X51*'Ligações Agregadas'!Y56*12)-(Degraus!X52*'Ligações Agregadas'!Y56*12)-(Degraus!X53*'Ligações Agregadas'!Y56*12)-(Degraus!X54*'Ligações Agregadas'!Y56*12)-(Degraus!X55*'Ligações Agregadas'!Y56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y56*12*Y126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Ligações Agregadas'!Y56*12*Y127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Ligações Agregadas'!Y56*12*Y128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Ligações Agregadas'!Y56*12*Y129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X55*'Ligações Agregadas'!Y56*12*Y130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z131*(Z56-(Degraus!Y51*'Ligações Agregadas'!Z56*12)-(Degraus!Y52*'Ligações Agregadas'!Z56*12)-(Degraus!Y53*'Ligações Agregadas'!Z56*12)-(Degraus!Y54*'Ligações Agregadas'!Z56*12)-(Degraus!Y55*'Ligações Agregadas'!Z56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z56*12*Z126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Ligações Agregadas'!Z56*12*Z127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Ligações Agregadas'!Z56*12*Z128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Ligações Agregadas'!Z56*12*Z129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y55*'Ligações Agregadas'!Z56*12*Z130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA131*(AA56-(Degraus!Z51*'Ligações Agregadas'!AA56*12)-(Degraus!Z52*'Ligações Agregadas'!AA56*12)-(Degraus!Z53*'Ligações Agregadas'!AA56*12)-(Degraus!Z54*'Ligações Agregadas'!AA56*12)-(Degraus!Z55*'Ligações Agregadas'!AA56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA56*12*AA126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Ligações Agregadas'!AA56*12*AA127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Ligações Agregadas'!AA56*12*AA128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Ligações Agregadas'!AA56*12*AA129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z55*'Ligações Agregadas'!AA56*12*AA130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB131*(AB56-(Degraus!AA51*'Ligações Agregadas'!AB56*12)-(Degraus!AA52*'Ligações Agregadas'!AB56*12)-(Degraus!AA53*'Ligações Agregadas'!AB56*12)-(Degraus!AA54*'Ligações Agregadas'!AB56*12)-(Degraus!AA55*'Ligações Agregadas'!AB56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB56*12*AB126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Ligações Agregadas'!AB56*12*AB127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Ligações Agregadas'!AB56*12*AB128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Ligações Agregadas'!AB56*12*AB129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA55*'Ligações Agregadas'!AB56*12*AB130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC131*(AC56-(Degraus!AB51*'Ligações Agregadas'!AC56*12)-(Degraus!AB52*'Ligações Agregadas'!AC56*12)-(Degraus!AB53*'Ligações Agregadas'!AC56*12)-(Degraus!AB54*'Ligações Agregadas'!AC56*12)-(Degraus!AB55*'Ligações Agregadas'!AC56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC56*12*AC126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Ligações Agregadas'!AC56*12*AC127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Ligações Agregadas'!AC56*12*AC128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Ligações Agregadas'!AC56*12*AC129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB55*'Ligações Agregadas'!AC56*12*AC130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD131*(AD56-(Degraus!AC51*'Ligações Agregadas'!AD56*12)-(Degraus!AC52*'Ligações Agregadas'!AD56*12)-(Degraus!AC53*'Ligações Agregadas'!AD56*12)-(Degraus!AC54*'Ligações Agregadas'!AD56*12)-(Degraus!AC55*'Ligações Agregadas'!AD56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD56*12*AD126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Ligações Agregadas'!AD56*12*AD127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Ligações Agregadas'!AD56*12*AD128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Ligações Agregadas'!AD56*12*AD129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC55*'Ligações Agregadas'!AD56*12*AD130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE131*(AE56-(Degraus!AD51*'Ligações Agregadas'!AE56*12)-(Degraus!AD52*'Ligações Agregadas'!AE56*12)-(Degraus!AD53*'Ligações Agregadas'!AE56*12)-(Degraus!AD54*'Ligações Agregadas'!AE56*12)-(Degraus!AD55*'Ligações Agregadas'!AE56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE56*12*AE126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Ligações Agregadas'!AE56*12*AE127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Ligações Agregadas'!AE56*12*AE128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Ligações Agregadas'!AE56*12*AE129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD55*'Ligações Agregadas'!AE56*12*AE130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF131*(AF56-(Degraus!AE51*'Ligações Agregadas'!AF56*12)-(Degraus!AE52*'Ligações Agregadas'!AF56*12)-(Degraus!AE53*'Ligações Agregadas'!AF56*12)-(Degraus!AE54*'Ligações Agregadas'!AF56*12)-(Degraus!AE55*'Ligações Agregadas'!AF56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF56*12*AF126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Ligações Agregadas'!AF56*12*AF127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Ligações Agregadas'!AF56*12*AF128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Ligações Agregadas'!AF56*12*AF129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE55*'Ligações Agregadas'!AF56*12*AF130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG131*(AG56-(Degraus!AF51*'Ligações Agregadas'!AG56*12)-(Degraus!AF52*'Ligações Agregadas'!AG56*12)-(Degraus!AF53*'Ligações Agregadas'!AG56*12)-(Degraus!AF54*'Ligações Agregadas'!AG56*12)-(Degraus!AF55*'Ligações Agregadas'!AG56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG56*12*AG126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Ligações Agregadas'!AG56*12*AG127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Ligações Agregadas'!AG56*12*AG128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Ligações Agregadas'!AG56*12*AG129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF55*'Ligações Agregadas'!AG56*12*AG130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH131*(AH56-(Degraus!AG51*'Ligações Agregadas'!AH56*12)-(Degraus!AG52*'Ligações Agregadas'!AH56*12)-(Degraus!AG53*'Ligações Agregadas'!AH56*12)-(Degraus!AG54*'Ligações Agregadas'!AH56*12)-(Degraus!AG55*'Ligações Agregadas'!AH56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH56*12*AH126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Ligações Agregadas'!AH56*12*AH127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Ligações Agregadas'!AH56*12*AH128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Ligações Agregadas'!AH56*12*AH129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG55*'Ligações Agregadas'!AH56*12*AH130","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI131*(AI56-(Degraus!AH51*'Ligações Agregadas'!AI56*12)-(Degraus!AH52*'Ligações Agregadas'!AI56*12)-(Degraus!AH53*'Ligações Agregadas'!AI56*12)-(Degraus!AH54*'Ligações Agregadas'!AI56*12)-(Degraus!AH55*'Ligações Agregadas'!AI56*12))+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI56*12*AI126+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Ligações Agregadas'!AI56*12*AI127+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Ligações Agregadas'!AI56*12*AI128+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Ligações Agregadas'!AI56*12*AI129+VLOOKUP('Volumes Agregados L'!$B206,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH55*'Ligações Agregadas'!AI56*12*AI130","v":0},null,0]
[null,"TARIFA SOCIAL",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D132*(D57-(Degraus!C51*'Ligações Agregadas'!D57*12)-(Degraus!C52*'Ligações Agregadas'!D57*12)-(Degraus!C53*'Ligações Agregadas'!D57*12)-(Degraus!C54*'Ligações Agregadas'!D57*12)-(Degraus!C55*'Ligações Agregadas'!D57*12)-(Degraus!C56*'Ligações Agregadas'!D57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D57*12*D126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Ligações Agregadas'!D57*12*D127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Ligações Agregadas'!D57*12*D128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Ligações Agregadas'!D57*12*D129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C55*'Ligações Agregadas'!D57*12*D130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C56*'Ligações Agregadas'!D57*12*D131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E132*(E57-(Degraus!D51*'Ligações Agregadas'!E57*12)-(Degraus!D52*'Ligações Agregadas'!E57*12)-(Degraus!D53*'Ligações Agregadas'!E57*12)-(Degraus!D54*'Ligações Agregadas'!E57*12)-(Degraus!D55*'Ligações Agregadas'!E57*12)-(Degraus!D56*'Ligações Agregadas'!E57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E57*12*E126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Ligações Agregadas'!E57*12*E127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Ligações Agregadas'!E57*12*E128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Ligações Agregadas'!E57*12*E129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D55*'Ligações Agregadas'!E57*12*E130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D56*'Ligações Agregadas'!E57*12*E131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F132*(F57-(Degraus!E51*'Ligações Agregadas'!F57*12)-(Degraus!E52*'Ligações Agregadas'!F57*12)-(Degraus!E53*'Ligações Agregadas'!F57*12)-(Degraus!E54*'Ligações Agregadas'!F57*12)-(Degraus!E55*'Ligações Agregadas'!F57*12)-(Degraus!E56*'Ligações Agregadas'!F57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F57*12*F126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Ligações Agregadas'!F57*12*F127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Ligações Agregadas'!F57*12*F128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Ligações Agregadas'!F57*12*F129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E55*'Ligações Agregadas'!F57*12*F130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E56*'Ligações Agregadas'!F57*12*F131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G132*(G57-(Degraus!F51*'Ligações Agregadas'!G57*12)-(Degraus!F52*'Ligações Agregadas'!G57*12)-(Degraus!F53*'Ligações Agregadas'!G57*12)-(Degraus!F54*'Ligações Agregadas'!G57*12)-(Degraus!F55*'Ligações Agregadas'!G57*12)-(Degraus!F56*'Ligações Agregadas'!G57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G57*12*G126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Ligações Agregadas'!G57*12*G127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Ligações Agregadas'!G57*12*G128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Ligações Agregadas'!G57*12*G129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F55*'Ligações Agregadas'!G57*12*G130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F56*'Ligações Agregadas'!G57*12*G131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H132*(H57-(Degraus!G51*'Ligações Agregadas'!H57*12)-(Degraus!G52*'Ligações Agregadas'!H57*12)-(Degraus!G53*'Ligações Agregadas'!H57*12)-(Degraus!G54*'Ligações Agregadas'!H57*12)-(Degraus!G55*'Ligações Agregadas'!H57*12)-(Degraus!G56*'Ligações Agregadas'!H57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H57*12*H126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Ligações Agregadas'!H57*12*H127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Ligações Agregadas'!H57*12*H128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Ligações Agregadas'!H57*12*H129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G55*'Ligações Agregadas'!H57*12*H130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G56*'Ligações Agregadas'!H57*12*H131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I132*(I57-(Degraus!H51*'Ligações Agregadas'!I57*12)-(Degraus!H52*'Ligações Agregadas'!I57*12)-(Degraus!H53*'Ligações Agregadas'!I57*12)-(Degraus!H54*'Ligações Agregadas'!I57*12)-(Degraus!H55*'Ligações Agregadas'!I57*12)-(Degraus!H56*'Ligações Agregadas'!I57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I57*12*I126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Ligações Agregadas'!I57*12*I127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Ligações Agregadas'!I57*12*I128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Ligações Agregadas'!I57*12*I129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H55*'Ligações Agregadas'!I57*12*I130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H56*'Ligações Agregadas'!I57*12*I131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J132*(J57-(Degraus!I51*'Ligações Agregadas'!J57*12)-(Degraus!I52*'Ligações Agregadas'!J57*12)-(Degraus!I53*'Ligações Agregadas'!J57*12)-(Degraus!I54*'Ligações Agregadas'!J57*12)-(Degraus!I55*'Ligações Agregadas'!J57*12)-(Degraus!I56*'Ligações Agregadas'!J57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J57*12*J126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Ligações Agregadas'!J57*12*J127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Ligações Agregadas'!J57*12*J128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Ligações Agregadas'!J57*12*J129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I55*'Ligações Agregadas'!J57*12*J130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I56*'Ligações Agregadas'!J57*12*J131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K132*(K57-(Degraus!J51*'Ligações Agregadas'!K57*12)-(Degraus!J52*'Ligações Agregadas'!K57*12)-(Degraus!J53*'Ligações Agregadas'!K57*12)-(Degraus!J54*'Ligações Agregadas'!K57*12)-(Degraus!J55*'Ligações Agregadas'!K57*12)-(Degraus!J56*'Ligações Agregadas'!K57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K57*12*K126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Ligações Agregadas'!K57*12*K127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Ligações Agregadas'!K57*12*K128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Ligações Agregadas'!K57*12*K129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J55*'Ligações Agregadas'!K57*12*K130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J56*'Ligações Agregadas'!K57*12*K131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L132*(L57-(Degraus!K51*'Ligações Agregadas'!L57*12)-(Degraus!K52*'Ligações Agregadas'!L57*12)-(Degraus!K53*'Ligações Agregadas'!L57*12)-(Degraus!K54*'Ligações Agregadas'!L57*12)-(Degraus!K55*'Ligações Agregadas'!L57*12)-(Degraus!K56*'Ligações Agregadas'!L57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L57*12*L126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Ligações Agregadas'!L57*12*L127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Ligações Agregadas'!L57*12*L128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Ligações Agregadas'!L57*12*L129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K55*'Ligações Agregadas'!L57*12*L130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K56*'Ligações Agregadas'!L57*12*L131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M132*(M57-(Degraus!L51*'Ligações Agregadas'!M57*12)-(Degraus!L52*'Ligações Agregadas'!M57*12)-(Degraus!L53*'Ligações Agregadas'!M57*12)-(Degraus!L54*'Ligações Agregadas'!M57*12)-(Degraus!L55*'Ligações Agregadas'!M57*12)-(Degraus!L56*'Ligações Agregadas'!M57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M57*12*M126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Ligações Agregadas'!M57*12*M127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Ligações Agregadas'!M57*12*M128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Ligações Agregadas'!M57*12*M129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L55*'Ligações Agregadas'!M57*12*M130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L56*'Ligações Agregadas'!M57*12*M131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N132*(N57-(Degraus!M51*'Ligações Agregadas'!N57*12)-(Degraus!M52*'Ligações Agregadas'!N57*12)-(Degraus!M53*'Ligações Agregadas'!N57*12)-(Degraus!M54*'Ligações Agregadas'!N57*12)-(Degraus!M55*'Ligações Agregadas'!N57*12)-(Degraus!M56*'Ligações Agregadas'!N57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N57*12*N126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Ligações Agregadas'!N57*12*N127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Ligações Agregadas'!N57*12*N128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Ligações Agregadas'!N57*12*N129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M55*'Ligações Agregadas'!N57*12*N130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M56*'Ligações Agregadas'!N57*12*N131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O132*(O57-(Degraus!N51*'Ligações Agregadas'!O57*12)-(Degraus!N52*'Ligações Agregadas'!O57*12)-(Degraus!N53*'Ligações Agregadas'!O57*12)-(Degraus!N54*'Ligações Agregadas'!O57*12)-(Degraus!N55*'Ligações Agregadas'!O57*12)-(Degraus!N56*'Ligações Agregadas'!O57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O57*12*O126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Ligações Agregadas'!O57*12*O127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Ligações Agregadas'!O57*12*O128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Ligações Agregadas'!O57*12*O129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N55*'Ligações Agregadas'!O57*12*O130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N56*'Ligações Agregadas'!O57*12*O131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P132*(P57-(Degraus!O51*'Ligações Agregadas'!P57*12)-(Degraus!O52*'Ligações Agregadas'!P57*12)-(Degraus!O53*'Ligações Agregadas'!P57*12)-(Degraus!O54*'Ligações Agregadas'!P57*12)-(Degraus!O55*'Ligações Agregadas'!P57*12)-(Degraus!O56*'Ligações Agregadas'!P57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P57*12*P126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Ligações Agregadas'!P57*12*P127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Ligações Agregadas'!P57*12*P128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Ligações Agregadas'!P57*12*P129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O55*'Ligações Agregadas'!P57*12*P130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O56*'Ligações Agregadas'!P57*12*P131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q132*(Q57-(Degraus!P51*'Ligações Agregadas'!Q57*12)-(Degraus!P52*'Ligações Agregadas'!Q57*12)-(Degraus!P53*'Ligações Agregadas'!Q57*12)-(Degraus!P54*'Ligações Agregadas'!Q57*12)-(Degraus!P55*'Ligações Agregadas'!Q57*12)-(Degraus!P56*'Ligações Agregadas'!Q57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q57*12*Q126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Ligações Agregadas'!Q57*12*Q127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Ligações Agregadas'!Q57*12*Q128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Ligações Agregadas'!Q57*12*Q129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P55*'Ligações Agregadas'!Q57*12*Q130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P56*'Ligações Agregadas'!Q57*12*Q131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R132*(R57-(Degraus!Q51*'Ligações Agregadas'!R57*12)-(Degraus!Q52*'Ligações Agregadas'!R57*12)-(Degraus!Q53*'Ligações Agregadas'!R57*12)-(Degraus!Q54*'Ligações Agregadas'!R57*12)-(Degraus!Q55*'Ligações Agregadas'!R57*12)-(Degraus!Q56*'Ligações Agregadas'!R57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R57*12*R126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Ligações Agregadas'!R57*12*R127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Ligações Agregadas'!R57*12*R128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Ligações Agregadas'!R57*12*R129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q55*'Ligações Agregadas'!R57*12*R130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q56*'Ligações Agregadas'!R57*12*R131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S132*(S57-(Degraus!R51*'Ligações Agregadas'!S57*12)-(Degraus!R52*'Ligações Agregadas'!S57*12)-(Degraus!R53*'Ligações Agregadas'!S57*12)-(Degraus!R54*'Ligações Agregadas'!S57*12)-(Degraus!R55*'Ligações Agregadas'!S57*12)-(Degraus!R56*'Ligações Agregadas'!S57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S57*12*S126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Ligações Agregadas'!S57*12*S127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Ligações Agregadas'!S57*12*S128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Ligações Agregadas'!S57*12*S129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R55*'Ligações Agregadas'!S57*12*S130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R56*'Ligações Agregadas'!S57*12*S131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T132*(T57-(Degraus!S51*'Ligações Agregadas'!T57*12)-(Degraus!S52*'Ligações Agregadas'!T57*12)-(Degraus!S53*'Ligações Agregadas'!T57*12)-(Degraus!S54*'Ligações Agregadas'!T57*12)-(Degraus!S55*'Ligações Agregadas'!T57*12)-(Degraus!S56*'Ligações Agregadas'!T57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T57*12*T126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Ligações Agregadas'!T57*12*T127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Ligações Agregadas'!T57*12*T128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Ligações Agregadas'!T57*12*T129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S55*'Ligações Agregadas'!T57*12*T130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S56*'Ligações Agregadas'!T57*12*T131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U132*(U57-(Degraus!T51*'Ligações Agregadas'!U57*12)-(Degraus!T52*'Ligações Agregadas'!U57*12)-(Degraus!T53*'Ligações Agregadas'!U57*12)-(Degraus!T54*'Ligações Agregadas'!U57*12)-(Degraus!T55*'Ligações Agregadas'!U57*12)-(Degraus!T56*'Ligações Agregadas'!U57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U57*12*U126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Ligações Agregadas'!U57*12*U127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Ligações Agregadas'!U57*12*U128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Ligações Agregadas'!U57*12*U129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T55*'Ligações Agregadas'!U57*12*U130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T56*'Ligações Agregadas'!U57*12*U131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V132*(V57-(Degraus!U51*'Ligações Agregadas'!V57*12)-(Degraus!U52*'Ligações Agregadas'!V57*12)-(Degraus!U53*'Ligações Agregadas'!V57*12)-(Degraus!U54*'Ligações Agregadas'!V57*12)-(Degraus!U55*'Ligações Agregadas'!V57*12)-(Degraus!U56*'Ligações Agregadas'!V57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V57*12*V126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Ligações Agregadas'!V57*12*V127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Ligações Agregadas'!V57*12*V128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Ligações Agregadas'!V57*12*V129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U55*'Ligações Agregadas'!V57*12*V130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U56*'Ligações Agregadas'!V57*12*V131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W132*(W57-(Degraus!V51*'Ligações Agregadas'!W57*12)-(Degraus!V52*'Ligações Agregadas'!W57*12)-(Degraus!V53*'Ligações Agregadas'!W57*12)-(Degraus!V54*'Ligações Agregadas'!W57*12)-(Degraus!V55*'Ligações Agregadas'!W57*12)-(Degraus!V56*'Ligações Agregadas'!W57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W57*12*W126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Ligações Agregadas'!W57*12*W127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Ligações Agregadas'!W57*12*W128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Ligações Agregadas'!W57*12*W129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V55*'Ligações Agregadas'!W57*12*W130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V56*'Ligações Agregadas'!W57*12*W131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X132*(X57-(Degraus!W51*'Ligações Agregadas'!X57*12)-(Degraus!W52*'Ligações Agregadas'!X57*12)-(Degraus!W53*'Ligações Agregadas'!X57*12)-(Degraus!W54*'Ligações Agregadas'!X57*12)-(Degraus!W55*'Ligações Agregadas'!X57*12)-(Degraus!W56*'Ligações Agregadas'!X57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X57*12*X126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Ligações Agregadas'!X57*12*X127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Ligações Agregadas'!X57*12*X128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Ligações Agregadas'!X57*12*X129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W55*'Ligações Agregadas'!X57*12*X130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W56*'Ligações Agregadas'!X57*12*X131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y132*(Y57-(Degraus!X51*'Ligações Agregadas'!Y57*12)-(Degraus!X52*'Ligações Agregadas'!Y57*12)-(Degraus!X53*'Ligações Agregadas'!Y57*12)-(Degraus!X54*'Ligações Agregadas'!Y57*12)-(Degraus!X55*'Ligações Agregadas'!Y57*12)-(Degraus!X56*'Ligações Agregadas'!Y57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y57*12*Y126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Ligações Agregadas'!Y57*12*Y127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Ligações Agregadas'!Y57*12*Y128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Ligações Agregadas'!Y57*12*Y129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X55*'Ligações Agregadas'!Y57*12*Y130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X56*'Ligações Agregadas'!Y57*12*Y131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z132*(Z57-(Degraus!Y51*'Ligações Agregadas'!Z57*12)-(Degraus!Y52*'Ligações Agregadas'!Z57*12)-(Degraus!Y53*'Ligações Agregadas'!Z57*12)-(Degraus!Y54*'Ligações Agregadas'!Z57*12)-(Degraus!Y55*'Ligações Agregadas'!Z57*12)-(Degraus!Y56*'Ligações Agregadas'!Z57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z57*12*Z126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Ligações Agregadas'!Z57*12*Z127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Ligações Agregadas'!Z57*12*Z128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Ligações Agregadas'!Z57*12*Z129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y55*'Ligações Agregadas'!Z57*12*Z130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y56*'Ligações Agregadas'!Z57*12*Z131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA132*(AA57-(Degraus!Z51*'Ligações Agregadas'!AA57*12)-(Degraus!Z52*'Ligações Agregadas'!AA57*12)-(Degraus!Z53*'Ligações Agregadas'!AA57*12)-(Degraus!Z54*'Ligações Agregadas'!AA57*12)-(Degraus!Z55*'Ligações Agregadas'!AA57*12)-(Degraus!Z56*'Ligações Agregadas'!AA57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA57*12*AA126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Ligações Agregadas'!AA57*12*AA127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Ligações Agregadas'!AA57*12*AA128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Ligações Agregadas'!AA57*12*AA129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z55*'Ligações Agregadas'!AA57*12*AA130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z56*'Ligações Agregadas'!AA57*12*AA131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB132*(AB57-(Degraus!AA51*'Ligações Agregadas'!AB57*12)-(Degraus!AA52*'Ligações Agregadas'!AB57*12)-(Degraus!AA53*'Ligações Agregadas'!AB57*12)-(Degraus!AA54*'Ligações Agregadas'!AB57*12)-(Degraus!AA55*'Ligações Agregadas'!AB57*12)-(Degraus!AA56*'Ligações Agregadas'!AB57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB57*12*AB126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Ligações Agregadas'!AB57*12*AB127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Ligações Agregadas'!AB57*12*AB128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Ligações Agregadas'!AB57*12*AB129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA55*'Ligações Agregadas'!AB57*12*AB130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA56*'Ligações Agregadas'!AB57*12*AB131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC132*(AC57-(Degraus!AB51*'Ligações Agregadas'!AC57*12)-(Degraus!AB52*'Ligações Agregadas'!AC57*12)-(Degraus!AB53*'Ligações Agregadas'!AC57*12)-(Degraus!AB54*'Ligações Agregadas'!AC57*12)-(Degraus!AB55*'Ligações Agregadas'!AC57*12)-(Degraus!AB56*'Ligações Agregadas'!AC57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC57*12*AC126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Ligações Agregadas'!AC57*12*AC127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Ligações Agregadas'!AC57*12*AC128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Ligações Agregadas'!AC57*12*AC129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB55*'Ligações Agregadas'!AC57*12*AC130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB56*'Ligações Agregadas'!AC57*12*AC131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD132*(AD57-(Degraus!AC51*'Ligações Agregadas'!AD57*12)-(Degraus!AC52*'Ligações Agregadas'!AD57*12)-(Degraus!AC53*'Ligações Agregadas'!AD57*12)-(Degraus!AC54*'Ligações Agregadas'!AD57*12)-(Degraus!AC55*'Ligações Agregadas'!AD57*12)-(Degraus!AC56*'Ligações Agregadas'!AD57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD57*12*AD126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Ligações Agregadas'!AD57*12*AD127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Ligações Agregadas'!AD57*12*AD128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Ligações Agregadas'!AD57*12*AD129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC55*'Ligações Agregadas'!AD57*12*AD130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC56*'Ligações Agregadas'!AD57*12*AD131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE132*(AE57-(Degraus!AD51*'Ligações Agregadas'!AE57*12)-(Degraus!AD52*'Ligações Agregadas'!AE57*12)-(Degraus!AD53*'Ligações Agregadas'!AE57*12)-(Degraus!AD54*'Ligações Agregadas'!AE57*12)-(Degraus!AD55*'Ligações Agregadas'!AE57*12)-(Degraus!AD56*'Ligações Agregadas'!AE57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE57*12*AE126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Ligações Agregadas'!AE57*12*AE127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Ligações Agregadas'!AE57*12*AE128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Ligações Agregadas'!AE57*12*AE129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD55*'Ligações Agregadas'!AE57*12*AE130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD56*'Ligações Agregadas'!AE57*12*AE131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF132*(AF57-(Degraus!AE51*'Ligações Agregadas'!AF57*12)-(Degraus!AE52*'Ligações Agregadas'!AF57*12)-(Degraus!AE53*'Ligações Agregadas'!AF57*12)-(Degraus!AE54*'Ligações Agregadas'!AF57*12)-(Degraus!AE55*'Ligações Agregadas'!AF57*12)-(Degraus!AE56*'Ligações Agregadas'!AF57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF57*12*AF126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Ligações Agregadas'!AF57*12*AF127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Ligações Agregadas'!AF57*12*AF128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Ligações Agregadas'!AF57*12*AF129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE55*'Ligações Agregadas'!AF57*12*AF130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE56*'Ligações Agregadas'!AF57*12*AF131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG132*(AG57-(Degraus!AF51*'Ligações Agregadas'!AG57*12)-(Degraus!AF52*'Ligações Agregadas'!AG57*12)-(Degraus!AF53*'Ligações Agregadas'!AG57*12)-(Degraus!AF54*'Ligações Agregadas'!AG57*12)-(Degraus!AF55*'Ligações Agregadas'!AG57*12)-(Degraus!AF56*'Ligações Agregadas'!AG57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG57*12*AG126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Ligações Agregadas'!AG57*12*AG127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Ligações Agregadas'!AG57*12*AG128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Ligações Agregadas'!AG57*12*AG129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF55*'Ligações Agregadas'!AG57*12*AG130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF56*'Ligações Agregadas'!AG57*12*AG131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH132*(AH57-(Degraus!AG51*'Ligações Agregadas'!AH57*12)-(Degraus!AG52*'Ligações Agregadas'!AH57*12)-(Degraus!AG53*'Ligações Agregadas'!AH57*12)-(Degraus!AG54*'Ligações Agregadas'!AH57*12)-(Degraus!AG55*'Ligações Agregadas'!AH57*12)-(Degraus!AG56*'Ligações Agregadas'!AH57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH57*12*AH126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Ligações Agregadas'!AH57*12*AH127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Ligações Agregadas'!AH57*12*AH128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Ligações Agregadas'!AH57*12*AH129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG55*'Ligações Agregadas'!AH57*12*AH130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG56*'Ligações Agregadas'!AH57*12*AH131","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI132*(AI57-(Degraus!AH51*'Ligações Agregadas'!AI57*12)-(Degraus!AH52*'Ligações Agregadas'!AI57*12)-(Degraus!AH53*'Ligações Agregadas'!AI57*12)-(Degraus!AH54*'Ligações Agregadas'!AI57*12)-(Degraus!AH55*'Ligações Agregadas'!AI57*12)-(Degraus!AH56*'Ligações Agregadas'!AI57*12))+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI57*12*AI126+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Ligações Agregadas'!AI57*12*AI127+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Ligações Agregadas'!AI57*12*AI128+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Ligações Agregadas'!AI57*12*AI129+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH55*'Ligações Agregadas'!AI57*12*AI130+VLOOKUP('Volumes Agregados L'!$B207,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH56*'Ligações Agregadas'!AI57*12*AI131","v":0},null,0]
[null,"TARIFA SOCIAL",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D133*(D58-(Degraus!C51*'Ligações Agregadas'!D58*12)-(Degraus!C52*'Ligações Agregadas'!D58*12)-(Degraus!C53*'Ligações Agregadas'!D58*12)-(Degraus!C54*'Ligações Agregadas'!D58*12)-(Degraus!C55*'Ligações Agregadas'!D58*12)-(Degraus!C56*'Ligações Agregadas'!D58*12)-(Degraus!C57*'Ligações Agregadas'!D58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C51*'Ligações Agregadas'!D58*12*D126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C52*'Ligações Agregadas'!D58*12*D127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C53*'Ligações Agregadas'!D58*12*D128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C54*'Ligações Agregadas'!D58*12*D129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C55*'Ligações Agregadas'!D58*12*D130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C56*'Ligações Agregadas'!D58*12*D131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C57*'Ligações Agregadas'!D58*12*D132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E133*(E58-(Degraus!D51*'Ligações Agregadas'!E58*12)-(Degraus!D52*'Ligações Agregadas'!E58*12)-(Degraus!D53*'Ligações Agregadas'!E58*12)-(Degraus!D54*'Ligações Agregadas'!E58*12)-(Degraus!D55*'Ligações Agregadas'!E58*12)-(Degraus!D56*'Ligações Agregadas'!E58*12)-(Degraus!D57*'Ligações Agregadas'!E58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D51*'Ligações Agregadas'!E58*12*E126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D52*'Ligações Agregadas'!E58*12*E127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D53*'Ligações Agregadas'!E58*12*E128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D54*'Ligações Agregadas'!E58*12*E129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D55*'Ligações Agregadas'!E58*12*E130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D56*'Ligações Agregadas'!E58*12*E131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D57*'Ligações Agregadas'!E58*12*E132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F133*(F58-(Degraus!E51*'Ligações Agregadas'!F58*12)-(Degraus!E52*'Ligações Agregadas'!F58*12)-(Degraus!E53*'Ligações Agregadas'!F58*12)-(Degraus!E54*'Ligações Agregadas'!F58*12)-(Degraus!E55*'Ligações Agregadas'!F58*12)-(Degraus!E56*'Ligações Agregadas'!F58*12)-(Degraus!E57*'Ligações Agregadas'!F58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E51*'Ligações Agregadas'!F58*12*F126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E52*'Ligações Agregadas'!F58*12*F127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E53*'Ligações Agregadas'!F58*12*F128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E54*'Ligações Agregadas'!F58*12*F129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E55*'Ligações Agregadas'!F58*12*F130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E56*'Ligações Agregadas'!F58*12*F131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E57*'Ligações Agregadas'!F58*12*F132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G133*(G58-(Degraus!F51*'Ligações Agregadas'!G58*12)-(Degraus!F52*'Ligações Agregadas'!G58*12)-(Degraus!F53*'Ligações Agregadas'!G58*12)-(Degraus!F54*'Ligações Agregadas'!G58*12)-(Degraus!F55*'Ligações Agregadas'!G58*12)-(Degraus!F56*'Ligações Agregadas'!G58*12)-(Degraus!F57*'Ligações Agregadas'!G58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F51*'Ligações Agregadas'!G58*12*G126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F52*'Ligações Agregadas'!G58*12*G127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F53*'Ligações Agregadas'!G58*12*G128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F54*'Ligações Agregadas'!G58*12*G129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F55*'Ligações Agregadas'!G58*12*G130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F56*'Ligações Agregadas'!G58*12*G131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F57*'Ligações Agregadas'!G58*12*G132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H133*(H58-(Degraus!G51*'Ligações Agregadas'!H58*12)-(Degraus!G52*'Ligações Agregadas'!H58*12)-(Degraus!G53*'Ligações Agregadas'!H58*12)-(Degraus!G54*'Ligações Agregadas'!H58*12)-(Degraus!G55*'Ligações Agregadas'!H58*12)-(Degraus!G56*'Ligações Agregadas'!H58*12)-(Degraus!G57*'Ligações Agregadas'!H58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G51*'Ligações Agregadas'!H58*12*H126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G52*'Ligações Agregadas'!H58*12*H127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G53*'Ligações Agregadas'!H58*12*H128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G54*'Ligações Agregadas'!H58*12*H129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G55*'Ligações Agregadas'!H58*12*H130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G56*'Ligações Agregadas'!H58*12*H131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G57*'Ligações Agregadas'!H58*12*H132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I133*(I58-(Degraus!H51*'Ligações Agregadas'!I58*12)-(Degraus!H52*'Ligações Agregadas'!I58*12)-(Degraus!H53*'Ligações Agregadas'!I58*12)-(Degraus!H54*'Ligações Agregadas'!I58*12)-(Degraus!H55*'Ligações Agregadas'!I58*12)-(Degraus!H56*'Ligações Agregadas'!I58*12)-(Degraus!H57*'Ligações Agregadas'!I58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H51*'Ligações Agregadas'!I58*12*I126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H52*'Ligações Agregadas'!I58*12*I127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H53*'Ligações Agregadas'!I58*12*I128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H54*'Ligações Agregadas'!I58*12*I129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H55*'Ligações Agregadas'!I58*12*I130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H56*'Ligações Agregadas'!I58*12*I131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H57*'Ligações Agregadas'!I58*12*I132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J133*(J58-(Degraus!I51*'Ligações Agregadas'!J58*12)-(Degraus!I52*'Ligações Agregadas'!J58*12)-(Degraus!I53*'Ligações Agregadas'!J58*12)-(Degraus!I54*'Ligações Agregadas'!J58*12)-(Degraus!I55*'Ligações Agregadas'!J58*12)-(Degraus!I56*'Ligações Agregadas'!J58*12)-(Degraus!I57*'Ligações Agregadas'!J58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I51*'Ligações Agregadas'!J58*12*J126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I52*'Ligações Agregadas'!J58*12*J127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I53*'Ligações Agregadas'!J58*12*J128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I54*'Ligações Agregadas'!J58*12*J129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I55*'Ligações Agregadas'!J58*12*J130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I56*'Ligações Agregadas'!J58*12*J131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I57*'Ligações Agregadas'!J58*12*J132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K133*(K58-(Degraus!J51*'Ligações Agregadas'!K58*12)-(Degraus!J52*'Ligações Agregadas'!K58*12)-(Degraus!J53*'Ligações Agregadas'!K58*12)-(Degraus!J54*'Ligações Agregadas'!K58*12)-(Degraus!J55*'Ligações Agregadas'!K58*12)-(Degraus!J56*'Ligações Agregadas'!K58*12)-(Degraus!J57*'Ligações Agregadas'!K58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J51*'Ligações Agregadas'!K58*12*K126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J52*'Ligações Agregadas'!K58*12*K127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J53*'Ligações Agregadas'!K58*12*K128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J54*'Ligações Agregadas'!K58*12*K129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J55*'Ligações Agregadas'!K58*12*K130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J56*'Ligações Agregadas'!K58*12*K131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J57*'Ligações Agregadas'!K58*12*K132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L133*(L58-(Degraus!K51*'Ligações Agregadas'!L58*12)-(Degraus!K52*'Ligações Agregadas'!L58*12)-(Degraus!K53*'Ligações Agregadas'!L58*12)-(Degraus!K54*'Ligações Agregadas'!L58*12)-(Degraus!K55*'Ligações Agregadas'!L58*12)-(Degraus!K56*'Ligações Agregadas'!L58*12)-(Degraus!K57*'Ligações Agregadas'!L58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K51*'Ligações Agregadas'!L58*12*L126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K52*'Ligações Agregadas'!L58*12*L127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K53*'Ligações Agregadas'!L58*12*L128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K54*'Ligações Agregadas'!L58*12*L129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K55*'Ligações Agregadas'!L58*12*L130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K56*'Ligações Agregadas'!L58*12*L131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K57*'Ligações Agregadas'!L58*12*L132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M133*(M58-(Degraus!L51*'Ligações Agregadas'!M58*12)-(Degraus!L52*'Ligações Agregadas'!M58*12)-(Degraus!L53*'Ligações Agregadas'!M58*12)-(Degraus!L54*'Ligações Agregadas'!M58*12)-(Degraus!L55*'Ligações Agregadas'!M58*12)-(Degraus!L56*'Ligações Agregadas'!M58*12)-(Degraus!L57*'Ligações Agregadas'!M58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L51*'Ligações Agregadas'!M58*12*M126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L52*'Ligações Agregadas'!M58*12*M127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L53*'Ligações Agregadas'!M58*12*M128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L54*'Ligações Agregadas'!M58*12*M129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L55*'Ligações Agregadas'!M58*12*M130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L56*'Ligações Agregadas'!M58*12*M131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L57*'Ligações Agregadas'!M58*12*M132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N133*(N58-(Degraus!M51*'Ligações Agregadas'!N58*12)-(Degraus!M52*'Ligações Agregadas'!N58*12)-(Degraus!M53*'Ligações Agregadas'!N58*12)-(Degraus!M54*'Ligações Agregadas'!N58*12)-(Degraus!M55*'Ligações Agregadas'!N58*12)-(Degraus!M56*'Ligações Agregadas'!N58*12)-(Degraus!M57*'Ligações Agregadas'!N58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M51*'Ligações Agregadas'!N58*12*N126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M52*'Ligações Agregadas'!N58*12*N127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M53*'Ligações Agregadas'!N58*12*N128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M54*'Ligações Agregadas'!N58*12*N129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M55*'Ligações Agregadas'!N58*12*N130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M56*'Ligações Agregadas'!N58*12*N131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M57*'Ligações Agregadas'!N58*12*N132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O133*(O58-(Degraus!N51*'Ligações Agregadas'!O58*12)-(Degraus!N52*'Ligações Agregadas'!O58*12)-(Degraus!N53*'Ligações Agregadas'!O58*12)-(Degraus!N54*'Ligações Agregadas'!O58*12)-(Degraus!N55*'Ligações Agregadas'!O58*12)-(Degraus!N56*'Ligações Agregadas'!O58*12)-(Degraus!N57*'Ligações Agregadas'!O58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N51*'Ligações Agregadas'!O58*12*O126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N52*'Ligações Agregadas'!O58*12*O127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N53*'Ligações Agregadas'!O58*12*O128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N54*'Ligações Agregadas'!O58*12*O129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N55*'Ligações Agregadas'!O58*12*O130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N56*'Ligações Agregadas'!O58*12*O131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N57*'Ligações Agregadas'!O58*12*O132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P133*(P58-(Degraus!O51*'Ligações Agregadas'!P58*12)-(Degraus!O52*'Ligações Agregadas'!P58*12)-(Degraus!O53*'Ligações Agregadas'!P58*12)-(Degraus!O54*'Ligações Agregadas'!P58*12)-(Degraus!O55*'Ligações Agregadas'!P58*12)-(Degraus!O56*'Ligações Agregadas'!P58*12)-(Degraus!O57*'Ligações Agregadas'!P58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O51*'Ligações Agregadas'!P58*12*P126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O52*'Ligações Agregadas'!P58*12*P127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O53*'Ligações Agregadas'!P58*12*P128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O54*'Ligações Agregadas'!P58*12*P129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O55*'Ligações Agregadas'!P58*12*P130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O56*'Ligações Agregadas'!P58*12*P131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O57*'Ligações Agregadas'!P58*12*P132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q133*(Q58-(Degraus!P51*'Ligações Agregadas'!Q58*12)-(Degraus!P52*'Ligações Agregadas'!Q58*12)-(Degraus!P53*'Ligações Agregadas'!Q58*12)-(Degraus!P54*'Ligações Agregadas'!Q58*12)-(Degraus!P55*'Ligações Agregadas'!Q58*12)-(Degraus!P56*'Ligações Agregadas'!Q58*12)-(Degraus!P57*'Ligações Agregadas'!Q58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P51*'Ligações Agregadas'!Q58*12*Q126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P52*'Ligações Agregadas'!Q58*12*Q127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P53*'Ligações Agregadas'!Q58*12*Q128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P54*'Ligações Agregadas'!Q58*12*Q129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P55*'Ligações Agregadas'!Q58*12*Q130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P56*'Ligações Agregadas'!Q58*12*Q131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P57*'Ligações Agregadas'!Q58*12*Q132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R133*(R58-(Degraus!Q51*'Ligações Agregadas'!R58*12)-(Degraus!Q52*'Ligações Agregadas'!R58*12)-(Degraus!Q53*'Ligações Agregadas'!R58*12)-(Degraus!Q54*'Ligações Agregadas'!R58*12)-(Degraus!Q55*'Ligações Agregadas'!R58*12)-(Degraus!Q56*'Ligações Agregadas'!R58*12)-(Degraus!Q57*'Ligações Agregadas'!R58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q51*'Ligações Agregadas'!R58*12*R126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q52*'Ligações Agregadas'!R58*12*R127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q53*'Ligações Agregadas'!R58*12*R128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q54*'Ligações Agregadas'!R58*12*R129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q55*'Ligações Agregadas'!R58*12*R130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q56*'Ligações Agregadas'!R58*12*R131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q57*'Ligações Agregadas'!R58*12*R132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S133*(S58-(Degraus!R51*'Ligações Agregadas'!S58*12)-(Degraus!R52*'Ligações Agregadas'!S58*12)-(Degraus!R53*'Ligações Agregadas'!S58*12)-(Degraus!R54*'Ligações Agregadas'!S58*12)-(Degraus!R55*'Ligações Agregadas'!S58*12)-(Degraus!R56*'Ligações Agregadas'!S58*12)-(Degraus!R57*'Ligações Agregadas'!S58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R51*'Ligações Agregadas'!S58*12*S126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R52*'Ligações Agregadas'!S58*12*S127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R53*'Ligações Agregadas'!S58*12*S128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R54*'Ligações Agregadas'!S58*12*S129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R55*'Ligações Agregadas'!S58*12*S130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R56*'Ligações Agregadas'!S58*12*S131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R57*'Ligações Agregadas'!S58*12*S132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T133*(T58-(Degraus!S51*'Ligações Agregadas'!T58*12)-(Degraus!S52*'Ligações Agregadas'!T58*12)-(Degraus!S53*'Ligações Agregadas'!T58*12)-(Degraus!S54*'Ligações Agregadas'!T58*12)-(Degraus!S55*'Ligações Agregadas'!T58*12)-(Degraus!S56*'Ligações Agregadas'!T58*12)-(Degraus!S57*'Ligações Agregadas'!T58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S51*'Ligações Agregadas'!T58*12*T126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S52*'Ligações Agregadas'!T58*12*T127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S53*'Ligações Agregadas'!T58*12*T128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S54*'Ligações Agregadas'!T58*12*T129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S55*'Ligações Agregadas'!T58*12*T130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S56*'Ligações Agregadas'!T58*12*T131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S57*'Ligações Agregadas'!T58*12*T132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U133*(U58-(Degraus!T51*'Ligações Agregadas'!U58*12)-(Degraus!T52*'Ligações Agregadas'!U58*12)-(Degraus!T53*'Ligações Agregadas'!U58*12)-(Degraus!T54*'Ligações Agregadas'!U58*12)-(Degraus!T55*'Ligações Agregadas'!U58*12)-(Degraus!T56*'Ligações Agregadas'!U58*12)-(Degraus!T57*'Ligações Agregadas'!U58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T51*'Ligações Agregadas'!U58*12*U126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T52*'Ligações Agregadas'!U58*12*U127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T53*'Ligações Agregadas'!U58*12*U128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T54*'Ligações Agregadas'!U58*12*U129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T55*'Ligações Agregadas'!U58*12*U130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T56*'Ligações Agregadas'!U58*12*U131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T57*'Ligações Agregadas'!U58*12*U132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V133*(V58-(Degraus!U51*'Ligações Agregadas'!V58*12)-(Degraus!U52*'Ligações Agregadas'!V58*12)-(Degraus!U53*'Ligações Agregadas'!V58*12)-(Degraus!U54*'Ligações Agregadas'!V58*12)-(Degraus!U55*'Ligações Agregadas'!V58*12)-(Degraus!U56*'Ligações Agregadas'!V58*12)-(Degraus!U57*'Ligações Agregadas'!V58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U51*'Ligações Agregadas'!V58*12*V126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U52*'Ligações Agregadas'!V58*12*V127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U53*'Ligações Agregadas'!V58*12*V128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U54*'Ligações Agregadas'!V58*12*V129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U55*'Ligações Agregadas'!V58*12*V130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U56*'Ligações Agregadas'!V58*12*V131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U57*'Ligações Agregadas'!V58*12*V132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W133*(W58-(Degraus!V51*'Ligações Agregadas'!W58*12)-(Degraus!V52*'Ligações Agregadas'!W58*12)-(Degraus!V53*'Ligações Agregadas'!W58*12)-(Degraus!V54*'Ligações Agregadas'!W58*12)-(Degraus!V55*'Ligações Agregadas'!W58*12)-(Degraus!V56*'Ligações Agregadas'!W58*12)-(Degraus!V57*'Ligações Agregadas'!W58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V51*'Ligações Agregadas'!W58*12*W126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V52*'Ligações Agregadas'!W58*12*W127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V53*'Ligações Agregadas'!W58*12*W128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V54*'Ligações Agregadas'!W58*12*W129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V55*'Ligações Agregadas'!W58*12*W130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V56*'Ligações Agregadas'!W58*12*W131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V57*'Ligações Agregadas'!W58*12*W132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X133*(X58-(Degraus!W51*'Ligações Agregadas'!X58*12)-(Degraus!W52*'Ligações Agregadas'!X58*12)-(Degraus!W53*'Ligações Agregadas'!X58*12)-(Degraus!W54*'Ligações Agregadas'!X58*12)-(Degraus!W55*'Ligações Agregadas'!X58*12)-(Degraus!W56*'Ligações Agregadas'!X58*12)-(Degraus!W57*'Ligações Agregadas'!X58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W51*'Ligações Agregadas'!X58*12*X126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W52*'Ligações Agregadas'!X58*12*X127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W53*'Ligações Agregadas'!X58*12*X128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W54*'Ligações Agregadas'!X58*12*X129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W55*'Ligações Agregadas'!X58*12*X130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W56*'Ligações Agregadas'!X58*12*X131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W57*'Ligações Agregadas'!X58*12*X132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y133*(Y58-(Degraus!X51*'Ligações Agregadas'!Y58*12)-(Degraus!X52*'Ligações Agregadas'!Y58*12)-(Degraus!X53*'Ligações Agregadas'!Y58*12)-(Degraus!X54*'Ligações Agregadas'!Y58*12)-(Degraus!X55*'Ligações Agregadas'!Y58*12)-(Degraus!X56*'Ligações Agregadas'!Y58*12)-(Degraus!X57*'Ligações Agregadas'!Y58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X51*'Ligações Agregadas'!Y58*12*Y126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X52*'Ligações Agregadas'!Y58*12*Y127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X53*'Ligações Agregadas'!Y58*12*Y128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X54*'Ligações Agregadas'!Y58*12*Y129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X55*'Ligações Agregadas'!Y58*12*Y130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X56*'Ligações Agregadas'!Y58*12*Y131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X57*'Ligações Agregadas'!Y58*12*Y132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z133*(Z58-(Degraus!Y51*'Ligações Agregadas'!Z58*12)-(Degraus!Y52*'Ligações Agregadas'!Z58*12)-(Degraus!Y53*'Ligações Agregadas'!Z58*12)-(Degraus!Y54*'Ligações Agregadas'!Z58*12)-(Degraus!Y55*'Ligações Agregadas'!Z58*12)-(Degraus!Y56*'Ligações Agregadas'!Z58*12)-(Degraus!Y57*'Ligações Agregadas'!Z58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y51*'Ligações Agregadas'!Z58*12*Z126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y52*'Ligações Agregadas'!Z58*12*Z127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y53*'Ligações Agregadas'!Z58*12*Z128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y54*'Ligações Agregadas'!Z58*12*Z129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y55*'Ligações Agregadas'!Z58*12*Z130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y56*'Ligações Agregadas'!Z58*12*Z131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y57*'Ligações Agregadas'!Z58*12*Z132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA133*(AA58-(Degraus!Z51*'Ligações Agregadas'!AA58*12)-(Degraus!Z52*'Ligações Agregadas'!AA58*12)-(Degraus!Z53*'Ligações Agregadas'!AA58*12)-(Degraus!Z54*'Ligações Agregadas'!AA58*12)-(Degraus!Z55*'Ligações Agregadas'!AA58*12)-(Degraus!Z56*'Ligações Agregadas'!AA58*12)-(Degraus!Z57*'Ligações Agregadas'!AA58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z51*'Ligações Agregadas'!AA58*12*AA126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z52*'Ligações Agregadas'!AA58*12*AA127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z53*'Ligações Agregadas'!AA58*12*AA128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z54*'Ligações Agregadas'!AA58*12*AA129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z55*'Ligações Agregadas'!AA58*12*AA130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z56*'Ligações Agregadas'!AA58*12*AA131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z57*'Ligações Agregadas'!AA58*12*AA132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB133*(AB58-(Degraus!AA51*'Ligações Agregadas'!AB58*12)-(Degraus!AA52*'Ligações Agregadas'!AB58*12)-(Degraus!AA53*'Ligações Agregadas'!AB58*12)-(Degraus!AA54*'Ligações Agregadas'!AB58*12)-(Degraus!AA55*'Ligações Agregadas'!AB58*12)-(Degraus!AA56*'Ligações Agregadas'!AB58*12)-(Degraus!AA57*'Ligações Agregadas'!AB58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA51*'Ligações Agregadas'!AB58*12*AB126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA52*'Ligações Agregadas'!AB58*12*AB127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA53*'Ligações Agregadas'!AB58*12*AB128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA54*'Ligações Agregadas'!AB58*12*AB129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA55*'Ligações Agregadas'!AB58*12*AB130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA56*'Ligações Agregadas'!AB58*12*AB131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA57*'Ligações Agregadas'!AB58*12*AB132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC133*(AC58-(Degraus!AB51*'Ligações Agregadas'!AC58*12)-(Degraus!AB52*'Ligações Agregadas'!AC58*12)-(Degraus!AB53*'Ligações Agregadas'!AC58*12)-(Degraus!AB54*'Ligações Agregadas'!AC58*12)-(Degraus!AB55*'Ligações Agregadas'!AC58*12)-(Degraus!AB56*'Ligações Agregadas'!AC58*12)-(Degraus!AB57*'Ligações Agregadas'!AC58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB51*'Ligações Agregadas'!AC58*12*AC126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB52*'Ligações Agregadas'!AC58*12*AC127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB53*'Ligações Agregadas'!AC58*12*AC128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB54*'Ligações Agregadas'!AC58*12*AC129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB55*'Ligações Agregadas'!AC58*12*AC130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB56*'Ligações Agregadas'!AC58*12*AC131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB57*'Ligações Agregadas'!AC58*12*AC132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD133*(AD58-(Degraus!AC51*'Ligações Agregadas'!AD58*12)-(Degraus!AC52*'Ligações Agregadas'!AD58*12)-(Degraus!AC53*'Ligações Agregadas'!AD58*12)-(Degraus!AC54*'Ligações Agregadas'!AD58*12)-(Degraus!AC55*'Ligações Agregadas'!AD58*12)-(Degraus!AC56*'Ligações Agregadas'!AD58*12)-(Degraus!AC57*'Ligações Agregadas'!AD58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC51*'Ligações Agregadas'!AD58*12*AD126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC52*'Ligações Agregadas'!AD58*12*AD127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC53*'Ligações Agregadas'!AD58*12*AD128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC54*'Ligações Agregadas'!AD58*12*AD129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC55*'Ligações Agregadas'!AD58*12*AD130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC56*'Ligações Agregadas'!AD58*12*AD131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC57*'Ligações Agregadas'!AD58*12*AD132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE133*(AE58-(Degraus!AD51*'Ligações Agregadas'!AE58*12)-(Degraus!AD52*'Ligações Agregadas'!AE58*12)-(Degraus!AD53*'Ligações Agregadas'!AE58*12)-(Degraus!AD54*'Ligações Agregadas'!AE58*12)-(Degraus!AD55*'Ligações Agregadas'!AE58*12)-(Degraus!AD56*'Ligações Agregadas'!AE58*12)-(Degraus!AD57*'Ligações Agregadas'!AE58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD51*'Ligações Agregadas'!AE58*12*AE126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD52*'Ligações Agregadas'!AE58*12*AE127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD53*'Ligações Agregadas'!AE58*12*AE128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD54*'Ligações Agregadas'!AE58*12*AE129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD55*'Ligações Agregadas'!AE58*12*AE130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD56*'Ligações Agregadas'!AE58*12*AE131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD57*'Ligações Agregadas'!AE58*12*AE132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF133*(AF58-(Degraus!AE51*'Ligações Agregadas'!AF58*12)-(Degraus!AE52*'Ligações Agregadas'!AF58*12)-(Degraus!AE53*'Ligações Agregadas'!AF58*12)-(Degraus!AE54*'Ligações Agregadas'!AF58*12)-(Degraus!AE55*'Ligações Agregadas'!AF58*12)-(Degraus!AE56*'Ligações Agregadas'!AF58*12)-(Degraus!AE57*'Ligações Agregadas'!AF58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE51*'Ligações Agregadas'!AF58*12*AF126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE52*'Ligações Agregadas'!AF58*12*AF127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE53*'Ligações Agregadas'!AF58*12*AF128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE54*'Ligações Agregadas'!AF58*12*AF129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE55*'Ligações Agregadas'!AF58*12*AF130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE56*'Ligações Agregadas'!AF58*12*AF131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE57*'Ligações Agregadas'!AF58*12*AF132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG133*(AG58-(Degraus!AF51*'Ligações Agregadas'!AG58*12)-(Degraus!AF52*'Ligações Agregadas'!AG58*12)-(Degraus!AF53*'Ligações Agregadas'!AG58*12)-(Degraus!AF54*'Ligações Agregadas'!AG58*12)-(Degraus!AF55*'Ligações Agregadas'!AG58*12)-(Degraus!AF56*'Ligações Agregadas'!AG58*12)-(Degraus!AF57*'Ligações Agregadas'!AG58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF51*'Ligações Agregadas'!AG58*12*AG126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF52*'Ligações Agregadas'!AG58*12*AG127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF53*'Ligações Agregadas'!AG58*12*AG128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF54*'Ligações Agregadas'!AG58*12*AG129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF55*'Ligações Agregadas'!AG58*12*AG130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF56*'Ligações Agregadas'!AG58*12*AG131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF57*'Ligações Agregadas'!AG58*12*AG132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH133*(AH58-(Degraus!AG51*'Ligações Agregadas'!AH58*12)-(Degraus!AG52*'Ligações Agregadas'!AH58*12)-(Degraus!AG53*'Ligações Agregadas'!AH58*12)-(Degraus!AG54*'Ligações Agregadas'!AH58*12)-(Degraus!AG55*'Ligações Agregadas'!AH58*12)-(Degraus!AG56*'Ligações Agregadas'!AH58*12)-(Degraus!AG57*'Ligações Agregadas'!AH58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG51*'Ligações Agregadas'!AH58*12*AH126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG52*'Ligações Agregadas'!AH58*12*AH127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG53*'Ligações Agregadas'!AH58*12*AH128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG54*'Ligações Agregadas'!AH58*12*AH129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG55*'Ligações Agregadas'!AH58*12*AH130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG56*'Ligações Agregadas'!AH58*12*AH131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG57*'Ligações Agregadas'!AH58*12*AH132","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI133*(AI58-(Degraus!AH51*'Ligações Agregadas'!AI58*12)-(Degraus!AH52*'Ligações Agregadas'!AI58*12)-(Degraus!AH53*'Ligações Agregadas'!AI58*12)-(Degraus!AH54*'Ligações Agregadas'!AI58*12)-(Degraus!AH55*'Ligações Agregadas'!AI58*12)-(Degraus!AH56*'Ligações Agregadas'!AI58*12)-(Degraus!AH57*'Ligações Agregadas'!AI58*12))+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH51*'Ligações Agregadas'!AI58*12*AI126+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH52*'Ligações Agregadas'!AI58*12*AI127+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH53*'Ligações Agregadas'!AI58*12*AI128+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH54*'Ligações Agregadas'!AI58*12*AI129+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH55*'Ligações Agregadas'!AI58*12*AI130+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH56*'Ligações Agregadas'!AI58*12*AI131+VLOOKUP('Volumes Agregados L'!$B208,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH57*'Ligações Agregadas'!AI58*12*AI132","v":0},null,0]
[null,"UTILIDADE PUBLICA",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D134*D59","v":558056.24449870305},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E134*E59","v":582598.42766785342},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F134*F59","v":596308.39687224489},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G134*G59","v":609514.25148971798},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H134*H59","v":271701.36724219081},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I134*I59","v":283650.24298348173},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J134*J59","v":290325.22855062218},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K134*K59","v":296754.77537594642},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L134*L59","v":84310.405554486002},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M134*M59","v":88018.206401768432},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N134*N59","v":90089.490569191519},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O134*O59","v":92084.61376594544},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P134*P59","v":64477.104933199},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q134*Q59","v":67312.677395807244},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R134*R59","v":68896.709707490358},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S134*S59","v":70422.49726438483},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T134*T59","v":5660.477338285652},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U134*U59","v":5909.4136650994888},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V134*V59","v":6048.4766551745561},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W134*W59","v":6182.4263090522745},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X134*X59","v":2697.5621788186286},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y134*Y59","v":2816.1954989460824},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z134*Z59","v":2882.4674827525819},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA134*AA59","v":2946.3026504552085},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB134*AB59","v":2325.2182583745912},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC134*AC59","v":2427.4766471442454},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD134*AD59","v":2484.6011234493908},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE134*AE59","v":2539.6251368471303},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF134*AF59","v":1293.1612506707856},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG134*AG59","v":1350.031862896833},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH134*AH59","v":1381.8014221442791},{"$f":"VLOOKUP('Volumes Agregados L'!$B209,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI134*AI59","v":1412.402816970796},null,4164878.2805701164]
[null,"UTILIDADE PUBLICA",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D135*(D60-Degraus!C59*'Ligações Agregadas'!D60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D60*12*D134","v":905100.65466253331},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E135*(E60-Degraus!D59*'Ligações Agregadas'!E60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E60*12*E134","v":944867.67939069832},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F135*(F60-Degraus!E59*'Ligações Agregadas'!F60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F60*12*F134","v":967075.06790238735},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G135*(G60-Degraus!F59*'Ligações Agregadas'!G60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G60*12*G134","v":988453.62386932352},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H135*(H60-Degraus!G59*'Ligações Agregadas'!H60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H60*12*H134","v":434495.0854725556},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I135*(I60-Degraus!H59*'Ligações Agregadas'!I60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I60*12*I134","v":453585.14520888671},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J135*(J60-Degraus!I59*'Ligações Agregadas'!J60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J60*12*J134","v":464245.71195672278},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K135*(K60-Degraus!J59*'Ligações Agregadas'!K60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K60*12*K134","v":474508.34621967812},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L135*(L60-Degraus!K59*'Ligações Agregadas'!L60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L60*12*L134","v":144813.00811515146},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M135*(M60-Degraus!L59*'Ligações Agregadas'!M60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M60*12*M134","v":151175.62150830432},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N135*(N60-Degraus!M59*'Ligações Agregadas'!N60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N60*12*N134","v":154728.74711325092},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O135*(O60-Degraus!N59*'Ligações Agregadas'!O60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O60*12*O134","v":158149.26997953371},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P135*(P60-Degraus!O59*'Ligações Agregadas'!P60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P60*12*P134","v":112175.90769418873},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q135*(Q60-Degraus!P59*'Ligações Agregadas'!Q60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q60*12*Q134","v":117104.5597721682},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R135*(R60-Degraus!Q59*'Ligações Agregadas'!R60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R60*12*R134","v":119856.90817966053},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S135*(S60-Degraus!R59*'Ligações Agregadas'!S60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S60*12*S134","v":122506.5411395382},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T135*(T60-Degraus!S59*'Ligações Agregadas'!T60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T60*12*T134","v":6570.0077067126967},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U135*(U60-Degraus!T59*'Ligações Agregadas'!U60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U60*12*U134","v":6858.6672898387133},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V135*(V60-Degraus!U59*'Ligações Agregadas'!V60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V60*12*V134","v":7019.8647304578299},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W135*(W60-Degraus!V59*'Ligações Agregadas'!W60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W60*12*W134","v":7175.0445658261633},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X135*(X60-Degraus!W59*'Ligações Agregadas'!X60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X60*12*X134","v":3345.2425165633649},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y135*(Y60-Degraus!X59*'Ligações Agregadas'!Y60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y60*12*Y134","v":3492.2200831919663},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z135*(Z60-Degraus!Y59*'Ligações Agregadas'!Z60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z60*12*Z134","v":3574.2976423960718},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA135*(AA60-Degraus!Z59*'Ligações Agregadas'!AA60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA60*12*AA134","v":3653.3115639920265},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB135*(AB60-Degraus!AA59*'Ligações Agregadas'!AB60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB60*12*AB134","v":3773.7907478220995},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC135*(AC60-Degraus!AB59*'Ligações Agregadas'!AC60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC60*12*AC134","v":3938.103768551563},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD135*(AD60-Degraus!AC59*'Ligações Agregadas'!AD60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD60*12*AD134","v":4029.5582748591614},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE135*(AE60-Degraus!AD59*'Ligações Agregadas'!AE60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE60*12*AE134","v":4117.1095273940309},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF135*(AF60-Degraus!AE59*'Ligações Agregadas'!AF60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF60*12*AF134","v":2177.9273983542589},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG135*(AG60-Degraus!AF59*'Ligações Agregadas'!AG60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG60*12*AG134","v":2272.7498803987351},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH135*(AH60-Degraus!AG59*'Ligações Agregadas'!AH60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH60*12*AH134","v":2325.5256736229535},{"$f":"VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI135*(AI60-Degraus!AH59*'Ligações Agregadas'!AI60*12)+VLOOKUP('Volumes Agregados L'!$B210,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI60*12*AI134","v":2376.0471081274222},null,6779541.3466626927]
[null,"UTILIDADE PUBLICA",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D136*(D61-(Degraus!C59*'Ligações Agregadas'!D61*12)-(Degraus!C60*'Ligações Agregadas'!D61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D61*12*D134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Ligações Agregadas'!D61*12*D135","v":1198236.8093177793},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E136*(E61-(Degraus!D59*'Ligações Agregadas'!E61*12)-(Degraus!D60*'Ligações Agregadas'!E61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E61*12*E134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Ligações Agregadas'!E61*12*E135","v":1243752.3322942576},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F136*(F61-(Degraus!E59*'Ligações Agregadas'!F61*12)-(Degraus!E60*'Ligações Agregadas'!F61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F61*12*F134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Ligações Agregadas'!F61*12*F135","v":1267719.2756919868},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G136*(G61-(Degraus!F59*'Ligações Agregadas'!G61*12)-(Degraus!F60*'Ligações Agregadas'!G61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G61*12*G134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Ligações Agregadas'!G61*12*G135","v":1288453.8209532113},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H136*(H61-(Degraus!G59*'Ligações Agregadas'!H61*12)-(Degraus!G60*'Ligações Agregadas'!H61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H61*12*H134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Ligações Agregadas'!H61*12*H135","v":588228.82722991193},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I136*(I61-(Degraus!H59*'Ligações Agregadas'!I61*12)-(Degraus!H60*'Ligações Agregadas'!I61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I61*12*I134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Ligações Agregadas'!I61*12*I135","v":610667.78007381829},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J136*(J61-(Degraus!I59*'Ligações Agregadas'!J61*12)-(Degraus!I60*'Ligações Agregadas'!J61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J61*12*J134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Ligações Agregadas'!J61*12*J135","v":622505.69272782223},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K136*(K61-(Degraus!J59*'Ligações Agregadas'!K61*12)-(Degraus!J60*'Ligações Agregadas'!K61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K61*12*K134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Ligações Agregadas'!K61*12*K135","v":632785.17823786312},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L136*(L61-(Degraus!K59*'Ligações Agregadas'!L61*12)-(Degraus!K60*'Ligações Agregadas'!L61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L61*12*L134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Ligações Agregadas'!L61*12*L135","v":187583.0140200184},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M136*(M61-(Degraus!L59*'Ligações Agregadas'!M61*12)-(Degraus!L60*'Ligações Agregadas'!M61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M61*12*M134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Ligações Agregadas'!M61*12*M135","v":194708.66058060544},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N136*(N61-(Degraus!M59*'Ligações Agregadas'!N61*12)-(Degraus!M60*'Ligações Agregadas'!N61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N61*12*N134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Ligações Agregadas'!N61*12*N135","v":198460.83998663299},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O136*(O61-(Degraus!N59*'Ligações Agregadas'!O61*12)-(Degraus!N60*'Ligações Agregadas'!O61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O61*12*O134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Ligações Agregadas'!O61*12*O135","v":201707.05827178393},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P136*(P61-(Degraus!O59*'Ligações Agregadas'!P61*12)-(Degraus!O60*'Ligações Agregadas'!P61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P61*12*P134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Ligações Agregadas'!P61*12*P135","v":143381.46864047463},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q136*(Q61-(Degraus!P59*'Ligações Agregadas'!Q61*12)-(Degraus!P60*'Ligações Agregadas'!Q61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q61*12*Q134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Ligações Agregadas'!Q61*12*Q135","v":148827.71663202747},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R136*(R61-(Degraus!Q59*'Ligações Agregadas'!R61*12)-(Degraus!Q60*'Ligações Agregadas'!R61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R61*12*R134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Ligações Agregadas'!R61*12*R135","v":151695.49076789443},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S136*(S61-(Degraus!R59*'Ligações Agregadas'!S61*12)-(Degraus!R60*'Ligações Agregadas'!S61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S61*12*S134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Ligações Agregadas'!S61*12*S135","v":154176.42801667185},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T136*(T61-(Degraus!S59*'Ligações Agregadas'!T61*12)-(Degraus!S60*'Ligações Agregadas'!T61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T61*12*T134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Ligações Agregadas'!T61*12*T135","v":10653.901711841536},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U136*(U61-(Degraus!T59*'Ligações Agregadas'!U61*12)-(Degraus!T60*'Ligações Agregadas'!U61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U61*12*U134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Ligações Agregadas'!U61*12*U135","v":11054.935734096665},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V136*(V61-(Degraus!U59*'Ligações Agregadas'!V61*12)-(Degraus!U60*'Ligações Agregadas'!V61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V61*12*V134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Ligações Agregadas'!V61*12*V135","v":11265.245837043494},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W136*(W61-(Degraus!V59*'Ligações Agregadas'!W61*12)-(Degraus!V60*'Ligações Agregadas'!W61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W61*12*W134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Ligações Agregadas'!W61*12*W135","v":11445.720133901155},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X136*(X61-(Degraus!W59*'Ligações Agregadas'!X61*12)-(Degraus!W60*'Ligações Agregadas'!X61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X61*12*X134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Ligações Agregadas'!X61*12*X135","v":5858.3441821822653},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y136*(Y61-(Degraus!X59*'Ligações Agregadas'!Y61*12)-(Degraus!X60*'Ligações Agregadas'!Y61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y61*12*Y134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Ligações Agregadas'!Y61*12*Y135","v":6078.5030181075699},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z136*(Z61-(Degraus!Y59*'Ligações Agregadas'!Z61*12)-(Degraus!Y60*'Ligações Agregadas'!Z61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z61*12*Z134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Ligações Agregadas'!Z61*12*Z135","v":6193.8729394417187},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA136*(AA61-(Degraus!Z59*'Ligações Agregadas'!AA61*12)-(Degraus!Z60*'Ligações Agregadas'!AA61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA61*12*AA134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Ligações Agregadas'!AA61*12*AA135","v":6292.7287598017383},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB136*(AB61-(Degraus!AA59*'Ligações Agregadas'!AB61*12)-(Degraus!AA60*'Ligações Agregadas'!AB61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB61*12*AB134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Ligações Agregadas'!AB61*12*AB135","v":7087.996610860012},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC136*(AC61-(Degraus!AB59*'Ligações Agregadas'!AC61*12)-(Degraus!AB60*'Ligações Agregadas'!AC61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC61*12*AC134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Ligações Agregadas'!AC61*12*AC135","v":7354.6781069227627},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD136*(AD61-(Degraus!AC59*'Ligações Agregadas'!AD61*12)-(Degraus!AC60*'Ligações Agregadas'!AD61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD61*12*AD134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Ligações Agregadas'!AD61*12*AD135","v":7494.5014840859531},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE136*(AE61-(Degraus!AD59*'Ligações Agregadas'!AE61*12)-(Degraus!AD60*'Ligações Agregadas'!AE61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE61*12*AE134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Ligações Agregadas'!AE61*12*AE135","v":7614.437863097909},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF136*(AF61-(Degraus!AE59*'Ligações Agregadas'!AF61*12)-(Degraus!AE60*'Ligações Agregadas'!AF61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF61*12*AF134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Ligações Agregadas'!AF61*12*AF135","v":4421.1207103329989},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG136*(AG61-(Degraus!AF59*'Ligações Agregadas'!AG61*12)-(Degraus!AF60*'Ligações Agregadas'!AG61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG61*12*AG134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Ligações Agregadas'!AG61*12*AG135","v":4588.4087197993504},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH136*(AH61-(Degraus!AG59*'Ligações Agregadas'!AH61*12)-(Degraus!AG60*'Ligações Agregadas'!AH61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH61*12*AH134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Ligações Agregadas'!AH61*12*AH135","v":4676.3439917212881},{"$f":"VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI136*(AI61-(Degraus!AH59*'Ligações Agregadas'!AI61*12)-(Degraus!AH60*'Ligações Agregadas'!AI61*12))+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI61*12*AI134+VLOOKUP('Volumes Agregados L'!$B211,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Ligações Agregadas'!AI61*12*AI135","v":4752.1580692548359},null,8949723.2913152482]
[null,"UTILIDADE PUBLICA",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D137*(D62-(Degraus!C59*'Ligações Agregadas'!D62*12)-(Degraus!C60*'Ligações Agregadas'!D62*12)-(Degraus!C61*'Ligações Agregadas'!D62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D62*12*D134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Ligações Agregadas'!D62*12*D135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Ligações Agregadas'!D62*12*D136","v":1263777.3732569641},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E137*(E62-(Degraus!D59*'Ligações Agregadas'!E62*12)-(Degraus!D60*'Ligações Agregadas'!E62*12)-(Degraus!D61*'Ligações Agregadas'!E62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E62*12*E134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Ligações Agregadas'!E62*12*E135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Ligações Agregadas'!E62*12*E136","v":1315837.5880841757},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F137*(F62-(Degraus!E59*'Ligações Agregadas'!F62*12)-(Degraus!E60*'Ligações Agregadas'!F62*12)-(Degraus!E61*'Ligações Agregadas'!F62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F62*12*F134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Ligações Agregadas'!F62*12*F135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Ligações Agregadas'!F62*12*F136","v":1344204.9057479773},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G137*(G62-(Degraus!F59*'Ligações Agregadas'!G62*12)-(Degraus!F60*'Ligações Agregadas'!G62*12)-(Degraus!F61*'Ligações Agregadas'!G62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G62*12*G134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Ligações Agregadas'!G62*12*G135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Ligações Agregadas'!G62*12*G136","v":1370377.1988774305},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H137*(H62-(Degraus!G59*'Ligações Agregadas'!H62*12)-(Degraus!G60*'Ligações Agregadas'!H62*12)-(Degraus!G61*'Ligações Agregadas'!H62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H62*12*H134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Ligações Agregadas'!H62*12*H135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Ligações Agregadas'!H62*12*H136","v":618902.3581335647},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I137*(I62-(Degraus!H59*'Ligações Agregadas'!I62*12)-(Degraus!H60*'Ligações Agregadas'!I62*12)-(Degraus!H61*'Ligações Agregadas'!I62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I62*12*I134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Ligações Agregadas'!I62*12*I135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Ligações Agregadas'!I62*12*I136","v":644419.05748770107},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J137*(J62-(Degraus!I59*'Ligações Agregadas'!J62*12)-(Degraus!I60*'Ligações Agregadas'!J62*12)-(Degraus!I61*'Ligações Agregadas'!J62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J62*12*J134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Ligações Agregadas'!J62*12*J135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Ligações Agregadas'!J62*12*J136","v":658327.63941420685},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K137*(K62-(Degraus!J59*'Ligações Agregadas'!K62*12)-(Degraus!J60*'Ligações Agregadas'!K62*12)-(Degraus!J61*'Ligações Agregadas'!K62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K62*12*K134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Ligações Agregadas'!K62*12*K135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Ligações Agregadas'!K62*12*K136","v":671167.71795319999},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L137*(L62-(Degraus!K59*'Ligações Agregadas'!L62*12)-(Degraus!K60*'Ligações Agregadas'!L62*12)-(Degraus!K61*'Ligações Agregadas'!L62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L62*12*L134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Ligações Agregadas'!L62*12*L135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Ligações Agregadas'!L62*12*L136","v":200181.63209692249},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M137*(M62-(Degraus!L59*'Ligações Agregadas'!M62*12)-(Degraus!L60*'Ligações Agregadas'!M62*12)-(Degraus!L61*'Ligações Agregadas'!M62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M62*12*M134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Ligações Agregadas'!M62*12*M135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Ligações Agregadas'!M62*12*M136","v":208428.84365854051},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N137*(N62-(Degraus!M59*'Ligações Agregadas'!N62*12)-(Degraus!M60*'Ligações Agregadas'!N62*12)-(Degraus!M61*'Ligações Agregadas'!N62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N62*12*N134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Ligações Agregadas'!N62*12*N135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Ligações Agregadas'!N62*12*N136","v":212922.89858115371},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O137*(O62-(Degraus!N59*'Ligações Agregadas'!O62*12)-(Degraus!N60*'Ligações Agregadas'!O62*12)-(Degraus!N61*'Ligações Agregadas'!O62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O62*12*O134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Ligações Agregadas'!O62*12*O135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Ligações Agregadas'!O62*12*O136","v":217069.53307398717},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P137*(P62-(Degraus!O59*'Ligações Agregadas'!P62*12)-(Degraus!O60*'Ligações Agregadas'!P62*12)-(Degraus!O61*'Ligações Agregadas'!P62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P62*12*P134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Ligações Agregadas'!P62*12*P135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Ligações Agregadas'!P62*12*P136","v":149965.45478757384},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q137*(Q62-(Degraus!P59*'Ligações Agregadas'!Q62*12)-(Degraus!P60*'Ligações Agregadas'!Q62*12)-(Degraus!P61*'Ligações Agregadas'!Q62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q62*12*Q134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Ligações Agregadas'!Q62*12*Q135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Ligações Agregadas'!Q62*12*Q136","v":156143.90208618165},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R137*(R62-(Degraus!Q59*'Ligações Agregadas'!R62*12)-(Degraus!Q60*'Ligações Agregadas'!R62*12)-(Degraus!Q61*'Ligações Agregadas'!R62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R62*12*R134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Ligações Agregadas'!R62*12*R135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Ligações Agregadas'!R62*12*R136","v":159510.66597376027},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S137*(S62-(Degraus!R59*'Ligações Agregadas'!S62*12)-(Degraus!R60*'Ligações Agregadas'!S62*12)-(Degraus!R61*'Ligações Agregadas'!S62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S62*12*S134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Ligações Agregadas'!S62*12*S135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Ligações Agregadas'!S62*12*S136","v":162617.18309758126},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T137*(T62-(Degraus!S59*'Ligações Agregadas'!T62*12)-(Degraus!S60*'Ligações Agregadas'!T62*12)-(Degraus!S61*'Ligações Agregadas'!T62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T62*12*T134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Ligações Agregadas'!T62*12*T135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Ligações Agregadas'!T62*12*T136","v":9808.8537042250064},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U137*(U62-(Degraus!T59*'Ligações Agregadas'!U62*12)-(Degraus!T60*'Ligações Agregadas'!U62*12)-(Degraus!T61*'Ligações Agregadas'!U62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U62*12*U134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Ligações Agregadas'!U62*12*U135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Ligações Agregadas'!U62*12*U136","v":10212.919095684196},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V137*(V62-(Degraus!U59*'Ligações Agregadas'!V62*12)-(Degraus!U60*'Ligações Agregadas'!V62*12)-(Degraus!U61*'Ligações Agregadas'!V62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V62*12*V134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Ligações Agregadas'!V62*12*V135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Ligações Agregadas'!V62*12*V136","v":10433.091649932157},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W137*(W62-(Degraus!V59*'Ligações Agregadas'!W62*12)-(Degraus!V60*'Ligações Agregadas'!W62*12)-(Degraus!V61*'Ligações Agregadas'!W62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W62*12*W134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Ligações Agregadas'!W62*12*W135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Ligações Agregadas'!W62*12*W136","v":10636.226889508322},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X137*(X62-(Degraus!W59*'Ligações Agregadas'!X62*12)-(Degraus!W60*'Ligações Agregadas'!X62*12)-(Degraus!W61*'Ligações Agregadas'!X62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X62*12*X134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Ligações Agregadas'!X62*12*X135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Ligações Agregadas'!X62*12*X136","v":4786.6848370544703},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y137*(Y62-(Degraus!X59*'Ligações Agregadas'!Y62*12)-(Degraus!X60*'Ligações Agregadas'!Y62*12)-(Degraus!X61*'Ligações Agregadas'!Y62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y62*12*Y134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Ligações Agregadas'!Y62*12*Y135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Ligações Agregadas'!Y62*12*Y136","v":4983.922301648925},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z137*(Z62-(Degraus!Y59*'Ligações Agregadas'!Z62*12)-(Degraus!Y60*'Ligações Agregadas'!Z62*12)-(Degraus!Y61*'Ligações Agregadas'!Z62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z62*12*Z134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Ligações Agregadas'!Z62*12*Z135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Ligações Agregadas'!Z62*12*Z136","v":5091.4076284037574},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA137*(AA62-(Degraus!Z59*'Ligações Agregadas'!AA62*12)-(Degraus!Z60*'Ligações Agregadas'!AA62*12)-(Degraus!Z61*'Ligações Agregadas'!AA62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA62*12*AA134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Ligações Agregadas'!AA62*12*AA135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Ligações Agregadas'!AA62*12*AA136","v":5190.5952839125739},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB137*(AB62-(Degraus!AA59*'Ligações Agregadas'!AB62*12)-(Degraus!AA60*'Ligações Agregadas'!AB62*12)-(Degraus!AA61*'Ligações Agregadas'!AB62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB62*12*AB134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Ligações Agregadas'!AB62*12*AB135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Ligações Agregadas'!AB62*12*AB136","v":7519.9254777124352},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC137*(AC62-(Degraus!AB59*'Ligações Agregadas'!AC62*12)-(Degraus!AB60*'Ligações Agregadas'!AC62*12)-(Degraus!AB61*'Ligações Agregadas'!AC62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC62*12*AC134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Ligações Agregadas'!AC62*12*AC135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Ligações Agregadas'!AC62*12*AC136","v":7829.076771344322},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD137*(AD62-(Degraus!AC59*'Ligações Agregadas'!AD62*12)-(Degraus!AC60*'Ligações Agregadas'!AD62*12)-(Degraus!AC61*'Ligações Agregadas'!AD62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD62*12*AD134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Ligações Agregadas'!AD62*12*AD135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Ligações Agregadas'!AD62*12*AD136","v":7997.3958483128017},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE137*(AE62-(Degraus!AD59*'Ligações Agregadas'!AE62*12)-(Degraus!AD60*'Ligações Agregadas'!AE62*12)-(Degraus!AD61*'Ligações Agregadas'!AE62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE62*12*AE134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Ligações Agregadas'!AE62*12*AE135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Ligações Agregadas'!AE62*12*AE136","v":8152.466452763485},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF137*(AF62-(Degraus!AE59*'Ligações Agregadas'!AF62*12)-(Degraus!AE60*'Ligações Agregadas'!AF62*12)-(Degraus!AE61*'Ligações Agregadas'!AF62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF62*12*AF134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Ligações Agregadas'!AF62*12*AF135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Ligações Agregadas'!AF62*12*AF136","v":3785.707662802587},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG137*(AG62-(Degraus!AF59*'Ligações Agregadas'!AG62*12)-(Degraus!AF60*'Ligações Agregadas'!AG62*12)-(Degraus!AF61*'Ligações Agregadas'!AG62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG62*12*AG134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Ligações Agregadas'!AG62*12*AG135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Ligações Agregadas'!AG62*12*AG136","v":3941.4467653024035},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH137*(AH62-(Degraus!AG59*'Ligações Agregadas'!AH62*12)-(Degraus!AG60*'Ligações Agregadas'!AH62*12)-(Degraus!AG61*'Ligações Agregadas'!AH62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH62*12*AH134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Ligações Agregadas'!AH62*12*AH135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Ligações Agregadas'!AH62*12*AH136","v":4026.2625939117452},{"$f":"VLOOKUP('Volumes Agregados L'!$B212,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI137*(AI62-(Degraus!AH59*'Ligações Agregadas'!AI62*12)-(Degraus!AH60*'Ligações Agregadas'!AI62*12)-(Degraus!AH61*'Ligações Agregadas'!AI62*12))+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI62*12*AI134+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Ligações Agregadas'!AI62*12*AI135+VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Ligações Agregadas'!AI62*12*AI136","v":4104.4402855242733},null,9462354.3755589649]
[null,"UTILIDADE PUBLICA",5,{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D138*(D63-(Degraus!C59*'Ligações Agregadas'!D63*12)-(Degraus!C60*'Ligações Agregadas'!D63*12)-(Degraus!C61*'Ligações Agregadas'!D63*12)-(Degraus!C62*'Ligações Agregadas'!D63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D63*12*D134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Ligações Agregadas'!D63*12*D135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Ligações Agregadas'!D63*12*D136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Ligações Agregadas'!D63*12*D137","v":1846942.4117611186},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E138*(E63-(Degraus!D59*'Ligações Agregadas'!E63*12)-(Degraus!D60*'Ligações Agregadas'!E63*12)-(Degraus!D61*'Ligações Agregadas'!E63*12)-(Degraus!D62*'Ligações Agregadas'!E63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E63*12*E134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Ligações Agregadas'!E63*12*E135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Ligações Agregadas'!E63*12*E136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Ligações Agregadas'!E63*12*E137","v":1925192.2103093616},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F138*(F63-(Degraus!E59*'Ligações Agregadas'!F63*12)-(Degraus!E60*'Ligações Agregadas'!F63*12)-(Degraus!E61*'Ligações Agregadas'!F63*12)-(Degraus!E62*'Ligações Agregadas'!F63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F63*12*F134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Ligações Agregadas'!F63*12*F135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Ligações Agregadas'!F63*12*F136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Ligações Agregadas'!F63*12*F137","v":1968300.1734723048},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G138*(G63-(Degraus!F59*'Ligações Agregadas'!G63*12)-(Degraus!F60*'Ligações Agregadas'!G63*12)-(Degraus!F61*'Ligações Agregadas'!G63*12)-(Degraus!F62*'Ligações Agregadas'!G63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G63*12*G134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Ligações Agregadas'!G63*12*G135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Ligações Agregadas'!G63*12*G136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Ligações Agregadas'!G63*12*G137","v":2008848.9503966453},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H138*(H63-(Degraus!G59*'Ligações Agregadas'!H63*12)-(Degraus!G60*'Ligações Agregadas'!H63*12)-(Degraus!G61*'Ligações Agregadas'!H63*12)-(Degraus!G62*'Ligações Agregadas'!H63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H63*12*H134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Ligações Agregadas'!H63*12*H135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Ligações Agregadas'!H63*12*H136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Ligações Agregadas'!H63*12*H137","v":887765.13100941433},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I138*(I63-(Degraus!H59*'Ligações Agregadas'!I63*12)-(Degraus!H60*'Ligações Agregadas'!I63*12)-(Degraus!H61*'Ligações Agregadas'!I63*12)-(Degraus!H62*'Ligações Agregadas'!I63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I63*12*I134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Ligações Agregadas'!I63*12*I135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Ligações Agregadas'!I63*12*I136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Ligações Agregadas'!I63*12*I137","v":925382.77202877973},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J138*(J63-(Degraus!I59*'Ligações Agregadas'!J63*12)-(Degraus!I60*'Ligações Agregadas'!J63*12)-(Degraus!I61*'Ligações Agregadas'!J63*12)-(Degraus!I62*'Ligações Agregadas'!J63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J63*12*J134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Ligações Agregadas'!J63*12*J135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Ligações Agregadas'!J63*12*J136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Ligações Agregadas'!J63*12*J137","v":946107.56426328479},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K138*(K63-(Degraus!J59*'Ligações Agregadas'!K63*12)-(Degraus!J60*'Ligações Agregadas'!K63*12)-(Degraus!J61*'Ligações Agregadas'!K63*12)-(Degraus!J62*'Ligações Agregadas'!K63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K63*12*K134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Ligações Agregadas'!K63*12*K135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Ligações Agregadas'!K63*12*K136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Ligações Agregadas'!K63*12*K137","v":965603.88829674106},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L138*(L63-(Degraus!K59*'Ligações Agregadas'!L63*12)-(Degraus!K60*'Ligações Agregadas'!L63*12)-(Degraus!K61*'Ligações Agregadas'!L63*12)-(Degraus!K62*'Ligações Agregadas'!L63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L63*12*L134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Ligações Agregadas'!L63*12*L135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Ligações Agregadas'!L63*12*L136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Ligações Agregadas'!L63*12*L137","v":375048.59496802901},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M138*(M63-(Degraus!L59*'Ligações Agregadas'!M63*12)-(Degraus!L60*'Ligações Agregadas'!M63*12)-(Degraus!L61*'Ligações Agregadas'!M63*12)-(Degraus!L62*'Ligações Agregadas'!M63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M63*12*M134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Ligações Agregadas'!M63*12*M135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Ligações Agregadas'!M63*12*M136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Ligações Agregadas'!M63*12*M137","v":390936.33657069388},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N138*(N63-(Degraus!M59*'Ligações Agregadas'!N63*12)-(Degraus!M60*'Ligações Agregadas'!N63*12)-(Degraus!M61*'Ligações Agregadas'!N63*12)-(Degraus!M62*'Ligações Agregadas'!N63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N63*12*N134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Ligações Agregadas'!N63*12*N135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Ligações Agregadas'!N63*12*N136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Ligações Agregadas'!N63*12*N137","v":399688.49728409643},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O138*(O63-(Degraus!N59*'Ligações Agregadas'!O63*12)-(Degraus!N60*'Ligações Agregadas'!O63*12)-(Degraus!N61*'Ligações Agregadas'!O63*12)-(Degraus!N62*'Ligações Agregadas'!O63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O63*12*O134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Ligações Agregadas'!O63*12*O135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Ligações Agregadas'!O63*12*O136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Ligações Agregadas'!O63*12*O137","v":407920.3726911855},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P138*(P63-(Degraus!O59*'Ligações Agregadas'!P63*12)-(Degraus!O60*'Ligações Agregadas'!P63*12)-(Degraus!O61*'Ligações Agregadas'!P63*12)-(Degraus!O62*'Ligações Agregadas'!P63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P63*12*P134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Ligações Agregadas'!P63*12*P135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Ligações Agregadas'!P63*12*P136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Ligações Agregadas'!P63*12*P137","v":284148.25813416147},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q138*(Q63-(Degraus!P59*'Ligações Agregadas'!Q63*12)-(Degraus!P60*'Ligações Agregadas'!Q63*12)-(Degraus!P61*'Ligações Agregadas'!Q63*12)-(Degraus!P62*'Ligações Agregadas'!Q63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q63*12*Q134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Ligações Agregadas'!Q63*12*Q135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Ligações Agregadas'!Q63*12*Q136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Ligações Agregadas'!Q63*12*Q137","v":296184.35182963894},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R138*(R63-(Degraus!Q59*'Ligações Agregadas'!R63*12)-(Degraus!Q60*'Ligações Agregadas'!R63*12)-(Degraus!Q61*'Ligações Agregadas'!R63*12)-(Degraus!Q62*'Ligações Agregadas'!R63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R63*12*R134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Ligações Agregadas'!R63*12*R135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Ligações Agregadas'!R63*12*R136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Ligações Agregadas'!R63*12*R137","v":302814.53655639174},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S138*(S63-(Degraus!R59*'Ligações Agregadas'!S63*12)-(Degraus!R60*'Ligações Agregadas'!S63*12)-(Degraus!R61*'Ligações Agregadas'!S63*12)-(Degraus!R62*'Ligações Agregadas'!S63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S63*12*S134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Ligações Agregadas'!S63*12*S135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Ligações Agregadas'!S63*12*S136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Ligações Agregadas'!S63*12*S137","v":309050.25458800589},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T138*(T63-(Degraus!S59*'Ligações Agregadas'!T63*12)-(Degraus!S60*'Ligações Agregadas'!T63*12)-(Degraus!S61*'Ligações Agregadas'!T63*12)-(Degraus!S62*'Ligações Agregadas'!T63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T63*12*T134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Ligações Agregadas'!T63*12*T135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Ligações Agregadas'!T63*12*T136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Ligações Agregadas'!T63*12*T137","v":13095.084264878082},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U138*(U63-(Degraus!T59*'Ligações Agregadas'!U63*12)-(Degraus!T60*'Ligações Agregadas'!U63*12)-(Degraus!T61*'Ligações Agregadas'!U63*12)-(Degraus!T62*'Ligações Agregadas'!U63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U63*12*U134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Ligações Agregadas'!U63*12*U135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Ligações Agregadas'!U63*12*U136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Ligações Agregadas'!U63*12*U137","v":13648.961787151047},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V138*(V63-(Degraus!U59*'Ligações Agregadas'!V63*12)-(Degraus!U60*'Ligações Agregadas'!V63*12)-(Degraus!U61*'Ligações Agregadas'!V63*12)-(Degraus!U62*'Ligações Agregadas'!V63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V63*12*V134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Ligações Agregadas'!V63*12*V135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Ligações Agregadas'!V63*12*V136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Ligações Agregadas'!V63*12*V137","v":13953.898898145449},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W138*(W63-(Degraus!V59*'Ligações Agregadas'!W63*12)-(Degraus!V60*'Ligações Agregadas'!W63*12)-(Degraus!V61*'Ligações Agregadas'!W63*12)-(Degraus!V62*'Ligações Agregadas'!W63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W63*12*W134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Ligações Agregadas'!W63*12*W135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Ligações Agregadas'!W63*12*W136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Ligações Agregadas'!W63*12*W137","v":14240.414149623424},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X138*(X63-(Degraus!W59*'Ligações Agregadas'!X63*12)-(Degraus!W60*'Ligações Agregadas'!X63*12)-(Degraus!W61*'Ligações Agregadas'!X63*12)-(Degraus!W62*'Ligações Agregadas'!X63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X63*12*X134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Ligações Agregadas'!X63*12*X135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Ligações Agregadas'!X63*12*X136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Ligações Agregadas'!X63*12*X137","v":5411.6590288267817},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y138*(Y63-(Degraus!X59*'Ligações Agregadas'!Y63*12)-(Degraus!X60*'Ligações Agregadas'!Y63*12)-(Degraus!X61*'Ligações Agregadas'!Y63*12)-(Degraus!X62*'Ligações Agregadas'!Y63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y63*12*Y134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Ligações Agregadas'!Y63*12*Y135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Ligações Agregadas'!Y63*12*Y136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Ligações Agregadas'!Y63*12*Y137","v":5640.3276628552603},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z138*(Z63-(Degraus!Y59*'Ligações Agregadas'!Z63*12)-(Degraus!Y60*'Ligações Agregadas'!Z63*12)-(Degraus!Y61*'Ligações Agregadas'!Z63*12)-(Degraus!Y62*'Ligações Agregadas'!Z63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z63*12*Z134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Ligações Agregadas'!Z63*12*Z135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Ligações Agregadas'!Z63*12*Z136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Ligações Agregadas'!Z63*12*Z137","v":5766.1733279132441},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA138*(AA63-(Degraus!Z59*'Ligações Agregadas'!AA63*12)-(Degraus!Z60*'Ligações Agregadas'!AA63*12)-(Degraus!Z61*'Ligações Agregadas'!AA63*12)-(Degraus!Z62*'Ligações Agregadas'!AA63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA63*12*AA134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Ligações Agregadas'!AA63*12*AA135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Ligações Agregadas'!AA63*12*AA136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Ligações Agregadas'!AA63*12*AA137","v":5884.3382877480271},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB138*(AB63-(Degraus!AA59*'Ligações Agregadas'!AB63*12)-(Degraus!AA60*'Ligações Agregadas'!AB63*12)-(Degraus!AA61*'Ligações Agregadas'!AB63*12)-(Degraus!AA62*'Ligações Agregadas'!AB63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB63*12*AB134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Ligações Agregadas'!AB63*12*AB135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Ligações Agregadas'!AB63*12*AB136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Ligações Agregadas'!AB63*12*AB137","v":12298.423721694351},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC138*(AC63-(Degraus!AB59*'Ligações Agregadas'!AC63*12)-(Degraus!AB60*'Ligações Agregadas'!AC63*12)-(Degraus!AB61*'Ligações Agregadas'!AC63*12)-(Degraus!AB62*'Ligações Agregadas'!AC63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC63*12*AC134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Ligações Agregadas'!AC63*12*AC135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Ligações Agregadas'!AC63*12*AC136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Ligações Agregadas'!AC63*12*AC137","v":12818.04177808372},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD138*(AD63-(Degraus!AC59*'Ligações Agregadas'!AD63*12)-(Degraus!AC60*'Ligações Agregadas'!AD63*12)-(Degraus!AC61*'Ligações Agregadas'!AD63*12)-(Degraus!AC62*'Ligações Agregadas'!AD63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD63*12*AD134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Ligações Agregadas'!AD63*12*AD135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Ligações Agregadas'!AD63*12*AD136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Ligações Agregadas'!AD63*12*AD137","v":13103.998287780247},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE138*(AE63-(Degraus!AD59*'Ligações Agregadas'!AE63*12)-(Degraus!AD60*'Ligações Agregadas'!AE63*12)-(Degraus!AD61*'Ligações Agregadas'!AE63*12)-(Degraus!AD62*'Ligações Agregadas'!AE63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE63*12*AE134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Ligações Agregadas'!AE63*12*AE135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Ligações Agregadas'!AE63*12*AE136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Ligações Agregadas'!AE63*12*AE137","v":13372.484958145575},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF138*(AF63-(Degraus!AE59*'Ligações Agregadas'!AF63*12)-(Degraus!AE60*'Ligações Agregadas'!AF63*12)-(Degraus!AE61*'Ligações Agregadas'!AF63*12)-(Degraus!AE62*'Ligações Agregadas'!AF63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF63*12*AF134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Ligações Agregadas'!AF63*12*AF135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Ligações Agregadas'!AF63*12*AF136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Ligações Agregadas'!AF63*12*AF137","v":6264.2217606146742},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG138*(AG63-(Degraus!AF59*'Ligações Agregadas'!AG63*12)-(Degraus!AF60*'Ligações Agregadas'!AG63*12)-(Degraus!AF61*'Ligações Agregadas'!AG63*12)-(Degraus!AF62*'Ligações Agregadas'!AG63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG63*12*AG134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Ligações Agregadas'!AG63*12*AG135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Ligações Agregadas'!AG63*12*AG136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Ligações Agregadas'!AG63*12*AG137","v":6528.8033548775165},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH138*(AH63-(Degraus!AG59*'Ligações Agregadas'!AH63*12)-(Degraus!AG60*'Ligações Agregadas'!AH63*12)-(Degraus!AG61*'Ligações Agregadas'!AH63*12)-(Degraus!AG62*'Ligações Agregadas'!AH63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH63*12*AH134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Ligações Agregadas'!AH63*12*AH135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Ligações Agregadas'!AH63*12*AH136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Ligações Agregadas'!AH63*12*AH137","v":6674.3897117658344},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI138*(AI63-(Degraus!AH59*'Ligações Agregadas'!AI63*12)-(Degraus!AH60*'Ligações Agregadas'!AI63*12)-(Degraus!AH61*'Ligações Agregadas'!AI63*12)-(Degraus!AH62*'Ligações Agregadas'!AI63*12))+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI63*12*AI134+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Ligações Agregadas'!AI63*12*AI135+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Ligações Agregadas'!AI63*12*AI136+VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Ligações Agregadas'!AI63*12*AI137","v":6811.0518206805245},null,14395446.576960633]
[null,"UTILIDADE PUBLICA",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D139*(D64-(Degraus!C59*'Ligações Agregadas'!D64*12)-(Degraus!C60*'Ligações Agregadas'!D64*12)-(Degraus!C61*'Ligações Agregadas'!D64*12)-(Degraus!C62*'Ligações Agregadas'!D64*12)-(Degraus!C63*'Ligações Agregadas'!D64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D64*12*D134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Ligações Agregadas'!D64*12*D135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Ligações Agregadas'!D64*12*D136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Ligações Agregadas'!D64*12*D137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C63*'Ligações Agregadas'!D64*12*D138","v":4698143.7410200443},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E139*(E64-(Degraus!D59*'Ligações Agregadas'!E64*12)-(Degraus!D60*'Ligações Agregadas'!E64*12)-(Degraus!D61*'Ligações Agregadas'!E64*12)-(Degraus!D62*'Ligações Agregadas'!E64*12)-(Degraus!D63*'Ligações Agregadas'!E64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E64*12*E134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Ligações Agregadas'!E64*12*E135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Ligações Agregadas'!E64*12*E136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Ligações Agregadas'!E64*12*E137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D63*'Ligações Agregadas'!E64*12*E138","v":4901747.6705538109},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F139*(F64-(Degraus!E59*'Ligações Agregadas'!F64*12)-(Degraus!E60*'Ligações Agregadas'!F64*12)-(Degraus!E61*'Ligações Agregadas'!F64*12)-(Degraus!E62*'Ligações Agregadas'!F64*12)-(Degraus!E63*'Ligações Agregadas'!F64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F64*12*F134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Ligações Agregadas'!F64*12*F135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Ligações Agregadas'!F64*12*F136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Ligações Agregadas'!F64*12*F137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E63*'Ligações Agregadas'!F64*12*F138","v":5014874.7539095618},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G139*(G64-(Degraus!F59*'Ligações Agregadas'!G64*12)-(Degraus!F60*'Ligações Agregadas'!G64*12)-(Degraus!F61*'Ligações Agregadas'!G64*12)-(Degraus!F62*'Ligações Agregadas'!G64*12)-(Degraus!F63*'Ligações Agregadas'!G64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G64*12*G134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Ligações Agregadas'!G64*12*G135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Ligações Agregadas'!G64*12*G136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Ligações Agregadas'!G64*12*G137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F63*'Ligações Agregadas'!G64*12*G138","v":5122856.2890494671},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H139*(H64-(Degraus!G59*'Ligações Agregadas'!H64*12)-(Degraus!G60*'Ligações Agregadas'!H64*12)-(Degraus!G61*'Ligações Agregadas'!H64*12)-(Degraus!G62*'Ligações Agregadas'!H64*12)-(Degraus!G63*'Ligações Agregadas'!H64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H64*12*H134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Ligações Agregadas'!H64*12*H135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Ligações Agregadas'!H64*12*H136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Ligações Agregadas'!H64*12*H137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G63*'Ligações Agregadas'!H64*12*H138","v":2347638.1479194048},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I139*(I64-(Degraus!H59*'Ligações Agregadas'!I64*12)-(Degraus!H60*'Ligações Agregadas'!I64*12)-(Degraus!H61*'Ligações Agregadas'!I64*12)-(Degraus!H62*'Ligações Agregadas'!I64*12)-(Degraus!H63*'Ligações Agregadas'!I64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I64*12*I134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Ligações Agregadas'!I64*12*I135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Ligações Agregadas'!I64*12*I136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Ligações Agregadas'!I64*12*I137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H63*'Ligações Agregadas'!I64*12*I138","v":2449387.7004065905},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J139*(J64-(Degraus!I59*'Ligações Agregadas'!J64*12)-(Degraus!I60*'Ligações Agregadas'!J64*12)-(Degraus!I61*'Ligações Agregadas'!J64*12)-(Degraus!I62*'Ligações Agregadas'!J64*12)-(Degraus!I63*'Ligações Agregadas'!J64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J64*12*J134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Ligações Agregadas'!J64*12*J135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Ligações Agregadas'!J64*12*J136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Ligações Agregadas'!J64*12*J137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I63*'Ligações Agregadas'!J64*12*J138","v":2505924.1254950971},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K139*(K64-(Degraus!J59*'Ligações Agregadas'!K64*12)-(Degraus!J60*'Ligações Agregadas'!K64*12)-(Degraus!J61*'Ligações Agregadas'!K64*12)-(Degraus!J62*'Ligações Agregadas'!K64*12)-(Degraus!J63*'Ligações Agregadas'!K64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K64*12*K134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Ligações Agregadas'!K64*12*K135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Ligações Agregadas'!K64*12*K136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Ligações Agregadas'!K64*12*K137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J63*'Ligações Agregadas'!K64*12*K138","v":2559892.257418484},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L139*(L64-(Degraus!K59*'Ligações Agregadas'!L64*12)-(Degraus!K60*'Ligações Agregadas'!L64*12)-(Degraus!K61*'Ligações Agregadas'!L64*12)-(Degraus!K62*'Ligações Agregadas'!L64*12)-(Degraus!K63*'Ligações Agregadas'!L64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L64*12*L134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Ligações Agregadas'!L64*12*L135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Ligações Agregadas'!L64*12*L136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Ligações Agregadas'!L64*12*L137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K63*'Ligações Agregadas'!L64*12*L138","v":1450980.5999161701},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M139*(M64-(Degraus!L59*'Ligações Agregadas'!M64*12)-(Degraus!L60*'Ligações Agregadas'!M64*12)-(Degraus!L61*'Ligações Agregadas'!M64*12)-(Degraus!L62*'Ligações Agregadas'!M64*12)-(Degraus!L63*'Ligações Agregadas'!M64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M64*12*M134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Ligações Agregadas'!M64*12*M135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Ligações Agregadas'!M64*12*M136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Ligações Agregadas'!M64*12*M137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L63*'Ligações Agregadas'!M64*12*M138","v":1513922.4593593851},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N139*(N64-(Degraus!M59*'Ligações Agregadas'!N64*12)-(Degraus!M60*'Ligações Agregadas'!N64*12)-(Degraus!M61*'Ligações Agregadas'!N64*12)-(Degraus!M62*'Ligações Agregadas'!N64*12)-(Degraus!M63*'Ligações Agregadas'!N64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N64*12*N134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Ligações Agregadas'!N64*12*N135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Ligações Agregadas'!N64*12*N136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Ligações Agregadas'!N64*12*N137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M63*'Ligações Agregadas'!N64*12*N138","v":1548906.9131822104},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O139*(O64-(Degraus!N59*'Ligações Agregadas'!O64*12)-(Degraus!N60*'Ligações Agregadas'!O64*12)-(Degraus!N61*'Ligações Agregadas'!O64*12)-(Degraus!N62*'Ligações Agregadas'!O64*12)-(Degraus!N63*'Ligações Agregadas'!O64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O64*12*O134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Ligações Agregadas'!O64*12*O135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Ligações Agregadas'!O64*12*O136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Ligações Agregadas'!O64*12*O137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N63*'Ligações Agregadas'!O64*12*O138","v":1582320.3443016764},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P139*(P64-(Degraus!O59*'Ligações Agregadas'!P64*12)-(Degraus!O60*'Ligações Agregadas'!P64*12)-(Degraus!O61*'Ligações Agregadas'!P64*12)-(Degraus!O62*'Ligações Agregadas'!P64*12)-(Degraus!O63*'Ligações Agregadas'!P64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P64*12*P134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Ligações Agregadas'!P64*12*P135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Ligações Agregadas'!P64*12*P136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Ligações Agregadas'!P64*12*P137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O63*'Ligações Agregadas'!P64*12*P138","v":1129492.1461699358},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q139*(Q64-(Degraus!P59*'Ligações Agregadas'!Q64*12)-(Degraus!P60*'Ligações Agregadas'!Q64*12)-(Degraus!P61*'Ligações Agregadas'!Q64*12)-(Degraus!P62*'Ligações Agregadas'!Q64*12)-(Degraus!P63*'Ligações Agregadas'!Q64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q64*12*Q134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Ligações Agregadas'!Q64*12*Q135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Ligações Agregadas'!Q64*12*Q136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Ligações Agregadas'!Q64*12*Q137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P63*'Ligações Agregadas'!Q64*12*Q138","v":1178491.273476166},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R139*(R64-(Degraus!Q59*'Ligações Agregadas'!R64*12)-(Degraus!Q60*'Ligações Agregadas'!R64*12)-(Degraus!Q61*'Ligações Agregadas'!R64*12)-(Degraus!Q62*'Ligações Agregadas'!R64*12)-(Degraus!Q63*'Ligações Agregadas'!R64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R64*12*R134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Ligações Agregadas'!R64*12*R135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Ligações Agregadas'!R64*12*R136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Ligações Agregadas'!R64*12*R137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q63*'Ligações Agregadas'!R64*12*R138","v":1205726.6851825151},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S139*(S64-(Degraus!R59*'Ligações Agregadas'!S64*12)-(Degraus!R60*'Ligações Agregadas'!S64*12)-(Degraus!R61*'Ligações Agregadas'!S64*12)-(Degraus!R62*'Ligações Agregadas'!S64*12)-(Degraus!R63*'Ligações Agregadas'!S64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S64*12*S134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Ligações Agregadas'!S64*12*S135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Ligações Agregadas'!S64*12*S136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Ligações Agregadas'!S64*12*S137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R63*'Ligações Agregadas'!S64*12*S138","v":1231740.0776430476},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T139*(T64-(Degraus!S59*'Ligações Agregadas'!T64*12)-(Degraus!S60*'Ligações Agregadas'!T64*12)-(Degraus!S61*'Ligações Agregadas'!T64*12)-(Degraus!S62*'Ligações Agregadas'!T64*12)-(Degraus!S63*'Ligações Agregadas'!T64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T64*12*T134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Ligações Agregadas'!T64*12*T135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Ligações Agregadas'!T64*12*T136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Ligações Agregadas'!T64*12*T137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S63*'Ligações Agregadas'!T64*12*T138","v":30386.354466063935},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U139*(U64-(Degraus!T59*'Ligações Agregadas'!U64*12)-(Degraus!T60*'Ligações Agregadas'!U64*12)-(Degraus!T61*'Ligações Agregadas'!U64*12)-(Degraus!T62*'Ligações Agregadas'!U64*12)-(Degraus!T63*'Ligações Agregadas'!U64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U64*12*U134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Ligações Agregadas'!U64*12*U135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Ligações Agregadas'!U64*12*U136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Ligações Agregadas'!U64*12*U137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T63*'Ligações Agregadas'!U64*12*U138","v":31701.884906337091},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V139*(V64-(Degraus!U59*'Ligações Agregadas'!V64*12)-(Degraus!U60*'Ligações Agregadas'!V64*12)-(Degraus!U61*'Ligações Agregadas'!V64*12)-(Degraus!U62*'Ligações Agregadas'!V64*12)-(Degraus!U63*'Ligações Agregadas'!V64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V64*12*V134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Ligações Agregadas'!V64*12*V135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Ligações Agregadas'!V64*12*V136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Ligações Agregadas'!V64*12*V137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U63*'Ligações Agregadas'!V64*12*V138","v":32432.550755226475},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W139*(W64-(Degraus!V59*'Ligações Agregadas'!W64*12)-(Degraus!V60*'Ligações Agregadas'!W64*12)-(Degraus!V61*'Ligações Agregadas'!W64*12)-(Degraus!V62*'Ligações Agregadas'!W64*12)-(Degraus!V63*'Ligações Agregadas'!W64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W64*12*W134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Ligações Agregadas'!W64*12*W135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Ligações Agregadas'!W64*12*W136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Ligações Agregadas'!W64*12*W137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V63*'Ligações Agregadas'!W64*12*W138","v":33129.539504241686},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X139*(X64-(Degraus!W59*'Ligações Agregadas'!X64*12)-(Degraus!W60*'Ligações Agregadas'!X64*12)-(Degraus!W61*'Ligações Agregadas'!X64*12)-(Degraus!W62*'Ligações Agregadas'!X64*12)-(Degraus!W63*'Ligações Agregadas'!X64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X64*12*X134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Ligações Agregadas'!X64*12*X135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Ligações Agregadas'!X64*12*X136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Ligações Agregadas'!X64*12*X137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W63*'Ligações Agregadas'!X64*12*X138","v":20761.737370947158},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y139*(Y64-(Degraus!X59*'Ligações Agregadas'!Y64*12)-(Degraus!X60*'Ligações Agregadas'!Y64*12)-(Degraus!X61*'Ligações Agregadas'!Y64*12)-(Degraus!X62*'Ligações Agregadas'!Y64*12)-(Degraus!X63*'Ligações Agregadas'!Y64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y64*12*Y134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Ligações Agregadas'!Y64*12*Y135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Ligações Agregadas'!Y64*12*Y136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Ligações Agregadas'!Y64*12*Y137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X63*'Ligações Agregadas'!Y64*12*Y138","v":21661.143271842087},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z139*(Z64-(Degraus!Y59*'Ligações Agregadas'!Z64*12)-(Degraus!Y60*'Ligações Agregadas'!Z64*12)-(Degraus!Y61*'Ligações Agregadas'!Z64*12)-(Degraus!Y62*'Ligações Agregadas'!Z64*12)-(Degraus!Y63*'Ligações Agregadas'!Z64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z64*12*Z134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Ligações Agregadas'!Z64*12*Z135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Ligações Agregadas'!Z64*12*Z136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Ligações Agregadas'!Z64*12*Z137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y63*'Ligações Agregadas'!Z64*12*Z138","v":22160.802438463023},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA139*(AA64-(Degraus!Z59*'Ligações Agregadas'!AA64*12)-(Degraus!Z60*'Ligações Agregadas'!AA64*12)-(Degraus!Z61*'Ligações Agregadas'!AA64*12)-(Degraus!Z62*'Ligações Agregadas'!AA64*12)-(Degraus!Z63*'Ligações Agregadas'!AA64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA64*12*AA134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Ligações Agregadas'!AA64*12*AA135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Ligações Agregadas'!AA64*12*AA136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Ligações Agregadas'!AA64*12*AA137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z63*'Ligações Agregadas'!AA64*12*AA138","v":22637.618646006435},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB139*(AB64-(Degraus!AA59*'Ligações Agregadas'!AB64*12)-(Degraus!AA60*'Ligações Agregadas'!AB64*12)-(Degraus!AA61*'Ligações Agregadas'!AB64*12)-(Degraus!AA62*'Ligações Agregadas'!AB64*12)-(Degraus!AA63*'Ligações Agregadas'!AB64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB64*12*AB134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Ligações Agregadas'!AB64*12*AB135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Ligações Agregadas'!AB64*12*AB136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Ligações Agregadas'!AB64*12*AB137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA63*'Ligações Agregadas'!AB64*12*AB138","v":15793.245796578463},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC139*(AC64-(Degraus!AB59*'Ligações Agregadas'!AC64*12)-(Degraus!AB60*'Ligações Agregadas'!AC64*12)-(Degraus!AB61*'Ligações Agregadas'!AC64*12)-(Degraus!AB62*'Ligações Agregadas'!AC64*12)-(Degraus!AB63*'Ligações Agregadas'!AC64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC64*12*AC134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Ligações Agregadas'!AC64*12*AC135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Ligações Agregadas'!AC64*12*AC136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Ligações Agregadas'!AC64*12*AC137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB63*'Ligações Agregadas'!AC64*12*AC138","v":16476.0575705911},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD139*(AD64-(Degraus!AC59*'Ligações Agregadas'!AD64*12)-(Degraus!AC60*'Ligações Agregadas'!AD64*12)-(Degraus!AC61*'Ligações Agregadas'!AD64*12)-(Degraus!AC62*'Ligações Agregadas'!AD64*12)-(Degraus!AC63*'Ligações Agregadas'!AD64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD64*12*AD134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Ligações Agregadas'!AD64*12*AD135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Ligações Agregadas'!AD64*12*AD136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Ligações Agregadas'!AD64*12*AD137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC63*'Ligações Agregadas'!AD64*12*AD138","v":16855.109224381555},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE139*(AE64-(Degraus!AD59*'Ligações Agregadas'!AE64*12)-(Degraus!AD60*'Ligações Agregadas'!AE64*12)-(Degraus!AD61*'Ligações Agregadas'!AE64*12)-(Degraus!AD62*'Ligações Agregadas'!AE64*12)-(Degraus!AD63*'Ligações Agregadas'!AE64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE64*12*AE134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Ligações Agregadas'!AE64*12*AE135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Ligações Agregadas'!AE64*12*AE136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Ligações Agregadas'!AE64*12*AE137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD63*'Ligações Agregadas'!AE64*12*AE138","v":17216.378068257269},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF139*(AF64-(Degraus!AE59*'Ligações Agregadas'!AF64*12)-(Degraus!AE60*'Ligações Agregadas'!AF64*12)-(Degraus!AE61*'Ligações Agregadas'!AF64*12)-(Degraus!AE62*'Ligações Agregadas'!AF64*12)-(Degraus!AE63*'Ligações Agregadas'!AF64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF64*12*AF134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Ligações Agregadas'!AF64*12*AF135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Ligações Agregadas'!AF64*12*AF136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Ligações Agregadas'!AF64*12*AF137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE63*'Ligações Agregadas'!AF64*12*AF138","v":8352.6443213221828},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG139*(AG64-(Degraus!AF59*'Ligações Agregadas'!AG64*12)-(Degraus!AF60*'Ligações Agregadas'!AG64*12)-(Degraus!AF61*'Ligações Agregadas'!AG64*12)-(Degraus!AF62*'Ligações Agregadas'!AG64*12)-(Degraus!AF63*'Ligações Agregadas'!AG64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG64*12*AG134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Ligações Agregadas'!AG64*12*AG135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Ligações Agregadas'!AG64*12*AG136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Ligações Agregadas'!AG64*12*AG137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF63*'Ligações Agregadas'!AG64*12*AG138","v":8713.7136672939814},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH139*(AH64-(Degraus!AG59*'Ligações Agregadas'!AH64*12)-(Degraus!AG60*'Ligações Agregadas'!AH64*12)-(Degraus!AG61*'Ligações Agregadas'!AH64*12)-(Degraus!AG62*'Ligações Agregadas'!AH64*12)-(Degraus!AG63*'Ligações Agregadas'!AH64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH64*12*AH134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Ligações Agregadas'!AH64*12*AH135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Ligações Agregadas'!AH64*12*AH136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Ligações Agregadas'!AH64*12*AH137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG63*'Ligações Agregadas'!AH64*12*AH138","v":8914.1445132123154},{"$f":"VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI139*(AI64-(Degraus!AH59*'Ligações Agregadas'!AI64*12)-(Degraus!AH60*'Ligações Agregadas'!AI64*12)-(Degraus!AH61*'Ligações Agregadas'!AI64*12)-(Degraus!AH62*'Ligações Agregadas'!AI64*12)-(Degraus!AH63*'Ligações Agregadas'!AI64*12))+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI64*12*AI134+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Ligações Agregadas'!AI64*12*AI135+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Ligações Agregadas'!AI64*12*AI136+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Ligações Agregadas'!AI64*12*AI137+VLOOKUP('Volumes Agregados L'!$B214,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH63*'Ligações Agregadas'!AI64*12*AI138","v":9105.1548071465368},null,40758343.264331475]
[null,"UTILIDADE PUBLICA",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D140*(D65-(Degraus!C59*'Ligações Agregadas'!D65*12)-(Degraus!C60*'Ligações Agregadas'!D65*12)-(Degraus!C61*'Ligações Agregadas'!D65*12)-(Degraus!C62*'Ligações Agregadas'!D65*12)-(Degraus!C63*'Ligações Agregadas'!D65*12)-(Degraus!C64*'Ligações Agregadas'!D65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D65*12*D134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Ligações Agregadas'!D65*12*D135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Ligações Agregadas'!D65*12*D136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Ligações Agregadas'!D65*12*D137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C63*'Ligações Agregadas'!D65*12*D138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C64*'Ligações Agregadas'!D65*12*D139","v":3640923.6963678054},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E140*(E65-(Degraus!D59*'Ligações Agregadas'!E65*12)-(Degraus!D60*'Ligações Agregadas'!E65*12)-(Degraus!D61*'Ligações Agregadas'!E65*12)-(Degraus!D62*'Ligações Agregadas'!E65*12)-(Degraus!D63*'Ligações Agregadas'!E65*12)-(Degraus!D64*'Ligações Agregadas'!E65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E65*12*E134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Ligações Agregadas'!E65*12*E135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Ligações Agregadas'!E65*12*E136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Ligações Agregadas'!E65*12*E137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D63*'Ligações Agregadas'!E65*12*E138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D64*'Ligações Agregadas'!E65*12*E139","v":3800431.6343548782},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F140*(F65-(Degraus!E59*'Ligações Agregadas'!F65*12)-(Degraus!E60*'Ligações Agregadas'!F65*12)-(Degraus!E61*'Ligações Agregadas'!F65*12)-(Degraus!E62*'Ligações Agregadas'!F65*12)-(Degraus!E63*'Ligações Agregadas'!F65*12)-(Degraus!E64*'Ligações Agregadas'!F65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F65*12*F134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Ligações Agregadas'!F65*12*F135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Ligações Agregadas'!F65*12*F136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Ligações Agregadas'!F65*12*F137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E63*'Ligações Agregadas'!F65*12*F138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E64*'Ligações Agregadas'!F65*12*F139","v":3889412.870828812},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G140*(G65-(Degraus!F59*'Ligações Agregadas'!G65*12)-(Degraus!F60*'Ligações Agregadas'!G65*12)-(Degraus!F61*'Ligações Agregadas'!G65*12)-(Degraus!F62*'Ligações Agregadas'!G65*12)-(Degraus!F63*'Ligações Agregadas'!G65*12)-(Degraus!F64*'Ligações Agregadas'!G65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G65*12*G134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Ligações Agregadas'!G65*12*G135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Ligações Agregadas'!G65*12*G136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Ligações Agregadas'!G65*12*G137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F63*'Ligações Agregadas'!G65*12*G138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F64*'Ligações Agregadas'!G65*12*G139","v":3974921.7172867111},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H140*(H65-(Degraus!G59*'Ligações Agregadas'!H65*12)-(Degraus!G60*'Ligações Agregadas'!H65*12)-(Degraus!G61*'Ligações Agregadas'!H65*12)-(Degraus!G62*'Ligações Agregadas'!H65*12)-(Degraus!G63*'Ligações Agregadas'!H65*12)-(Degraus!G64*'Ligações Agregadas'!H65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H65*12*H134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Ligações Agregadas'!H65*12*H135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Ligações Agregadas'!H65*12*H136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Ligações Agregadas'!H65*12*H137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G63*'Ligações Agregadas'!H65*12*H138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G64*'Ligações Agregadas'!H65*12*H139","v":2053367.6946938257},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I140*(I65-(Degraus!H59*'Ligações Agregadas'!I65*12)-(Degraus!H60*'Ligações Agregadas'!I65*12)-(Degraus!H61*'Ligações Agregadas'!I65*12)-(Degraus!H62*'Ligações Agregadas'!I65*12)-(Degraus!H63*'Ligações Agregadas'!I65*12)-(Degraus!H64*'Ligações Agregadas'!I65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I65*12*I134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Ligações Agregadas'!I65*12*I135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Ligações Agregadas'!I65*12*I136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Ligações Agregadas'!I65*12*I137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H63*'Ligações Agregadas'!I65*12*I138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H64*'Ligações Agregadas'!I65*12*I139","v":2143337.4405448334},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J140*(J65-(Degraus!I59*'Ligações Agregadas'!J65*12)-(Degraus!I60*'Ligações Agregadas'!J65*12)-(Degraus!I61*'Ligações Agregadas'!J65*12)-(Degraus!I62*'Ligações Agregadas'!J65*12)-(Degraus!I63*'Ligações Agregadas'!J65*12)-(Degraus!I64*'Ligações Agregadas'!J65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J65*12*J134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Ligações Agregadas'!J65*12*J135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Ligações Agregadas'!J65*12*J136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Ligações Agregadas'!J65*12*J137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I63*'Ligações Agregadas'!J65*12*J138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I64*'Ligações Agregadas'!J65*12*J139","v":2193529.4081750684},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K140*(K65-(Degraus!J59*'Ligações Agregadas'!K65*12)-(Degraus!J60*'Ligações Agregadas'!K65*12)-(Degraus!J61*'Ligações Agregadas'!K65*12)-(Degraus!J62*'Ligações Agregadas'!K65*12)-(Degraus!J63*'Ligações Agregadas'!K65*12)-(Degraus!J64*'Ligações Agregadas'!K65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K65*12*K134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Ligações Agregadas'!K65*12*K135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Ligações Agregadas'!K65*12*K136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Ligações Agregadas'!K65*12*K137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J63*'Ligações Agregadas'!K65*12*K138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J64*'Ligações Agregadas'!K65*12*K139","v":2241766.7181100356},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L140*(L65-(Degraus!K59*'Ligações Agregadas'!L65*12)-(Degraus!K60*'Ligações Agregadas'!L65*12)-(Degraus!K61*'Ligações Agregadas'!L65*12)-(Degraus!K62*'Ligações Agregadas'!L65*12)-(Degraus!K63*'Ligações Agregadas'!L65*12)-(Degraus!K64*'Ligações Agregadas'!L65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L65*12*L134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Ligações Agregadas'!L65*12*L135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Ligações Agregadas'!L65*12*L136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Ligações Agregadas'!L65*12*L137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K63*'Ligações Agregadas'!L65*12*L138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K64*'Ligações Agregadas'!L65*12*L139","v":1856952.798371301},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M140*(M65-(Degraus!L59*'Ligações Agregadas'!M65*12)-(Degraus!L60*'Ligações Agregadas'!M65*12)-(Degraus!L61*'Ligações Agregadas'!M65*12)-(Degraus!L62*'Ligações Agregadas'!M65*12)-(Degraus!L63*'Ligações Agregadas'!M65*12)-(Degraus!L64*'Ligações Agregadas'!M65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M65*12*M134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Ligações Agregadas'!M65*12*M135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Ligações Agregadas'!M65*12*M136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Ligações Agregadas'!M65*12*M137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L63*'Ligações Agregadas'!M65*12*M138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L64*'Ligações Agregadas'!M65*12*M139","v":1938304.0957910782},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N140*(N65-(Degraus!M59*'Ligações Agregadas'!N65*12)-(Degraus!M60*'Ligações Agregadas'!N65*12)-(Degraus!M61*'Ligações Agregadas'!N65*12)-(Degraus!M62*'Ligações Agregadas'!N65*12)-(Degraus!M63*'Ligações Agregadas'!N65*12)-(Degraus!M64*'Ligações Agregadas'!N65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N65*12*N134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Ligações Agregadas'!N65*12*N135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Ligações Agregadas'!N65*12*N136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Ligações Agregadas'!N65*12*N137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M63*'Ligações Agregadas'!N65*12*N138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M64*'Ligações Agregadas'!N65*12*N139","v":1983685.5095168012},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O140*(O65-(Degraus!N59*'Ligações Agregadas'!O65*12)-(Degraus!N60*'Ligações Agregadas'!O65*12)-(Degraus!N61*'Ligações Agregadas'!O65*12)-(Degraus!N62*'Ligações Agregadas'!O65*12)-(Degraus!N63*'Ligações Agregadas'!O65*12)-(Degraus!N64*'Ligações Agregadas'!O65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O65*12*O134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Ligações Agregadas'!O65*12*O135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Ligações Agregadas'!O65*12*O136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Ligações Agregadas'!O65*12*O137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N63*'Ligações Agregadas'!O65*12*O138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N64*'Ligações Agregadas'!O65*12*O139","v":2027295.5279393881},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P140*(P65-(Degraus!O59*'Ligações Agregadas'!P65*12)-(Degraus!O60*'Ligações Agregadas'!P65*12)-(Degraus!O61*'Ligações Agregadas'!P65*12)-(Degraus!O62*'Ligações Agregadas'!P65*12)-(Degraus!O63*'Ligações Agregadas'!P65*12)-(Degraus!O64*'Ligações Agregadas'!P65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P65*12*P134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Ligações Agregadas'!P65*12*P135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Ligações Agregadas'!P65*12*P136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Ligações Agregadas'!P65*12*P137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O63*'Ligações Agregadas'!P65*12*P138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O64*'Ligações Agregadas'!P65*12*P139","v":1790847.9425569777},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q140*(Q65-(Degraus!P59*'Ligações Agregadas'!Q65*12)-(Degraus!P60*'Ligações Agregadas'!Q65*12)-(Degraus!P61*'Ligações Agregadas'!Q65*12)-(Degraus!P62*'Ligações Agregadas'!Q65*12)-(Degraus!P63*'Ligações Agregadas'!Q65*12)-(Degraus!P64*'Ligações Agregadas'!Q65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q65*12*Q134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Ligações Agregadas'!Q65*12*Q135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Ligações Agregadas'!Q65*12*Q136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Ligações Agregadas'!Q65*12*Q137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P63*'Ligações Agregadas'!Q65*12*Q138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P64*'Ligações Agregadas'!Q65*12*Q139","v":1869319.5855520682},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R140*(R65-(Degraus!Q59*'Ligações Agregadas'!R65*12)-(Degraus!Q60*'Ligações Agregadas'!R65*12)-(Degraus!Q61*'Ligações Agregadas'!R65*12)-(Degraus!Q62*'Ligações Agregadas'!R65*12)-(Degraus!Q63*'Ligações Agregadas'!R65*12)-(Degraus!Q64*'Ligações Agregadas'!R65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R65*12*R134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Ligações Agregadas'!R65*12*R135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Ligações Agregadas'!R65*12*R136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Ligações Agregadas'!R65*12*R137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q63*'Ligações Agregadas'!R65*12*R138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q64*'Ligações Agregadas'!R65*12*R139","v":1913097.9311577724},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S140*(S65-(Degraus!R59*'Ligações Agregadas'!S65*12)-(Degraus!R60*'Ligações Agregadas'!S65*12)-(Degraus!R61*'Ligações Agregadas'!S65*12)-(Degraus!R62*'Ligações Agregadas'!S65*12)-(Degraus!R63*'Ligações Agregadas'!S65*12)-(Degraus!R64*'Ligações Agregadas'!S65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S65*12*S134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Ligações Agregadas'!S65*12*S135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Ligações Agregadas'!S65*12*S136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Ligações Agregadas'!S65*12*S137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R63*'Ligações Agregadas'!S65*12*S138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R64*'Ligações Agregadas'!S65*12*S139","v":1955172.8316281885},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T140*(T65-(Degraus!S59*'Ligações Agregadas'!T65*12)-(Degraus!S60*'Ligações Agregadas'!T65*12)-(Degraus!S61*'Ligações Agregadas'!T65*12)-(Degraus!S62*'Ligações Agregadas'!T65*12)-(Degraus!S63*'Ligações Agregadas'!T65*12)-(Degraus!S64*'Ligações Agregadas'!T65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T65*12*T134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Ligações Agregadas'!T65*12*T135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Ligações Agregadas'!T65*12*T136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Ligações Agregadas'!T65*12*T137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S63*'Ligações Agregadas'!T65*12*T138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S64*'Ligações Agregadas'!T65*12*T139","v":7358.7539131434087},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U140*(U65-(Degraus!T59*'Ligações Agregadas'!U65*12)-(Degraus!T60*'Ligações Agregadas'!U65*12)-(Degraus!T61*'Ligações Agregadas'!U65*12)-(Degraus!T62*'Ligações Agregadas'!U65*12)-(Degraus!T63*'Ligações Agregadas'!U65*12)-(Degraus!T64*'Ligações Agregadas'!U65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U65*12*U134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Ligações Agregadas'!U65*12*U135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Ligações Agregadas'!U65*12*U136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Ligações Agregadas'!U65*12*U137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T63*'Ligações Agregadas'!U65*12*U138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T64*'Ligações Agregadas'!U65*12*U139","v":7680.2855034399699},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V140*(V65-(Degraus!U59*'Ligações Agregadas'!V65*12)-(Degraus!U60*'Ligações Agregadas'!V65*12)-(Degraus!U61*'Ligações Agregadas'!V65*12)-(Degraus!U62*'Ligações Agregadas'!V65*12)-(Degraus!U63*'Ligações Agregadas'!V65*12)-(Degraus!U64*'Ligações Agregadas'!V65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V65*12*V134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Ligações Agregadas'!V65*12*V135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Ligações Agregadas'!V65*12*V136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Ligações Agregadas'!V65*12*V137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U63*'Ligações Agregadas'!V65*12*V138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U64*'Ligações Agregadas'!V65*12*V139","v":7859.4772271550737},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W140*(W65-(Degraus!V59*'Ligações Agregadas'!W65*12)-(Degraus!V60*'Ligações Agregadas'!W65*12)-(Degraus!V61*'Ligações Agregadas'!W65*12)-(Degraus!V62*'Ligações Agregadas'!W65*12)-(Degraus!V63*'Ligações Agregadas'!W65*12)-(Degraus!V64*'Ligações Agregadas'!W65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W65*12*W134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Ligações Agregadas'!W65*12*W135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Ligações Agregadas'!W65*12*W136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Ligações Agregadas'!W65*12*W137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V63*'Ligações Agregadas'!W65*12*W138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V64*'Ligações Agregadas'!W65*12*W139","v":8031.3952575281601},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X140*(X65-(Degraus!W59*'Ligações Agregadas'!X65*12)-(Degraus!W60*'Ligações Agregadas'!X65*12)-(Degraus!W61*'Ligações Agregadas'!X65*12)-(Degraus!W62*'Ligações Agregadas'!X65*12)-(Degraus!W63*'Ligações Agregadas'!X65*12)-(Degraus!W64*'Ligações Agregadas'!X65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X65*12*X134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Ligações Agregadas'!X65*12*X135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Ligações Agregadas'!X65*12*X136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Ligações Agregadas'!X65*12*X137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W63*'Ligações Agregadas'!X65*12*X138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W64*'Ligações Agregadas'!X65*12*X139","v":5887.0031305147277},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y140*(Y65-(Degraus!X59*'Ligações Agregadas'!Y65*12)-(Degraus!X60*'Ligações Agregadas'!Y65*12)-(Degraus!X61*'Ligações Agregadas'!Y65*12)-(Degraus!X62*'Ligações Agregadas'!Y65*12)-(Degraus!X63*'Ligações Agregadas'!Y65*12)-(Degraus!X64*'Ligações Agregadas'!Y65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y65*12*Y134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Ligações Agregadas'!Y65*12*Y135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Ligações Agregadas'!Y65*12*Y136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Ligações Agregadas'!Y65*12*Y137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X63*'Ligações Agregadas'!Y65*12*Y138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X64*'Ligações Agregadas'!Y65*12*Y139","v":6144.2284027519763},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z140*(Z65-(Degraus!Y59*'Ligações Agregadas'!Z65*12)-(Degraus!Y60*'Ligações Agregadas'!Z65*12)-(Degraus!Y61*'Ligações Agregadas'!Z65*12)-(Degraus!Y62*'Ligações Agregadas'!Z65*12)-(Degraus!Y63*'Ligações Agregadas'!Z65*12)-(Degraus!Y64*'Ligações Agregadas'!Z65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z65*12*Z134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Ligações Agregadas'!Z65*12*Z135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Ligações Agregadas'!Z65*12*Z136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Ligações Agregadas'!Z65*12*Z137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y63*'Ligações Agregadas'!Z65*12*Z138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y64*'Ligações Agregadas'!Z65*12*Z139","v":6287.5817817240586},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA140*(AA65-(Degraus!Z59*'Ligações Agregadas'!AA65*12)-(Degraus!Z60*'Ligações Agregadas'!AA65*12)-(Degraus!Z61*'Ligações Agregadas'!AA65*12)-(Degraus!Z62*'Ligações Agregadas'!AA65*12)-(Degraus!Z63*'Ligações Agregadas'!AA65*12)-(Degraus!Z64*'Ligações Agregadas'!AA65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA65*12*AA134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Ligações Agregadas'!AA65*12*AA135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Ligações Agregadas'!AA65*12*AA136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Ligações Agregadas'!AA65*12*AA137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z63*'Ligações Agregadas'!AA65*12*AA138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z64*'Ligações Agregadas'!AA65*12*AA139","v":6425.1162060225288},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB140*(AB65-(Degraus!AA59*'Ligações Agregadas'!AB65*12)-(Degraus!AA60*'Ligações Agregadas'!AB65*12)-(Degraus!AA61*'Ligações Agregadas'!AB65*12)-(Degraus!AA62*'Ligações Agregadas'!AB65*12)-(Degraus!AA63*'Ligações Agregadas'!AB65*12)-(Degraus!AA64*'Ligações Agregadas'!AB65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB65*12*AB134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Ligações Agregadas'!AB65*12*AB135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Ligações Agregadas'!AB65*12*AB136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Ligações Agregadas'!AB65*12*AB137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA63*'Ligações Agregadas'!AB65*12*AB138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA64*'Ligações Agregadas'!AB65*12*AB139","v":12731.65680635953},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC140*(AC65-(Degraus!AB59*'Ligações Agregadas'!AC65*12)-(Degraus!AB60*'Ligações Agregadas'!AC65*12)-(Degraus!AB61*'Ligações Agregadas'!AC65*12)-(Degraus!AB62*'Ligações Agregadas'!AC65*12)-(Degraus!AB63*'Ligações Agregadas'!AC65*12)-(Degraus!AB64*'Ligações Agregadas'!AC65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC65*12*AC134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Ligações Agregadas'!AC65*12*AC135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Ligações Agregadas'!AC65*12*AC136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Ligações Agregadas'!AC65*12*AC137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB63*'Ligações Agregadas'!AC65*12*AC138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB64*'Ligações Agregadas'!AC65*12*AC139","v":13289.380816025368},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD140*(AD65-(Degraus!AC59*'Ligações Agregadas'!AD65*12)-(Degraus!AC60*'Ligações Agregadas'!AD65*12)-(Degraus!AC61*'Ligações Agregadas'!AD65*12)-(Degraus!AC62*'Ligações Agregadas'!AD65*12)-(Degraus!AC63*'Ligações Agregadas'!AD65*12)-(Degraus!AC64*'Ligações Agregadas'!AD65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD65*12*AD134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Ligações Agregadas'!AD65*12*AD135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Ligações Agregadas'!AD65*12*AD136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Ligações Agregadas'!AD65*12*AD137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC63*'Ligações Agregadas'!AD65*12*AD138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC64*'Ligações Agregadas'!AD65*12*AD139","v":13600.496709725365},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE140*(AE65-(Degraus!AD59*'Ligações Agregadas'!AE65*12)-(Degraus!AD60*'Ligações Agregadas'!AE65*12)-(Degraus!AD61*'Ligações Agregadas'!AE65*12)-(Degraus!AD62*'Ligações Agregadas'!AE65*12)-(Degraus!AD63*'Ligações Agregadas'!AE65*12)-(Degraus!AD64*'Ligações Agregadas'!AE65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE65*12*AE134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Ligações Agregadas'!AE65*12*AE135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Ligações Agregadas'!AE65*12*AE136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Ligações Agregadas'!AE65*12*AE137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD63*'Ligações Agregadas'!AE65*12*AE138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD64*'Ligações Agregadas'!AE65*12*AE139","v":13899.456317940323},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF140*(AF65-(Degraus!AE59*'Ligações Agregadas'!AF65*12)-(Degraus!AE60*'Ligações Agregadas'!AF65*12)-(Degraus!AE61*'Ligações Agregadas'!AF65*12)-(Degraus!AE62*'Ligações Agregadas'!AF65*12)-(Degraus!AE63*'Ligações Agregadas'!AF65*12)-(Degraus!AE64*'Ligações Agregadas'!AF65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF65*12*AF134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Ligações Agregadas'!AF65*12*AF135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Ligações Agregadas'!AF65*12*AF136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Ligações Agregadas'!AF65*12*AF137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE63*'Ligações Agregadas'!AF65*12*AF138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE64*'Ligações Agregadas'!AF65*12*AF139","v":9137.5887140363666},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG140*(AG65-(Degraus!AF59*'Ligações Agregadas'!AG65*12)-(Degraus!AF60*'Ligações Agregadas'!AG65*12)-(Degraus!AF61*'Ligações Agregadas'!AG65*12)-(Degraus!AF62*'Ligações Agregadas'!AG65*12)-(Degraus!AF63*'Ligações Agregadas'!AG65*12)-(Degraus!AF64*'Ligações Agregadas'!AG65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG65*12*AG134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Ligações Agregadas'!AG65*12*AG135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Ligações Agregadas'!AG65*12*AG136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Ligações Agregadas'!AG65*12*AG137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF63*'Ligações Agregadas'!AG65*12*AG138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF64*'Ligações Agregadas'!AG65*12*AG139","v":9537.982378214876},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH140*(AH65-(Degraus!AG59*'Ligações Agregadas'!AH65*12)-(Degraus!AG60*'Ligações Agregadas'!AH65*12)-(Degraus!AG61*'Ligações Agregadas'!AH65*12)-(Degraus!AG62*'Ligações Agregadas'!AH65*12)-(Degraus!AG63*'Ligações Agregadas'!AH65*12)-(Degraus!AG64*'Ligações Agregadas'!AH65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH65*12*AH134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Ligações Agregadas'!AH65*12*AH135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Ligações Agregadas'!AH65*12*AH136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Ligações Agregadas'!AH65*12*AH137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG63*'Ligações Agregadas'!AH65*12*AH138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG64*'Ligações Agregadas'!AH65*12*AH139","v":9761.3572753476019},{"$f":"VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI140*(AI65-(Degraus!AH59*'Ligações Agregadas'!AI65*12)-(Degraus!AH60*'Ligações Agregadas'!AI65*12)-(Degraus!AH61*'Ligações Agregadas'!AI65*12)-(Degraus!AH62*'Ligações Agregadas'!AI65*12)-(Degraus!AH63*'Ligações Agregadas'!AI65*12)-(Degraus!AH64*'Ligações Agregadas'!AI65*12))+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI65*12*AI134+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Ligações Agregadas'!AI65*12*AI135+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Ligações Agregadas'!AI65*12*AI136+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Ligações Agregadas'!AI65*12*AI137+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH63*'Ligações Agregadas'!AI65*12*AI138+VLOOKUP('Volumes Agregados L'!$B215,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH64*'Ligações Agregadas'!AI65*12*AI139","v":9976.0409759389513},null,39419975.204291396]
[null,"UTILIDADE PUBLICA",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D141*(D66-(Degraus!C59*'Ligações Agregadas'!D66*12)-(Degraus!C60*'Ligações Agregadas'!D66*12)-(Degraus!C61*'Ligações Agregadas'!D66*12)-(Degraus!C62*'Ligações Agregadas'!D66*12)-(Degraus!C63*'Ligações Agregadas'!D66*12)-(Degraus!C64*'Ligações Agregadas'!D66*12)-(Degraus!C65*'Ligações Agregadas'!D66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C59*'Ligações Agregadas'!D66*12*D134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C60*'Ligações Agregadas'!D66*12*D135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C61*'Ligações Agregadas'!D66*12*D136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C62*'Ligações Agregadas'!D66*12*D137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C63*'Ligações Agregadas'!D66*12*D138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C64*'Ligações Agregadas'!D66*12*D139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C65*'Ligações Agregadas'!D66*12*D140","v":1322842.8745392449},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E141*(E66-(Degraus!D59*'Ligações Agregadas'!E66*12)-(Degraus!D60*'Ligações Agregadas'!E66*12)-(Degraus!D61*'Ligações Agregadas'!E66*12)-(Degraus!D62*'Ligações Agregadas'!E66*12)-(Degraus!D63*'Ligações Agregadas'!E66*12)-(Degraus!D64*'Ligações Agregadas'!E66*12)-(Degraus!D65*'Ligações Agregadas'!E66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D59*'Ligações Agregadas'!E66*12*E134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D60*'Ligações Agregadas'!E66*12*E135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D61*'Ligações Agregadas'!E66*12*E136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D62*'Ligações Agregadas'!E66*12*E137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D63*'Ligações Agregadas'!E66*12*E138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D64*'Ligações Agregadas'!E66*12*E139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D65*'Ligações Agregadas'!E66*12*E140","v":1380950.5971935038},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F141*(F66-(Degraus!E59*'Ligações Agregadas'!F66*12)-(Degraus!E60*'Ligações Agregadas'!F66*12)-(Degraus!E61*'Ligações Agregadas'!F66*12)-(Degraus!E62*'Ligações Agregadas'!F66*12)-(Degraus!E63*'Ligações Agregadas'!F66*12)-(Degraus!E64*'Ligações Agregadas'!F66*12)-(Degraus!E65*'Ligações Agregadas'!F66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E59*'Ligações Agregadas'!F66*12*F134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E60*'Ligações Agregadas'!F66*12*F135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E61*'Ligações Agregadas'!F66*12*F136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E62*'Ligações Agregadas'!F66*12*F137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E63*'Ligações Agregadas'!F66*12*F138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E64*'Ligações Agregadas'!F66*12*F139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E65*'Ligações Agregadas'!F66*12*F140","v":1413397.3756671853},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G141*(G66-(Degraus!F59*'Ligações Agregadas'!G66*12)-(Degraus!F60*'Ligações Agregadas'!G66*12)-(Degraus!F61*'Ligações Agregadas'!G66*12)-(Degraus!F62*'Ligações Agregadas'!G66*12)-(Degraus!F63*'Ligações Agregadas'!G66*12)-(Degraus!F64*'Ligações Agregadas'!G66*12)-(Degraus!F65*'Ligações Agregadas'!G66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F59*'Ligações Agregadas'!G66*12*G134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F60*'Ligações Agregadas'!G66*12*G135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F61*'Ligações Agregadas'!G66*12*G136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F62*'Ligações Agregadas'!G66*12*G137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F63*'Ligações Agregadas'!G66*12*G138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F64*'Ligações Agregadas'!G66*12*G139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F65*'Ligações Agregadas'!G66*12*G140","v":1444628.7485488586},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H141*(H66-(Degraus!G59*'Ligações Agregadas'!H66*12)-(Degraus!G60*'Ligações Agregadas'!H66*12)-(Degraus!G61*'Ligações Agregadas'!H66*12)-(Degraus!G62*'Ligações Agregadas'!H66*12)-(Degraus!G63*'Ligações Agregadas'!H66*12)-(Degraus!G64*'Ligações Agregadas'!H66*12)-(Degraus!G65*'Ligações Agregadas'!H66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G59*'Ligações Agregadas'!H66*12*H134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G60*'Ligações Agregadas'!H66*12*H135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G61*'Ligações Agregadas'!H66*12*H136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G62*'Ligações Agregadas'!H66*12*H137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G63*'Ligações Agregadas'!H66*12*H138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G64*'Ligações Agregadas'!H66*12*H139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G65*'Ligações Agregadas'!H66*12*H140","v":1035135.2384303655},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I141*(I66-(Degraus!H59*'Ligações Agregadas'!I66*12)-(Degraus!H60*'Ligações Agregadas'!I66*12)-(Degraus!H61*'Ligações Agregadas'!I66*12)-(Degraus!H62*'Ligações Agregadas'!I66*12)-(Degraus!H63*'Ligações Agregadas'!I66*12)-(Degraus!H64*'Ligações Agregadas'!I66*12)-(Degraus!H65*'Ligações Agregadas'!I66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H59*'Ligações Agregadas'!I66*12*I134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H60*'Ligações Agregadas'!I66*12*I135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H61*'Ligações Agregadas'!I66*12*I136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H62*'Ligações Agregadas'!I66*12*I137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H63*'Ligações Agregadas'!I66*12*I138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H64*'Ligações Agregadas'!I66*12*I139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H65*'Ligações Agregadas'!I66*12*I140","v":1080612.2898237035},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J141*(J66-(Degraus!I59*'Ligações Agregadas'!J66*12)-(Degraus!I60*'Ligações Agregadas'!J66*12)-(Degraus!I61*'Ligações Agregadas'!J66*12)-(Degraus!I62*'Ligações Agregadas'!J66*12)-(Degraus!I63*'Ligações Agregadas'!J66*12)-(Degraus!I64*'Ligações Agregadas'!J66*12)-(Degraus!I65*'Ligações Agregadas'!J66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I59*'Ligações Agregadas'!J66*12*J134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I60*'Ligações Agregadas'!J66*12*J135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I61*'Ligações Agregadas'!J66*12*J136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I62*'Ligações Agregadas'!J66*12*J137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I63*'Ligações Agregadas'!J66*12*J138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I64*'Ligações Agregadas'!J66*12*J139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I65*'Ligações Agregadas'!J66*12*J140","v":1106007.709304577},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K141*(K66-(Degraus!J59*'Ligações Agregadas'!K66*12)-(Degraus!J60*'Ligações Agregadas'!K66*12)-(Degraus!J61*'Ligações Agregadas'!K66*12)-(Degraus!J62*'Ligações Agregadas'!K66*12)-(Degraus!J63*'Ligações Agregadas'!K66*12)-(Degraus!J64*'Ligações Agregadas'!K66*12)-(Degraus!J65*'Ligações Agregadas'!K66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J59*'Ligações Agregadas'!K66*12*K134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J60*'Ligações Agregadas'!K66*12*K135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J61*'Ligações Agregadas'!K66*12*K136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J62*'Ligações Agregadas'!K66*12*K137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J63*'Ligações Agregadas'!K66*12*K138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J64*'Ligações Agregadas'!K66*12*K139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J65*'Ligações Agregadas'!K66*12*K140","v":1130454.2465219782},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L141*(L66-(Degraus!K59*'Ligações Agregadas'!L66*12)-(Degraus!K60*'Ligações Agregadas'!L66*12)-(Degraus!K61*'Ligações Agregadas'!L66*12)-(Degraus!K62*'Ligações Agregadas'!L66*12)-(Degraus!K63*'Ligações Agregadas'!L66*12)-(Degraus!K64*'Ligações Agregadas'!L66*12)-(Degraus!K65*'Ligações Agregadas'!L66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K59*'Ligações Agregadas'!L66*12*L134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K60*'Ligações Agregadas'!L66*12*L135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K61*'Ligações Agregadas'!L66*12*L136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K62*'Ligações Agregadas'!L66*12*L137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K63*'Ligações Agregadas'!L66*12*L138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K64*'Ligações Agregadas'!L66*12*L139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K65*'Ligações Agregadas'!L66*12*L140","v":1781547.9099138731},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M141*(M66-(Degraus!L59*'Ligações Agregadas'!M66*12)-(Degraus!L60*'Ligações Agregadas'!M66*12)-(Degraus!L61*'Ligações Agregadas'!M66*12)-(Degraus!L62*'Ligações Agregadas'!M66*12)-(Degraus!L63*'Ligações Agregadas'!M66*12)-(Degraus!L64*'Ligações Agregadas'!M66*12)-(Degraus!L65*'Ligações Agregadas'!M66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L59*'Ligações Agregadas'!M66*12*M134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L60*'Ligações Agregadas'!M66*12*M135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L61*'Ligações Agregadas'!M66*12*M136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L62*'Ligações Agregadas'!M66*12*M137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L63*'Ligações Agregadas'!M66*12*M138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L64*'Ligações Agregadas'!M66*12*M139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L65*'Ligações Agregadas'!M66*12*M140","v":1859849.7565883379},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N141*(N66-(Degraus!M59*'Ligações Agregadas'!N66*12)-(Degraus!M60*'Ligações Agregadas'!N66*12)-(Degraus!M61*'Ligações Agregadas'!N66*12)-(Degraus!M62*'Ligações Agregadas'!N66*12)-(Degraus!M63*'Ligações Agregadas'!N66*12)-(Degraus!M64*'Ligações Agregadas'!N66*12)-(Degraus!M65*'Ligações Agregadas'!N66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M59*'Ligações Agregadas'!N66*12*N134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M60*'Ligações Agregadas'!N66*12*N135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M61*'Ligações Agregadas'!N66*12*N136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M62*'Ligações Agregadas'!N66*12*N137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M63*'Ligações Agregadas'!N66*12*N138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M64*'Ligações Agregadas'!N66*12*N139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M65*'Ligações Agregadas'!N66*12*N140","v":1903581.8631761381},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O141*(O66-(Degraus!N59*'Ligações Agregadas'!O66*12)-(Degraus!N60*'Ligações Agregadas'!O66*12)-(Degraus!N61*'Ligações Agregadas'!O66*12)-(Degraus!N62*'Ligações Agregadas'!O66*12)-(Degraus!N63*'Ligações Agregadas'!O66*12)-(Degraus!N64*'Ligações Agregadas'!O66*12)-(Degraus!N65*'Ligações Agregadas'!O66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N59*'Ligações Agregadas'!O66*12*O134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N60*'Ligações Agregadas'!O66*12*O135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N61*'Ligações Agregadas'!O66*12*O136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N62*'Ligações Agregadas'!O66*12*O137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N63*'Ligações Agregadas'!O66*12*O138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N64*'Ligações Agregadas'!O66*12*O139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N65*'Ligações Agregadas'!O66*12*O140","v":1945690.5469371285},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P141*(P66-(Degraus!O59*'Ligações Agregadas'!P66*12)-(Degraus!O60*'Ligações Agregadas'!P66*12)-(Degraus!O61*'Ligações Agregadas'!P66*12)-(Degraus!O62*'Ligações Agregadas'!P66*12)-(Degraus!O63*'Ligações Agregadas'!P66*12)-(Degraus!O64*'Ligações Agregadas'!P66*12)-(Degraus!O65*'Ligações Agregadas'!P66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O59*'Ligações Agregadas'!P66*12*P134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O60*'Ligações Agregadas'!P66*12*P135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O61*'Ligações Agregadas'!P66*12*P136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O62*'Ligações Agregadas'!P66*12*P137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O63*'Ligações Agregadas'!P66*12*P138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O64*'Ligações Agregadas'!P66*12*P139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O65*'Ligações Agregadas'!P66*12*P140","v":1802741.1411587105},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q141*(Q66-(Degraus!P59*'Ligações Agregadas'!Q66*12)-(Degraus!P60*'Ligações Agregadas'!Q66*12)-(Degraus!P61*'Ligações Agregadas'!Q66*12)-(Degraus!P62*'Ligações Agregadas'!Q66*12)-(Degraus!P63*'Ligações Agregadas'!Q66*12)-(Degraus!P64*'Ligações Agregadas'!Q66*12)-(Degraus!P65*'Ligações Agregadas'!Q66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P59*'Ligações Agregadas'!Q66*12*Q134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P60*'Ligações Agregadas'!Q66*12*Q135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P61*'Ligações Agregadas'!Q66*12*Q136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P62*'Ligações Agregadas'!Q66*12*Q137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P63*'Ligações Agregadas'!Q66*12*Q138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P64*'Ligações Agregadas'!Q66*12*Q139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P65*'Ligações Agregadas'!Q66*12*Q140","v":1881977.3742864407},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R141*(R66-(Degraus!Q59*'Ligações Agregadas'!R66*12)-(Degraus!Q60*'Ligações Agregadas'!R66*12)-(Degraus!Q61*'Ligações Agregadas'!R66*12)-(Degraus!Q62*'Ligações Agregadas'!R66*12)-(Degraus!Q63*'Ligações Agregadas'!R66*12)-(Degraus!Q64*'Ligações Agregadas'!R66*12)-(Degraus!Q65*'Ligações Agregadas'!R66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q59*'Ligações Agregadas'!R66*12*R134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q60*'Ligações Agregadas'!R66*12*R135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q61*'Ligações Agregadas'!R66*12*R136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q62*'Ligações Agregadas'!R66*12*R137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q63*'Ligações Agregadas'!R66*12*R138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q64*'Ligações Agregadas'!R66*12*R139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q65*'Ligações Agregadas'!R66*12*R140","v":1926231.9338372105},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S141*(S66-(Degraus!R59*'Ligações Agregadas'!S66*12)-(Degraus!R60*'Ligações Agregadas'!S66*12)-(Degraus!R61*'Ligações Agregadas'!S66*12)-(Degraus!R62*'Ligações Agregadas'!S66*12)-(Degraus!R63*'Ligações Agregadas'!S66*12)-(Degraus!R64*'Ligações Agregadas'!S66*12)-(Degraus!R65*'Ligações Agregadas'!S66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R59*'Ligações Agregadas'!S66*12*S134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R60*'Ligações Agregadas'!S66*12*S135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R61*'Ligações Agregadas'!S66*12*S136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R62*'Ligações Agregadas'!S66*12*S137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R63*'Ligações Agregadas'!S66*12*S138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R64*'Ligações Agregadas'!S66*12*S139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R65*'Ligações Agregadas'!S66*12*S140","v":1968844.6298228884},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T141*(T66-(Degraus!S59*'Ligações Agregadas'!T66*12)-(Degraus!S60*'Ligações Agregadas'!T66*12)-(Degraus!S61*'Ligações Agregadas'!T66*12)-(Degraus!S62*'Ligações Agregadas'!T66*12)-(Degraus!S63*'Ligações Agregadas'!T66*12)-(Degraus!S64*'Ligações Agregadas'!T66*12)-(Degraus!S65*'Ligações Agregadas'!T66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S59*'Ligações Agregadas'!T66*12*T134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S60*'Ligações Agregadas'!T66*12*T135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S61*'Ligações Agregadas'!T66*12*T136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S62*'Ligações Agregadas'!T66*12*T137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S63*'Ligações Agregadas'!T66*12*T138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S64*'Ligações Agregadas'!T66*12*T139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S65*'Ligações Agregadas'!T66*12*T140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U141*(U66-(Degraus!T59*'Ligações Agregadas'!U66*12)-(Degraus!T60*'Ligações Agregadas'!U66*12)-(Degraus!T61*'Ligações Agregadas'!U66*12)-(Degraus!T62*'Ligações Agregadas'!U66*12)-(Degraus!T63*'Ligações Agregadas'!U66*12)-(Degraus!T64*'Ligações Agregadas'!U66*12)-(Degraus!T65*'Ligações Agregadas'!U66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T59*'Ligações Agregadas'!U66*12*U134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T60*'Ligações Agregadas'!U66*12*U135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T61*'Ligações Agregadas'!U66*12*U136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T62*'Ligações Agregadas'!U66*12*U137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T63*'Ligações Agregadas'!U66*12*U138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T64*'Ligações Agregadas'!U66*12*U139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T65*'Ligações Agregadas'!U66*12*U140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V141*(V66-(Degraus!U59*'Ligações Agregadas'!V66*12)-(Degraus!U60*'Ligações Agregadas'!V66*12)-(Degraus!U61*'Ligações Agregadas'!V66*12)-(Degraus!U62*'Ligações Agregadas'!V66*12)-(Degraus!U63*'Ligações Agregadas'!V66*12)-(Degraus!U64*'Ligações Agregadas'!V66*12)-(Degraus!U65*'Ligações Agregadas'!V66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U59*'Ligações Agregadas'!V66*12*V134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U60*'Ligações Agregadas'!V66*12*V135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U61*'Ligações Agregadas'!V66*12*V136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U62*'Ligações Agregadas'!V66*12*V137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U63*'Ligações Agregadas'!V66*12*V138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U64*'Ligações Agregadas'!V66*12*V139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U65*'Ligações Agregadas'!V66*12*V140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W141*(W66-(Degraus!V59*'Ligações Agregadas'!W66*12)-(Degraus!V60*'Ligações Agregadas'!W66*12)-(Degraus!V61*'Ligações Agregadas'!W66*12)-(Degraus!V62*'Ligações Agregadas'!W66*12)-(Degraus!V63*'Ligações Agregadas'!W66*12)-(Degraus!V64*'Ligações Agregadas'!W66*12)-(Degraus!V65*'Ligações Agregadas'!W66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V59*'Ligações Agregadas'!W66*12*W134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V60*'Ligações Agregadas'!W66*12*W135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V61*'Ligações Agregadas'!W66*12*W136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V62*'Ligações Agregadas'!W66*12*W137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V63*'Ligações Agregadas'!W66*12*W138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V64*'Ligações Agregadas'!W66*12*W139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V65*'Ligações Agregadas'!W66*12*W140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X141*(X66-(Degraus!W59*'Ligações Agregadas'!X66*12)-(Degraus!W60*'Ligações Agregadas'!X66*12)-(Degraus!W61*'Ligações Agregadas'!X66*12)-(Degraus!W62*'Ligações Agregadas'!X66*12)-(Degraus!W63*'Ligações Agregadas'!X66*12)-(Degraus!W64*'Ligações Agregadas'!X66*12)-(Degraus!W65*'Ligações Agregadas'!X66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W59*'Ligações Agregadas'!X66*12*X134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W60*'Ligações Agregadas'!X66*12*X135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W61*'Ligações Agregadas'!X66*12*X136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W62*'Ligações Agregadas'!X66*12*X137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W63*'Ligações Agregadas'!X66*12*X138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W64*'Ligações Agregadas'!X66*12*X139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W65*'Ligações Agregadas'!X66*12*X140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y141*(Y66-(Degraus!X59*'Ligações Agregadas'!Y66*12)-(Degraus!X60*'Ligações Agregadas'!Y66*12)-(Degraus!X61*'Ligações Agregadas'!Y66*12)-(Degraus!X62*'Ligações Agregadas'!Y66*12)-(Degraus!X63*'Ligações Agregadas'!Y66*12)-(Degraus!X64*'Ligações Agregadas'!Y66*12)-(Degraus!X65*'Ligações Agregadas'!Y66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X59*'Ligações Agregadas'!Y66*12*Y134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X60*'Ligações Agregadas'!Y66*12*Y135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X61*'Ligações Agregadas'!Y66*12*Y136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X62*'Ligações Agregadas'!Y66*12*Y137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X63*'Ligações Agregadas'!Y66*12*Y138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X64*'Ligações Agregadas'!Y66*12*Y139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X65*'Ligações Agregadas'!Y66*12*Y140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z141*(Z66-(Degraus!Y59*'Ligações Agregadas'!Z66*12)-(Degraus!Y60*'Ligações Agregadas'!Z66*12)-(Degraus!Y61*'Ligações Agregadas'!Z66*12)-(Degraus!Y62*'Ligações Agregadas'!Z66*12)-(Degraus!Y63*'Ligações Agregadas'!Z66*12)-(Degraus!Y64*'Ligações Agregadas'!Z66*12)-(Degraus!Y65*'Ligações Agregadas'!Z66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y59*'Ligações Agregadas'!Z66*12*Z134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y60*'Ligações Agregadas'!Z66*12*Z135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y61*'Ligações Agregadas'!Z66*12*Z136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y62*'Ligações Agregadas'!Z66*12*Z137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y63*'Ligações Agregadas'!Z66*12*Z138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y64*'Ligações Agregadas'!Z66*12*Z139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y65*'Ligações Agregadas'!Z66*12*Z140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA141*(AA66-(Degraus!Z59*'Ligações Agregadas'!AA66*12)-(Degraus!Z60*'Ligações Agregadas'!AA66*12)-(Degraus!Z61*'Ligações Agregadas'!AA66*12)-(Degraus!Z62*'Ligações Agregadas'!AA66*12)-(Degraus!Z63*'Ligações Agregadas'!AA66*12)-(Degraus!Z64*'Ligações Agregadas'!AA66*12)-(Degraus!Z65*'Ligações Agregadas'!AA66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z59*'Ligações Agregadas'!AA66*12*AA134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z60*'Ligações Agregadas'!AA66*12*AA135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z61*'Ligações Agregadas'!AA66*12*AA136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z62*'Ligações Agregadas'!AA66*12*AA137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z63*'Ligações Agregadas'!AA66*12*AA138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z64*'Ligações Agregadas'!AA66*12*AA139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z65*'Ligações Agregadas'!AA66*12*AA140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB141*(AB66-(Degraus!AA59*'Ligações Agregadas'!AB66*12)-(Degraus!AA60*'Ligações Agregadas'!AB66*12)-(Degraus!AA61*'Ligações Agregadas'!AB66*12)-(Degraus!AA62*'Ligações Agregadas'!AB66*12)-(Degraus!AA63*'Ligações Agregadas'!AB66*12)-(Degraus!AA64*'Ligações Agregadas'!AB66*12)-(Degraus!AA65*'Ligações Agregadas'!AB66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA59*'Ligações Agregadas'!AB66*12*AB134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA60*'Ligações Agregadas'!AB66*12*AB135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA61*'Ligações Agregadas'!AB66*12*AB136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA62*'Ligações Agregadas'!AB66*12*AB137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA63*'Ligações Agregadas'!AB66*12*AB138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA64*'Ligações Agregadas'!AB66*12*AB139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA65*'Ligações Agregadas'!AB66*12*AB140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC141*(AC66-(Degraus!AB59*'Ligações Agregadas'!AC66*12)-(Degraus!AB60*'Ligações Agregadas'!AC66*12)-(Degraus!AB61*'Ligações Agregadas'!AC66*12)-(Degraus!AB62*'Ligações Agregadas'!AC66*12)-(Degraus!AB63*'Ligações Agregadas'!AC66*12)-(Degraus!AB64*'Ligações Agregadas'!AC66*12)-(Degraus!AB65*'Ligações Agregadas'!AC66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB59*'Ligações Agregadas'!AC66*12*AC134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB60*'Ligações Agregadas'!AC66*12*AC135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB61*'Ligações Agregadas'!AC66*12*AC136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB62*'Ligações Agregadas'!AC66*12*AC137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB63*'Ligações Agregadas'!AC66*12*AC138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB64*'Ligações Agregadas'!AC66*12*AC139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB65*'Ligações Agregadas'!AC66*12*AC140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD141*(AD66-(Degraus!AC59*'Ligações Agregadas'!AD66*12)-(Degraus!AC60*'Ligações Agregadas'!AD66*12)-(Degraus!AC61*'Ligações Agregadas'!AD66*12)-(Degraus!AC62*'Ligações Agregadas'!AD66*12)-(Degraus!AC63*'Ligações Agregadas'!AD66*12)-(Degraus!AC64*'Ligações Agregadas'!AD66*12)-(Degraus!AC65*'Ligações Agregadas'!AD66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC59*'Ligações Agregadas'!AD66*12*AD134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC60*'Ligações Agregadas'!AD66*12*AD135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC61*'Ligações Agregadas'!AD66*12*AD136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC62*'Ligações Agregadas'!AD66*12*AD137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC63*'Ligações Agregadas'!AD66*12*AD138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC64*'Ligações Agregadas'!AD66*12*AD139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC65*'Ligações Agregadas'!AD66*12*AD140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE141*(AE66-(Degraus!AD59*'Ligações Agregadas'!AE66*12)-(Degraus!AD60*'Ligações Agregadas'!AE66*12)-(Degraus!AD61*'Ligações Agregadas'!AE66*12)-(Degraus!AD62*'Ligações Agregadas'!AE66*12)-(Degraus!AD63*'Ligações Agregadas'!AE66*12)-(Degraus!AD64*'Ligações Agregadas'!AE66*12)-(Degraus!AD65*'Ligações Agregadas'!AE66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD59*'Ligações Agregadas'!AE66*12*AE134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD60*'Ligações Agregadas'!AE66*12*AE135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD61*'Ligações Agregadas'!AE66*12*AE136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD62*'Ligações Agregadas'!AE66*12*AE137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD63*'Ligações Agregadas'!AE66*12*AE138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD64*'Ligações Agregadas'!AE66*12*AE139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD65*'Ligações Agregadas'!AE66*12*AE140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF141*(AF66-(Degraus!AE59*'Ligações Agregadas'!AF66*12)-(Degraus!AE60*'Ligações Agregadas'!AF66*12)-(Degraus!AE61*'Ligações Agregadas'!AF66*12)-(Degraus!AE62*'Ligações Agregadas'!AF66*12)-(Degraus!AE63*'Ligações Agregadas'!AF66*12)-(Degraus!AE64*'Ligações Agregadas'!AF66*12)-(Degraus!AE65*'Ligações Agregadas'!AF66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE59*'Ligações Agregadas'!AF66*12*AF134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE60*'Ligações Agregadas'!AF66*12*AF135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE61*'Ligações Agregadas'!AF66*12*AF136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE62*'Ligações Agregadas'!AF66*12*AF137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE63*'Ligações Agregadas'!AF66*12*AF138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE64*'Ligações Agregadas'!AF66*12*AF139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE65*'Ligações Agregadas'!AF66*12*AF140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG141*(AG66-(Degraus!AF59*'Ligações Agregadas'!AG66*12)-(Degraus!AF60*'Ligações Agregadas'!AG66*12)-(Degraus!AF61*'Ligações Agregadas'!AG66*12)-(Degraus!AF62*'Ligações Agregadas'!AG66*12)-(Degraus!AF63*'Ligações Agregadas'!AG66*12)-(Degraus!AF64*'Ligações Agregadas'!AG66*12)-(Degraus!AF65*'Ligações Agregadas'!AG66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF59*'Ligações Agregadas'!AG66*12*AG134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF60*'Ligações Agregadas'!AG66*12*AG135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF61*'Ligações Agregadas'!AG66*12*AG136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF62*'Ligações Agregadas'!AG66*12*AG137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF63*'Ligações Agregadas'!AG66*12*AG138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF64*'Ligações Agregadas'!AG66*12*AG139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF65*'Ligações Agregadas'!AG66*12*AG140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH141*(AH66-(Degraus!AG59*'Ligações Agregadas'!AH66*12)-(Degraus!AG60*'Ligações Agregadas'!AH66*12)-(Degraus!AG61*'Ligações Agregadas'!AH66*12)-(Degraus!AG62*'Ligações Agregadas'!AH66*12)-(Degraus!AG63*'Ligações Agregadas'!AH66*12)-(Degraus!AG64*'Ligações Agregadas'!AH66*12)-(Degraus!AG65*'Ligações Agregadas'!AH66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG59*'Ligações Agregadas'!AH66*12*AH134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG60*'Ligações Agregadas'!AH66*12*AH135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG61*'Ligações Agregadas'!AH66*12*AH136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG62*'Ligações Agregadas'!AH66*12*AH137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG63*'Ligações Agregadas'!AH66*12*AH138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG64*'Ligações Agregadas'!AH66*12*AH139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG65*'Ligações Agregadas'!AH66*12*AH140","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI141*(AI66-(Degraus!AH59*'Ligações Agregadas'!AI66*12)-(Degraus!AH60*'Ligações Agregadas'!AI66*12)-(Degraus!AH61*'Ligações Agregadas'!AI66*12)-(Degraus!AH62*'Ligações Agregadas'!AI66*12)-(Degraus!AH63*'Ligações Agregadas'!AI66*12)-(Degraus!AH64*'Ligações Agregadas'!AI66*12)-(Degraus!AH65*'Ligações Agregadas'!AI66*12))+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH59*'Ligações Agregadas'!AI66*12*AI134+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH60*'Ligações Agregadas'!AI66*12*AI135+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH61*'Ligações Agregadas'!AI66*12*AI136+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH62*'Ligações Agregadas'!AI66*12*AI137+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH63*'Ligações Agregadas'!AI66*12*AI138+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH64*'Ligações Agregadas'!AI66*12*AI139+VLOOKUP('Volumes Agregados L'!$B216,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH65*'Ligações Agregadas'!AI66*12*AI140","v":0},null,24984494.235750142]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*D142*D67","v":1687.9076061622857},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*E142*E67","v":1762.1383634585306},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*F142*F67","v":1803.6057989159196},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*G142*G67","v":1843.548479737867},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*H142*H67","v":1097.719317325679},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*I142*I67","v":1145.9947892332136},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*J142*J67","v":1172.9628559540147},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*K142*K67","v":1198.9393087906219},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*L142*L67","v":235.61181687848844},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*M142*M67","v":245.97354730199166},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*N142*N67","v":251.76190785782856},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*O142*O67","v":257.33743081009129},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*P142*P67","v":189.59991903316066},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Q142*Q67","v":197.93813939650025},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*R142*R67","v":202.59610904870758},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*S142*S67","v":207.0828054900058},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*T142*T67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*U142*U67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*V142*V67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*W142*W67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*X142*X67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Y142*Y67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Z142*Z67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AA142*AA67","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AB142*AB67","v":9.6562220032167385},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AC142*AC67","v":10.0808830861472},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AD142*AD67","v":10.318110977779861},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AE142*AE67","v":10.546616016807018},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AF142*AF67","v":7.7249776025733912},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AG142*AG67","v":8.064706468917759},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AH142*AH67","v":8.2544887822238895},{"$f":"VLOOKUP('Volumes Agregados L'!$B217,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*AI142*AI67","v":8.4372928134456142},null,13573.801493146017]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*D143*(D68-Degraus!C67*'Ligações Agregadas'!D68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D68*12*D142","v":3406.9496122658647},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*E143*(E68-Degraus!D67*'Ligações Agregadas'!E68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E68*12*E142","v":3556.6445574691288},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*F143*(F68-Degraus!E67*'Ligações Agregadas'!F68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F68*12*F142","v":3640.2408593137811},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*G143*(G68-Degraus!F67*'Ligações Agregadas'!G68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G68*12*G142","v":3720.7188666031834},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*H143*(H68-Degraus!G67*'Ligações Agregadas'!H68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H68*12*H142","v":2173.6232715242495},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*I143*(I68-Degraus!H67*'Ligações Agregadas'!I68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I68*12*I142","v":2269.1272990235771},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*J143*(J68-Degraus!I67*'Ligações Agregadas'!J68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J68*12*J142","v":2322.4608075299379},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*K143*(K68-Degraus!J67*'Ligações Agregadas'!K68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K68*12*K142","v":2373.8045895190576},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*L143*(L68-Degraus!K67*'Ligações Agregadas'!L68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L68*12*L142","v":458.128944826355},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*M143*(M68-Degraus!L67*'Ligações Agregadas'!M68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M68*12*M142","v":478.2584002813486},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*N143*(N68-Degraus!M67*'Ligações Agregadas'!N68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N68*12*N142","v":489.49960874200059},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*O143*(O68-Degraus!N67*'Ligações Agregadas'!O68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O68*12*O142","v":500.32154322733925},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*P143*(P68-Degraus!O67*'Ligações Agregadas'!P68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P68*12*P142","v":446.30905742461465},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Q143*(Q68-Degraus!P67*'Ligações Agregadas'!Q68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q68*12*Q142","v":465.91871407673875},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*R143*(R68-Degraus!Q67*'Ligações Agregadas'!R68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R68*12*R142","v":476.86955121152818},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*S143*(S68-Degraus!R67*'Ligações Agregadas'!S68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S68*12*S142","v":487.41179651050254},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*T143*(T68-Degraus!S67*'Ligações Agregadas'!T68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T68*12*T142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*U143*(U68-Degraus!T67*'Ligações Agregadas'!U68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U68*12*U142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*V143*(V68-Degraus!U67*'Ligações Agregadas'!V68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V68*12*V142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*W143*(W68-Degraus!V67*'Ligações Agregadas'!W68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W68*12*W142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*X143*(X68-Degraus!W67*'Ligações Agregadas'!X68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X68*12*X142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Y143*(Y68-Degraus!X67*'Ligações Agregadas'!Y68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y68*12*Y142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Z143*(Z68-Degraus!Y67*'Ligações Agregadas'!Z68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z68*12*Z142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AA143*(AA68-Degraus!Z67*'Ligações Agregadas'!AA68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA68*12*AA142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AB143*(AB68-Degraus!AA67*'Ligações Agregadas'!AB68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB68*12*AB142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AC143*(AC68-Degraus!AB67*'Ligações Agregadas'!AC68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC68*12*AC142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AD143*(AD68-Degraus!AC67*'Ligações Agregadas'!AD68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD68*12*AD142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AE143*(AE68-Degraus!AD67*'Ligações Agregadas'!AE68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE68*12*AE142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AF143*(AF68-Degraus!AE67*'Ligações Agregadas'!AF68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF68*12*AF142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AG143*(AG68-Degraus!AF67*'Ligações Agregadas'!AG68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG68*12*AG142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AH143*(AH68-Degraus!AG67*'Ligações Agregadas'!AH68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH68*12*AH142","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*AI143*(AI68-Degraus!AH67*'Ligações Agregadas'!AI68*12)+VLOOKUP('Volumes Agregados L'!$B218,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI68*12*AI142","v":0},null,{"$f":"SUM(D218:AI218)","v":27266.28747954921}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*D144*(D69-(Degraus!C67*'Ligações Agregadas'!D69*12)-(Degraus!C68*'Ligações Agregadas'!D69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D69*12*D142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Ligações Agregadas'!D69*12*D143","v":8393.1362417573873},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*E144*(E69-(Degraus!D67*'Ligações Agregadas'!E69*12)-(Degraus!D68*'Ligações Agregadas'!E69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E69*12*E142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Ligações Agregadas'!E69*12*E143","v":8715.5262199831413},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*F144*(F69-(Degraus!E67*'Ligações Agregadas'!F69*12)-(Degraus!E68*'Ligações Agregadas'!F69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F69*12*F142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Ligações Agregadas'!F69*12*F143","v":8886.1267089317116},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*G144*(G69-(Degraus!F67*'Ligações Agregadas'!G69*12)-(Degraus!F68*'Ligações Agregadas'!G69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G69*12*G142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Ligações Agregadas'!G69*12*G143","v":9035.1555207612619},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*H144*(H69-(Degraus!G67*'Ligações Agregadas'!H69*12)-(Degraus!G68*'Ligações Agregadas'!H69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H69*12*H142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Ligações Agregadas'!H69*12*H143","v":4744.4151435077838},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*I144*(I69-(Degraus!H67*'Ligações Agregadas'!I69*12)-(Degraus!H68*'Ligações Agregadas'!I69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I69*12*I142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Ligações Agregadas'!I69*12*I143","v":4924.9554566876432},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*J144*(J69-(Degraus!I67*'Ligações Agregadas'!J69*12)-(Degraus!I68*'Ligações Agregadas'!J69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J69*12*J142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Ligações Agregadas'!J69*12*J143","v":5020.0976160261544},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*K144*(K69-(Degraus!J67*'Ligações Agregadas'!K69*12)-(Degraus!J68*'Ligações Agregadas'!K69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K69*12*K142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Ligações Agregadas'!K69*12*K143","v":5102.537437517225},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*L144*(L69-(Degraus!K67*'Ligações Agregadas'!L69*12)-(Degraus!K68*'Ligações Agregadas'!L69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L69*12*L142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Ligações Agregadas'!L69*12*L143","v":1361.1224801623969},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*M144*(M69-(Degraus!L67*'Ligações Agregadas'!M69*12)-(Degraus!L68*'Ligações Agregadas'!M69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M69*12*M142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Ligações Agregadas'!M69*12*M143","v":1412.5440158576598},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*N144*(N69-(Degraus!M67*'Ligações Agregadas'!N69*12)-(Degraus!M68*'Ligações Agregadas'!N69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N69*12*N142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Ligações Agregadas'!N69*12*N143","v":1439.5546852054779},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*O144*(O69-(Degraus!N67*'Ligações Agregadas'!O69*12)-(Degraus!N68*'Ligações Agregadas'!O69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O69*12*O142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Ligações Agregadas'!O69*12*O143","v":1462.8093344806853},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*P144*(P69-(Degraus!O67*'Ligações Agregadas'!P69*12)-(Degraus!O68*'Ligações Agregadas'!P69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P69*12*P142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Ligações Agregadas'!P69*12*P143","v":1138.3192395772776},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Q144*(Q69-(Degraus!P67*'Ligações Agregadas'!Q69*12)-(Degraus!P68*'Ligações Agregadas'!Q69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q69*12*Q142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Ligações Agregadas'!Q69*12*Q143","v":1181.3150687997597},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*R144*(R69-(Degraus!Q67*'Ligações Agregadas'!R69*12)-(Degraus!Q68*'Ligações Agregadas'!R69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R69*12*R142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Ligações Agregadas'!R69*12*R143","v":1203.8978840275308},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*S144*(S69-(Degraus!R67*'Ligações Agregadas'!S69*12)-(Degraus!R68*'Ligações Agregadas'!S69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S69*12*S142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Ligações Agregadas'!S69*12*S143","v":1223.3369679672012},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*T144*(T69-(Degraus!S67*'Ligações Agregadas'!T69*12)-(Degraus!S68*'Ligações Agregadas'!T69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T69*12*T142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Ligações Agregadas'!T69*12*T143","v":21.923372690198647},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*U144*(U69-(Degraus!T67*'Ligações Agregadas'!U69*12)-(Degraus!T68*'Ligações Agregadas'!U69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U69*12*U142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Ligações Agregadas'!U69*12*U143","v":22.76157979033793},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*V144*(V69-(Degraus!U67*'Ligações Agregadas'!V69*12)-(Degraus!U68*'Ligações Agregadas'!V69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V69*12*V142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Ligações Agregadas'!V69*12*V143","v":23.204231167057248},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*W144*(W69-(Degraus!V67*'Ligações Agregadas'!W69*12)-(Degraus!V68*'Ligações Agregadas'!W69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W69*12*W142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Ligações Agregadas'!W69*12*W143","v":23.589369868930923},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*X144*(X69-(Degraus!W67*'Ligações Agregadas'!X69*12)-(Degraus!W68*'Ligações Agregadas'!X69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X69*12*X142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Ligações Agregadas'!X69*12*X143","v":17.538698152158922},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Y144*(Y69-(Degraus!X67*'Ligações Agregadas'!Y69*12)-(Degraus!X68*'Ligações Agregadas'!Y69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y69*12*Y142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Ligações Agregadas'!Y69*12*Y143","v":18.209263832270345},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Z144*(Z69-(Degraus!Y67*'Ligações Agregadas'!Z69*12)-(Degraus!Y68*'Ligações Agregadas'!Z69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z69*12*Z142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Ligações Agregadas'!Z69*12*Z143","v":18.5633849336458},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AA144*(AA69-(Degraus!Z67*'Ligações Agregadas'!AA69*12)-(Degraus!Z68*'Ligações Agregadas'!AA69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA69*12*AA142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Ligações Agregadas'!AA69*12*AA143","v":18.87149589514474},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AB144*(AB69-(Degraus!AA67*'Ligações Agregadas'!AB69*12)-(Degraus!AA68*'Ligações Agregadas'!AB69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB69*12*AB142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Ligações Agregadas'!AB69*12*AB143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AC144*(AC69-(Degraus!AB67*'Ligações Agregadas'!AC69*12)-(Degraus!AB68*'Ligações Agregadas'!AC69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC69*12*AC142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Ligações Agregadas'!AC69*12*AC143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AD144*(AD69-(Degraus!AC67*'Ligações Agregadas'!AD69*12)-(Degraus!AC68*'Ligações Agregadas'!AD69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD69*12*AD142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Ligações Agregadas'!AD69*12*AD143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AE144*(AE69-(Degraus!AD67*'Ligações Agregadas'!AE69*12)-(Degraus!AD68*'Ligações Agregadas'!AE69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE69*12*AE142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Ligações Agregadas'!AE69*12*AE143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AF144*(AF69-(Degraus!AE67*'Ligações Agregadas'!AF69*12)-(Degraus!AE68*'Ligações Agregadas'!AF69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF69*12*AF142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Ligações Agregadas'!AF69*12*AF143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AG144*(AG69-(Degraus!AF67*'Ligações Agregadas'!AG69*12)-(Degraus!AF68*'Ligações Agregadas'!AG69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG69*12*AG142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Ligações Agregadas'!AG69*12*AG143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AH144*(AH69-(Degraus!AG67*'Ligações Agregadas'!AH69*12)-(Degraus!AG68*'Ligações Agregadas'!AH69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH69*12*AH142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Ligações Agregadas'!AH69*12*AH143","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*AI144*(AI69-(Degraus!AH67*'Ligações Agregadas'!AI69*12)-(Degraus!AH68*'Ligações Agregadas'!AI69*12))+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI69*12*AI142+VLOOKUP('Volumes Agregados L'!$B219,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Ligações Agregadas'!AI69*12*AI143","v":0},null,65409.511417580048]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*D145*(D70-(Degraus!C67*'Ligações Agregadas'!D70*12)-(Degraus!C68*'Ligações Agregadas'!D70*12)-(Degraus!C69*'Ligações Agregadas'!D70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D70*12*D142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Ligações Agregadas'!D70*12*D143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Ligações Agregadas'!D70*12*D144","v":15547.403011161401},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*E145*(E70-(Degraus!D67*'Ligações Agregadas'!E70*12)-(Degraus!D68*'Ligações Agregadas'!E70*12)-(Degraus!D69*'Ligações Agregadas'!E70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E70*12*E142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Ligações Agregadas'!E70*12*E143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Ligações Agregadas'!E70*12*E144","v":16189.546076005588},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*F145*(F70-(Degraus!E67*'Ligações Agregadas'!F70*12)-(Degraus!E68*'Ligações Agregadas'!F70*12)-(Degraus!E69*'Ligações Agregadas'!F70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F70*12*F142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Ligações Agregadas'!F70*12*F143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Ligações Agregadas'!F70*12*F144","v":16539.810996047694},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*G145*(G70-(Degraus!F67*'Ligações Agregadas'!G70*12)-(Degraus!F68*'Ligações Agregadas'!G70*12)-(Degraus!F69*'Ligações Agregadas'!G70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G70*12*G142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Ligações Agregadas'!G70*12*G143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Ligações Agregadas'!G70*12*G144","v":16863.575406762444},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*H145*(H70-(Degraus!G67*'Ligações Agregadas'!H70*12)-(Degraus!G68*'Ligações Agregadas'!H70*12)-(Degraus!G69*'Ligações Agregadas'!H70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H70*12*H142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Ligações Agregadas'!H70*12*H143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Ligações Agregadas'!H70*12*H144","v":9393.1860235450331},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*I145*(I70-(Degraus!H67*'Ligações Agregadas'!I70*12)-(Degraus!H68*'Ligações Agregadas'!I70*12)-(Degraus!H69*'Ligações Agregadas'!I70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I70*12*I142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Ligações Agregadas'!I70*12*I143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Ligações Agregadas'!I70*12*I144","v":9780.8597929678963},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*J145*(J70-(Degraus!I67*'Ligações Agregadas'!J70*12)-(Degraus!I68*'Ligações Agregadas'!J70*12)-(Degraus!I69*'Ligações Agregadas'!J70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J70*12*J142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Ligações Agregadas'!J70*12*J143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Ligações Agregadas'!J70*12*J144","v":9992.259347296771},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*K145*(K70-(Degraus!J67*'Ligações Agregadas'!K70*12)-(Degraus!J68*'Ligações Agregadas'!K70*12)-(Degraus!J69*'Ligações Agregadas'!K70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K70*12*K142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Ligações Agregadas'!K70*12*K143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Ligações Agregadas'!K70*12*K144","v":10187.56255998175},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*L145*(L70-(Degraus!K67*'Ligações Agregadas'!L70*12)-(Degraus!K68*'Ligações Agregadas'!L70*12)-(Degraus!K69*'Ligações Agregadas'!L70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L70*12*L142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Ligações Agregadas'!L70*12*L143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Ligações Agregadas'!L70*12*L144","v":3785.5953847475366},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*M145*(M70-(Degraus!L67*'Ligações Agregadas'!M70*12)-(Degraus!L68*'Ligações Agregadas'!M70*12)-(Degraus!L69*'Ligações Agregadas'!M70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M70*12*M142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Ligações Agregadas'!M70*12*M143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Ligações Agregadas'!M70*12*M144","v":3942.8904214807471},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*N145*(N70-(Degraus!M67*'Ligações Agregadas'!N70*12)-(Degraus!M68*'Ligações Agregadas'!N70*12)-(Degraus!M69*'Ligações Agregadas'!N70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N70*12*N142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Ligações Agregadas'!N70*12*N143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Ligações Agregadas'!N70*12*N144","v":4028.8926649546638},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*O145*(O70-(Degraus!N67*'Ligações Agregadas'!O70*12)-(Degraus!N68*'Ligações Agregadas'!O70*12)-(Degraus!N69*'Ligações Agregadas'!O70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O70*12*O142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Ligações Agregadas'!O70*12*O143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Ligações Agregadas'!O70*12*O144","v":4108.7242282977186},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*P145*(P70-(Degraus!O67*'Ligações Agregadas'!P70*12)-(Degraus!O68*'Ligações Agregadas'!P70*12)-(Degraus!O69*'Ligações Agregadas'!P70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P70*12*P142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Ligações Agregadas'!P70*12*P143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Ligações Agregadas'!P70*12*P144","v":3190.8240093851055},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Q145*(Q70-(Degraus!P67*'Ligações Agregadas'!Q70*12)-(Degraus!P68*'Ligações Agregadas'!Q70*12)-(Degraus!P69*'Ligações Agregadas'!Q70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q70*12*Q142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Ligações Agregadas'!Q70*12*Q143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Ligações Agregadas'!Q70*12*Q144","v":3323.4488396740144},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*R145*(R70-(Degraus!Q67*'Ligações Agregadas'!R70*12)-(Degraus!Q68*'Ligações Agregadas'!R70*12)-(Degraus!Q69*'Ligações Agregadas'!R70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R70*12*R142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Ligações Agregadas'!R70*12*R143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Ligações Agregadas'!R70*12*R144","v":3395.9717338563578},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*S145*(S70-(Degraus!R67*'Ligações Agregadas'!S70*12)-(Degraus!R68*'Ligações Agregadas'!S70*12)-(Degraus!R69*'Ligações Agregadas'!S70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S70*12*S142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Ligações Agregadas'!S70*12*S143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Ligações Agregadas'!S70*12*S144","v":3463.3063558275908},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*T145*(T70-(Degraus!S67*'Ligações Agregadas'!T70*12)-(Degraus!S68*'Ligações Agregadas'!T70*12)-(Degraus!S69*'Ligações Agregadas'!T70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T70*12*T142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Ligações Agregadas'!T70*12*T143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Ligações Agregadas'!T70*12*T144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*U145*(U70-(Degraus!T67*'Ligações Agregadas'!U70*12)-(Degraus!T68*'Ligações Agregadas'!U70*12)-(Degraus!T69*'Ligações Agregadas'!U70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U70*12*U142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Ligações Agregadas'!U70*12*U143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Ligações Agregadas'!U70*12*U144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*V145*(V70-(Degraus!U67*'Ligações Agregadas'!V70*12)-(Degraus!U68*'Ligações Agregadas'!V70*12)-(Degraus!U69*'Ligações Agregadas'!V70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V70*12*V142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Ligações Agregadas'!V70*12*V143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Ligações Agregadas'!V70*12*V144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*W145*(W70-(Degraus!V67*'Ligações Agregadas'!W70*12)-(Degraus!V68*'Ligações Agregadas'!W70*12)-(Degraus!V69*'Ligações Agregadas'!W70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W70*12*W142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Ligações Agregadas'!W70*12*W143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Ligações Agregadas'!W70*12*W144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*X145*(X70-(Degraus!W67*'Ligações Agregadas'!X70*12)-(Degraus!W68*'Ligações Agregadas'!X70*12)-(Degraus!W69*'Ligações Agregadas'!X70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X70*12*X142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Ligações Agregadas'!X70*12*X143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Ligações Agregadas'!X70*12*X144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Y145*(Y70-(Degraus!X67*'Ligações Agregadas'!Y70*12)-(Degraus!X68*'Ligações Agregadas'!Y70*12)-(Degraus!X69*'Ligações Agregadas'!Y70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y70*12*Y142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Ligações Agregadas'!Y70*12*Y143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Ligações Agregadas'!Y70*12*Y144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Z145*(Z70-(Degraus!Y67*'Ligações Agregadas'!Z70*12)-(Degraus!Y68*'Ligações Agregadas'!Z70*12)-(Degraus!Y69*'Ligações Agregadas'!Z70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z70*12*Z142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Ligações Agregadas'!Z70*12*Z143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Ligações Agregadas'!Z70*12*Z144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AA145*(AA70-(Degraus!Z67*'Ligações Agregadas'!AA70*12)-(Degraus!Z68*'Ligações Agregadas'!AA70*12)-(Degraus!Z69*'Ligações Agregadas'!AA70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA70*12*AA142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Ligações Agregadas'!AA70*12*AA143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Ligações Agregadas'!AA70*12*AA144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AB145*(AB70-(Degraus!AA67*'Ligações Agregadas'!AB70*12)-(Degraus!AA68*'Ligações Agregadas'!AB70*12)-(Degraus!AA69*'Ligações Agregadas'!AB70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB70*12*AB142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Ligações Agregadas'!AB70*12*AB143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Ligações Agregadas'!AB70*12*AB144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AC145*(AC70-(Degraus!AB67*'Ligações Agregadas'!AC70*12)-(Degraus!AB68*'Ligações Agregadas'!AC70*12)-(Degraus!AB69*'Ligações Agregadas'!AC70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC70*12*AC142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Ligações Agregadas'!AC70*12*AC143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Ligações Agregadas'!AC70*12*AC144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AD145*(AD70-(Degraus!AC67*'Ligações Agregadas'!AD70*12)-(Degraus!AC68*'Ligações Agregadas'!AD70*12)-(Degraus!AC69*'Ligações Agregadas'!AD70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD70*12*AD142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Ligações Agregadas'!AD70*12*AD143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Ligações Agregadas'!AD70*12*AD144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AE145*(AE70-(Degraus!AD67*'Ligações Agregadas'!AE70*12)-(Degraus!AD68*'Ligações Agregadas'!AE70*12)-(Degraus!AD69*'Ligações Agregadas'!AE70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE70*12*AE142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Ligações Agregadas'!AE70*12*AE143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Ligações Agregadas'!AE70*12*AE144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AF145*(AF70-(Degraus!AE67*'Ligações Agregadas'!AF70*12)-(Degraus!AE68*'Ligações Agregadas'!AF70*12)-(Degraus!AE69*'Ligações Agregadas'!AF70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF70*12*AF142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Ligações Agregadas'!AF70*12*AF143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Ligações Agregadas'!AF70*12*AF144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AG145*(AG70-(Degraus!AF67*'Ligações Agregadas'!AG70*12)-(Degraus!AF68*'Ligações Agregadas'!AG70*12)-(Degraus!AF69*'Ligações Agregadas'!AG70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG70*12*AG142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Ligações Agregadas'!AG70*12*AG143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Ligações Agregadas'!AG70*12*AG144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AH145*(AH70-(Degraus!AG67*'Ligações Agregadas'!AH70*12)-(Degraus!AG68*'Ligações Agregadas'!AH70*12)-(Degraus!AG69*'Ligações Agregadas'!AH70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH70*12*AH142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Ligações Agregadas'!AH70*12*AH143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Ligações Agregadas'!AH70*12*AH144","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B220,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*AI145*(AI70-(Degraus!AH67*'Ligações Agregadas'!AI70*12)-(Degraus!AH68*'Ligações Agregadas'!AI70*12)-(Degraus!AH69*'Ligações Agregadas'!AI70*12))+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI70*12*AI142+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Ligações Agregadas'!AI70*12*AI143+VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Ligações Agregadas'!AI70*12*AI144","v":0},null,133733.85685199231]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*D146*(D71-(Degraus!C67*'Ligações Agregadas'!D71*12)-(Degraus!C68*'Ligações Agregadas'!D71*12)-(Degraus!C69*'Ligações Agregadas'!D71*12)-(Degraus!C70*'Ligações Agregadas'!D71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D71*12*D142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Ligações Agregadas'!D71*12*D143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Ligações Agregadas'!D71*12*D144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Ligações Agregadas'!D71*12*D145","v":58120.087047280445},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*E146*(E71-(Degraus!D67*'Ligações Agregadas'!E71*12)-(Degraus!D68*'Ligações Agregadas'!E71*12)-(Degraus!D69*'Ligações Agregadas'!E71*12)-(Degraus!D70*'Ligações Agregadas'!E71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E71*12*E142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Ligações Agregadas'!E71*12*E143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Ligações Agregadas'!E71*12*E144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Ligações Agregadas'!E71*12*E145","v":60586.983588451738},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*F146*(F71-(Degraus!E67*'Ligações Agregadas'!F71*12)-(Degraus!E68*'Ligações Agregadas'!F71*12)-(Degraus!E69*'Ligações Agregadas'!F71*12)-(Degraus!E70*'Ligações Agregadas'!F71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F71*12*F142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Ligações Agregadas'!F71*12*F143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Ligações Agregadas'!F71*12*F144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Ligações Agregadas'!F71*12*F145","v":61946.953155050884},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*G146*(G71-(Degraus!F67*'Ligações Agregadas'!G71*12)-(Degraus!F68*'Ligações Agregadas'!G71*12)-(Degraus!F69*'Ligações Agregadas'!G71*12)-(Degraus!F70*'Ligações Agregadas'!G71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G71*12*G142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Ligações Agregadas'!G71*12*G143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Ligações Agregadas'!G71*12*G144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Ligações Agregadas'!G71*12*G145","v":63227.740101159201},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*H146*(H71-(Degraus!G67*'Ligações Agregadas'!H71*12)-(Degraus!G68*'Ligações Agregadas'!H71*12)-(Degraus!G69*'Ligações Agregadas'!H71*12)-(Degraus!G70*'Ligações Agregadas'!H71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H71*12*H142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Ligações Agregadas'!H71*12*H143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Ligações Agregadas'!H71*12*H144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Ligações Agregadas'!H71*12*H145","v":31784.552394866412},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*I146*(I71-(Degraus!H67*'Ligações Agregadas'!I71*12)-(Degraus!H68*'Ligações Agregadas'!I71*12)-(Degraus!H69*'Ligações Agregadas'!I71*12)-(Degraus!H70*'Ligações Agregadas'!I71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I71*12*I142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Ligações Agregadas'!I71*12*I143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Ligações Agregadas'!I71*12*I144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Ligações Agregadas'!I71*12*I145","v":33133.467301876444},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*J146*(J71-(Degraus!I67*'Ligações Agregadas'!J71*12)-(Degraus!I68*'Ligações Agregadas'!J71*12)-(Degraus!I69*'Ligações Agregadas'!J71*12)-(Degraus!I70*'Ligações Agregadas'!J71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J71*12*J142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Ligações Agregadas'!J71*12*J143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Ligações Agregadas'!J71*12*J144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Ligações Agregadas'!J71*12*J145","v":33877.070637565455},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*K146*(K71-(Degraus!J67*'Ligações Agregadas'!K71*12)-(Degraus!J68*'Ligações Agregadas'!K71*12)-(Degraus!J69*'Ligações Agregadas'!K71*12)-(Degraus!J70*'Ligações Agregadas'!K71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K71*12*K142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Ligações Agregadas'!K71*12*K143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Ligações Agregadas'!K71*12*K144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Ligações Agregadas'!K71*12*K145","v":34577.318507869888},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*L146*(L71-(Degraus!K67*'Ligações Agregadas'!L71*12)-(Degraus!K68*'Ligações Agregadas'!L71*12)-(Degraus!K69*'Ligações Agregadas'!L71*12)-(Degraus!K70*'Ligações Agregadas'!L71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L71*12*L142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Ligações Agregadas'!L71*12*L143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Ligações Agregadas'!L71*12*L144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Ligações Agregadas'!L71*12*L145","v":11565.280824038104},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*M146*(M71-(Degraus!L67*'Ligações Agregadas'!M71*12)-(Degraus!L68*'Ligações Agregadas'!M71*12)-(Degraus!L69*'Ligações Agregadas'!M71*12)-(Degraus!L70*'Ligações Agregadas'!M71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M71*12*M142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Ligações Agregadas'!M71*12*M143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Ligações Agregadas'!M71*12*M144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Ligações Agregadas'!M71*12*M145","v":12057.579404262868},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*N146*(N71-(Degraus!M67*'Ligações Agregadas'!N71*12)-(Degraus!M68*'Ligações Agregadas'!N71*12)-(Degraus!M69*'Ligações Agregadas'!N71*12)-(Degraus!M70*'Ligações Agregadas'!N71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N71*12*N142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Ligações Agregadas'!N71*12*N143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Ligações Agregadas'!N71*12*N144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Ligações Agregadas'!N71*12*N145","v":12329.274931061866},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*O146*(O71-(Degraus!N67*'Ligações Agregadas'!O71*12)-(Degraus!N68*'Ligações Agregadas'!O71*12)-(Degraus!N69*'Ligações Agregadas'!O71*12)-(Degraus!N70*'Ligações Agregadas'!O71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O71*12*O142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Ligações Agregadas'!O71*12*O143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Ligações Agregadas'!O71*12*O144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Ligações Agregadas'!O71*12*O145","v":12585.636837080889},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*P146*(P71-(Degraus!O67*'Ligações Agregadas'!P71*12)-(Degraus!O68*'Ligações Agregadas'!P71*12)-(Degraus!O69*'Ligações Agregadas'!P71*12)-(Degraus!O70*'Ligações Agregadas'!P71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P71*12*P142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Ligações Agregadas'!P71*12*P143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Ligações Agregadas'!P71*12*P144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Ligações Agregadas'!P71*12*P145","v":9619.4250840014829},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Q146*(Q71-(Degraus!P67*'Ligações Agregadas'!Q71*12)-(Degraus!P68*'Ligações Agregadas'!Q71*12)-(Degraus!P69*'Ligações Agregadas'!Q71*12)-(Degraus!P70*'Ligações Agregadas'!Q71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q71*12*Q142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Ligações Agregadas'!Q71*12*Q143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Ligações Agregadas'!Q71*12*Q144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Ligações Agregadas'!Q71*12*Q145","v":10028.926993231964},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*R146*(R71-(Degraus!Q67*'Ligações Agregadas'!R71*12)-(Degraus!Q68*'Ligações Agregadas'!R71*12)-(Degraus!Q69*'Ligações Agregadas'!R71*12)-(Degraus!Q70*'Ligações Agregadas'!R71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R71*12*R142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Ligações Agregadas'!R71*12*R143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Ligações Agregadas'!R71*12*R144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Ligações Agregadas'!R71*12*R145","v":10254.93453321203},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*S146*(S71-(Degraus!R67*'Ligações Agregadas'!S71*12)-(Degraus!R68*'Ligações Agregadas'!S71*12)-(Degraus!R69*'Ligações Agregadas'!S71*12)-(Degraus!R70*'Ligações Agregadas'!S71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S71*12*S142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Ligações Agregadas'!S71*12*S143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Ligações Agregadas'!S71*12*S144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Ligações Agregadas'!S71*12*S145","v":10468.198045924433},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*T146*(T71-(Degraus!S67*'Ligações Agregadas'!T71*12)-(Degraus!S68*'Ligações Agregadas'!T71*12)-(Degraus!S69*'Ligações Agregadas'!T71*12)-(Degraus!S70*'Ligações Agregadas'!T71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T71*12*T142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Ligações Agregadas'!T71*12*T143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Ligações Agregadas'!T71*12*T144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Ligações Agregadas'!T71*12*T145","v":557.88911692853264},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*U146*(U71-(Degraus!T67*'Ligações Agregadas'!U71*12)-(Degraus!T68*'Ligações Agregadas'!U71*12)-(Degraus!T69*'Ligações Agregadas'!U71*12)-(Degraus!T70*'Ligações Agregadas'!U71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U71*12*U142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Ligações Agregadas'!U71*12*U143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Ligações Agregadas'!U71*12*U144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Ligações Agregadas'!U71*12*U145","v":581.51733665187407},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*V146*(V71-(Degraus!U67*'Ligações Agregadas'!V71*12)-(Degraus!U68*'Ligações Agregadas'!V71*12)-(Degraus!U69*'Ligações Agregadas'!V71*12)-(Degraus!U70*'Ligações Agregadas'!V71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V71*12*V142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Ligações Agregadas'!V71*12*V143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Ligações Agregadas'!V71*12*V144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Ligações Agregadas'!V71*12*V145","v":594.53248315992778},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*W146*(W71-(Degraus!V67*'Ligações Agregadas'!W71*12)-(Degraus!V68*'Ligações Agregadas'!W71*12)-(Degraus!V69*'Ligações Agregadas'!W71*12)-(Degraus!V70*'Ligações Agregadas'!W71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W71*12*W142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Ligações Agregadas'!W71*12*W143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Ligações Agregadas'!W71*12*W144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Ligações Agregadas'!W71*12*W145","v":606.77220833067236},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*X146*(X71-(Degraus!W67*'Ligações Agregadas'!X71*12)-(Degraus!W68*'Ligações Agregadas'!X71*12)-(Degraus!W69*'Ligações Agregadas'!X71*12)-(Degraus!W70*'Ligações Agregadas'!X71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X71*12*X142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Ligações Agregadas'!X71*12*X143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Ligações Agregadas'!X71*12*X144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Ligações Agregadas'!X71*12*X145","v":446.31129354282621},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Y146*(Y71-(Degraus!X67*'Ligações Agregadas'!Y71*12)-(Degraus!X68*'Ligações Agregadas'!Y71*12)-(Degraus!X69*'Ligações Agregadas'!Y71*12)-(Degraus!X70*'Ligações Agregadas'!Y71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y71*12*Y142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Ligações Agregadas'!Y71*12*Y143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Ligações Agregadas'!Y71*12*Y144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Ligações Agregadas'!Y71*12*Y145","v":465.21386932149926},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Z146*(Z71-(Degraus!Y67*'Ligações Agregadas'!Z71*12)-(Degraus!Y68*'Ligações Agregadas'!Z71*12)-(Degraus!Y69*'Ligações Agregadas'!Z71*12)-(Degraus!Y70*'Ligações Agregadas'!Z71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z71*12*Z142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Ligações Agregadas'!Z71*12*Z143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Ligações Agregadas'!Z71*12*Z144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Ligações Agregadas'!Z71*12*Z145","v":475.62598652794225},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AA146*(AA71-(Degraus!Z67*'Ligações Agregadas'!AA71*12)-(Degraus!Z68*'Ligações Agregadas'!AA71*12)-(Degraus!Z69*'Ligações Agregadas'!AA71*12)-(Degraus!Z70*'Ligações Agregadas'!AA71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA71*12*AA142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Ligações Agregadas'!AA71*12*AA143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Ligações Agregadas'!AA71*12*AA144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Ligações Agregadas'!AA71*12*AA145","v":485.41776666453785},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AB146*(AB71-(Degraus!AA67*'Ligações Agregadas'!AB71*12)-(Degraus!AA68*'Ligações Agregadas'!AB71*12)-(Degraus!AA69*'Ligações Agregadas'!AB71*12)-(Degraus!AA70*'Ligações Agregadas'!AB71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB71*12*AB142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Ligações Agregadas'!AB71*12*AB143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Ligações Agregadas'!AB71*12*AB144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Ligações Agregadas'!AB71*12*AB145","v":493.46617009738782},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AC146*(AC71-(Degraus!AB67*'Ligações Agregadas'!AC71*12)-(Degraus!AB68*'Ligações Agregadas'!AC71*12)-(Degraus!AB69*'Ligações Agregadas'!AC71*12)-(Degraus!AB70*'Ligações Agregadas'!AC71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC71*12*AC142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Ligações Agregadas'!AC71*12*AC143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Ligações Agregadas'!AC71*12*AC144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Ligações Agregadas'!AC71*12*AC145","v":514.37521167409773},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AD146*(AD71-(Degraus!AC67*'Ligações Agregadas'!AD71*12)-(Degraus!AC68*'Ligações Agregadas'!AD71*12)-(Degraus!AC69*'Ligações Agregadas'!AD71*12)-(Degraus!AC70*'Ligações Agregadas'!AD71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD71*12*AD142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Ligações Agregadas'!AD71*12*AD143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Ligações Agregadas'!AD71*12*AD144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Ligações Agregadas'!AD71*12*AD145","v":525.89451852862783},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AE146*(AE71-(Degraus!AD67*'Ligações Agregadas'!AE71*12)-(Degraus!AD68*'Ligações Agregadas'!AE71*12)-(Degraus!AD69*'Ligações Agregadas'!AE71*12)-(Degraus!AD70*'Ligações Agregadas'!AE71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE71*12*AE142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Ligações Agregadas'!AE71*12*AE143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Ligações Agregadas'!AE71*12*AE144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Ligações Agregadas'!AE71*12*AE145","v":536.73073745364309},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AF146*(AF71-(Degraus!AE67*'Ligações Agregadas'!AF71*12)-(Degraus!AE68*'Ligações Agregadas'!AF71*12)-(Degraus!AE69*'Ligações Agregadas'!AF71*12)-(Degraus!AE70*'Ligações Agregadas'!AF71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF71*12*AF142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Ligações Agregadas'!AF71*12*AF143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Ligações Agregadas'!AF71*12*AF144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Ligações Agregadas'!AF71*12*AF145","v":216.85773349741095},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AG146*(AG71-(Degraus!AF67*'Ligações Agregadas'!AG71*12)-(Degraus!AF68*'Ligações Agregadas'!AG71*12)-(Degraus!AF69*'Ligações Agregadas'!AG71*12)-(Degraus!AF70*'Ligações Agregadas'!AG71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG71*12*AG142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Ligações Agregadas'!AG71*12*AG143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Ligações Agregadas'!AG71*12*AG144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Ligações Agregadas'!AG71*12*AG145","v":226.01424886277084},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AH146*(AH71-(Degraus!AG67*'Ligações Agregadas'!AH71*12)-(Degraus!AG68*'Ligações Agregadas'!AH71*12)-(Degraus!AG69*'Ligações Agregadas'!AH71*12)-(Degraus!AG70*'Ligações Agregadas'!AH71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH71*12*AH142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Ligações Agregadas'!AH71*12*AH143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Ligações Agregadas'!AH71*12*AH144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Ligações Agregadas'!AH71*12*AH145","v":231.05202083767296},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*AI146*(AI71-(Degraus!AH67*'Ligações Agregadas'!AI71*12)-(Degraus!AH68*'Ligações Agregadas'!AI71*12)-(Degraus!AH69*'Ligações Agregadas'!AI71*12)-(Degraus!AH70*'Ligações Agregadas'!AI71*12))+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI71*12*AI142+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Ligações Agregadas'!AI71*12*AI143+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Ligações Agregadas'!AI71*12*AI144+VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Ligações Agregadas'!AI71*12*AI145","v":235.77998285399201},null,473356.88007186743]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*D147*(D72-(Degraus!C67*'Ligações Agregadas'!D72*12)-(Degraus!C68*'Ligações Agregadas'!D72*12)-(Degraus!C69*'Ligações Agregadas'!D72*12)-(Degraus!C70*'Ligações Agregadas'!D72*12)-(Degraus!C71*'Ligações Agregadas'!D72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D72*12*D142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Ligações Agregadas'!D72*12*D143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Ligações Agregadas'!D72*12*D144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Ligações Agregadas'!D72*12*D145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C71*'Ligações Agregadas'!D72*12*D146","v":659780.65767772566},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*E147*(E72-(Degraus!D67*'Ligações Agregadas'!E72*12)-(Degraus!D68*'Ligações Agregadas'!E72*12)-(Degraus!D69*'Ligações Agregadas'!E72*12)-(Degraus!D70*'Ligações Agregadas'!E72*12)-(Degraus!D71*'Ligações Agregadas'!E72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E72*12*E142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Ligações Agregadas'!E72*12*E143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Ligações Agregadas'!E72*12*E144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Ligações Agregadas'!E72*12*E145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D71*'Ligações Agregadas'!E72*12*E146","v":688436.07665759372},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*F147*(F72-(Degraus!E67*'Ligações Agregadas'!F72*12)-(Degraus!E68*'Ligações Agregadas'!F72*12)-(Degraus!E69*'Ligações Agregadas'!F72*12)-(Degraus!E70*'Ligações Agregadas'!F72*12)-(Degraus!E71*'Ligações Agregadas'!F72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F72*12*F142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Ligações Agregadas'!F72*12*F143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Ligações Agregadas'!F72*12*F144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Ligações Agregadas'!F72*12*F145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E71*'Ligações Agregadas'!F72*12*F146","v":704370.57187463017},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*G147*(G72-(Degraus!F67*'Ligações Agregadas'!G72*12)-(Degraus!F68*'Ligações Agregadas'!G72*12)-(Degraus!F69*'Ligações Agregadas'!G72*12)-(Degraus!F70*'Ligações Agregadas'!G72*12)-(Degraus!F71*'Ligações Agregadas'!G72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G72*12*G142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Ligações Agregadas'!G72*12*G143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Ligações Agregadas'!G72*12*G144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Ligações Agregadas'!G72*12*G145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F71*'Ligações Agregadas'!G72*12*G146","v":719601.15064523544},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*H147*(H72-(Degraus!G67*'Ligações Agregadas'!H72*12)-(Degraus!G68*'Ligações Agregadas'!H72*12)-(Degraus!G69*'Ligações Agregadas'!H72*12)-(Degraus!G70*'Ligações Agregadas'!H72*12)-(Degraus!G71*'Ligações Agregadas'!H72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H72*12*H142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Ligações Agregadas'!H72*12*H143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Ligações Agregadas'!H72*12*H144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Ligações Agregadas'!H72*12*H145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G71*'Ligações Agregadas'!H72*12*H146","v":419889.43433355261},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*I147*(I72-(Degraus!H67*'Ligações Agregadas'!I72*12)-(Degraus!H68*'Ligações Agregadas'!I72*12)-(Degraus!H69*'Ligações Agregadas'!I72*12)-(Degraus!H70*'Ligações Agregadas'!I72*12)-(Degraus!H71*'Ligações Agregadas'!I72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I72*12*I142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Ligações Agregadas'!I72*12*I143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Ligações Agregadas'!I72*12*I144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Ligações Agregadas'!I72*12*I145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H71*'Ligações Agregadas'!I72*12*I146","v":438130.25577566092},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*J147*(J72-(Degraus!I67*'Ligações Agregadas'!J72*12)-(Degraus!I68*'Ligações Agregadas'!J72*12)-(Degraus!I69*'Ligações Agregadas'!J72*12)-(Degraus!I70*'Ligações Agregadas'!J72*12)-(Degraus!I71*'Ligações Agregadas'!J72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J72*12*J142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Ligações Agregadas'!J72*12*J143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Ligações Agregadas'!J72*12*J144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Ligações Agregadas'!J72*12*J145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I71*'Ligações Agregadas'!J72*12*J146","v":448274.36177510128},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*K147*(K72-(Degraus!J67*'Ligações Agregadas'!K72*12)-(Degraus!J68*'Ligações Agregadas'!K72*12)-(Degraus!J69*'Ligações Agregadas'!K72*12)-(Degraus!J70*'Ligações Agregadas'!K72*12)-(Degraus!J71*'Ligações Agregadas'!K72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K72*12*K142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Ligações Agregadas'!K72*12*K143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Ligações Agregadas'!K72*12*K144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Ligações Agregadas'!K72*12*K145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J71*'Ligações Agregadas'!K72*12*K146","v":457971.77587841579},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*L147*(L72-(Degraus!K67*'Ligações Agregadas'!L72*12)-(Degraus!K68*'Ligações Agregadas'!L72*12)-(Degraus!K69*'Ligações Agregadas'!L72*12)-(Degraus!K70*'Ligações Agregadas'!L72*12)-(Degraus!K71*'Ligações Agregadas'!L72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L72*12*L142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Ligações Agregadas'!L72*12*L143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Ligações Agregadas'!L72*12*L144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Ligações Agregadas'!L72*12*L145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K71*'Ligações Agregadas'!L72*12*L146","v":119945.18380683454},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*M147*(M72-(Degraus!L67*'Ligações Agregadas'!M72*12)-(Degraus!L68*'Ligações Agregadas'!M72*12)-(Degraus!L69*'Ligações Agregadas'!M72*12)-(Degraus!L70*'Ligações Agregadas'!M72*12)-(Degraus!L71*'Ligações Agregadas'!M72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M72*12*M142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Ligações Agregadas'!M72*12*M143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Ligações Agregadas'!M72*12*M144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Ligações Agregadas'!M72*12*M145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L71*'Ligações Agregadas'!M72*12*M146","v":125161.33037200349},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*N147*(N72-(Degraus!M67*'Ligações Agregadas'!N72*12)-(Degraus!M68*'Ligações Agregadas'!N72*12)-(Degraus!M69*'Ligações Agregadas'!N72*12)-(Degraus!M70*'Ligações Agregadas'!N72*12)-(Degraus!M71*'Ligações Agregadas'!N72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N72*12*N142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Ligações Agregadas'!N72*12*N143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Ligações Agregadas'!N72*12*N144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Ligações Agregadas'!N72*12*N145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M71*'Ligações Agregadas'!N72*12*N146","v":128063.26962849317},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*O147*(O72-(Degraus!N67*'Ligações Agregadas'!O72*12)-(Degraus!N68*'Ligações Agregadas'!O72*12)-(Degraus!N69*'Ligações Agregadas'!O72*12)-(Degraus!N70*'Ligações Agregadas'!O72*12)-(Degraus!N71*'Ligações Agregadas'!O72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O72*12*O142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Ligações Agregadas'!O72*12*O143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Ligações Agregadas'!O72*12*O144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Ligações Agregadas'!O72*12*O145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N71*'Ligações Agregadas'!O72*12*O146","v":130839.25183274334},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*P147*(P72-(Degraus!O67*'Ligações Agregadas'!P72*12)-(Degraus!O68*'Ligações Agregadas'!P72*12)-(Degraus!O69*'Ligações Agregadas'!P72*12)-(Degraus!O70*'Ligações Agregadas'!P72*12)-(Degraus!O71*'Ligações Agregadas'!P72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P72*12*P142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Ligações Agregadas'!P72*12*P143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Ligações Agregadas'!P72*12*P144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Ligações Agregadas'!P72*12*P145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O71*'Ligações Agregadas'!P72*12*P146","v":100936.74614915483},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Q147*(Q72-(Degraus!P67*'Ligações Agregadas'!Q72*12)-(Degraus!P68*'Ligações Agregadas'!Q72*12)-(Degraus!P69*'Ligações Agregadas'!Q72*12)-(Degraus!P70*'Ligações Agregadas'!Q72*12)-(Degraus!P71*'Ligações Agregadas'!Q72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q72*12*Q142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Ligações Agregadas'!Q72*12*Q143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Ligações Agregadas'!Q72*12*Q144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Ligações Agregadas'!Q72*12*Q145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P71*'Ligações Agregadas'!Q72*12*Q146","v":105326.55340692862},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*R147*(R72-(Degraus!Q67*'Ligações Agregadas'!R72*12)-(Degraus!Q68*'Ligações Agregadas'!R72*12)-(Degraus!Q69*'Ligações Agregadas'!R72*12)-(Degraus!Q70*'Ligações Agregadas'!R72*12)-(Degraus!Q71*'Ligações Agregadas'!R72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R72*12*R142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Ligações Agregadas'!R72*12*R143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Ligações Agregadas'!R72*12*R144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Ligações Agregadas'!R72*12*R145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q71*'Ligações Agregadas'!R72*12*R146","v":107768.82952858659},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*S147*(S72-(Degraus!R67*'Ligações Agregadas'!S72*12)-(Degraus!R68*'Ligações Agregadas'!S72*12)-(Degraus!R69*'Ligações Agregadas'!S72*12)-(Degraus!R70*'Ligações Agregadas'!S72*12)-(Degraus!R71*'Ligações Agregadas'!S72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S72*12*S142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Ligações Agregadas'!S72*12*S143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Ligações Agregadas'!S72*12*S144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Ligações Agregadas'!S72*12*S145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R71*'Ligações Agregadas'!S72*12*S146","v":110105.19808366543},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*T147*(T72-(Degraus!S67*'Ligações Agregadas'!T72*12)-(Degraus!S68*'Ligações Agregadas'!T72*12)-(Degraus!S69*'Ligações Agregadas'!T72*12)-(Degraus!S70*'Ligações Agregadas'!T72*12)-(Degraus!S71*'Ligações Agregadas'!T72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T72*12*T142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Ligações Agregadas'!T72*12*T143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Ligações Agregadas'!T72*12*T144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Ligações Agregadas'!T72*12*T145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S71*'Ligações Agregadas'!T72*12*T146","v":2448.7944429301974},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*U147*(U72-(Degraus!T67*'Ligações Agregadas'!U72*12)-(Degraus!T68*'Ligações Agregadas'!U72*12)-(Degraus!T69*'Ligações Agregadas'!U72*12)-(Degraus!T70*'Ligações Agregadas'!U72*12)-(Degraus!T71*'Ligações Agregadas'!U72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U72*12*U142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Ligações Agregadas'!U72*12*U143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Ligações Agregadas'!U72*12*U144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Ligações Agregadas'!U72*12*U145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T71*'Ligações Agregadas'!U72*12*U146","v":2554.3541414538495},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*V147*(V72-(Degraus!U67*'Ligações Agregadas'!V72*12)-(Degraus!U68*'Ligações Agregadas'!V72*12)-(Degraus!U69*'Ligações Agregadas'!V72*12)-(Degraus!U70*'Ligações Agregadas'!V72*12)-(Degraus!U71*'Ligações Agregadas'!V72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V72*12*V142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Ligações Agregadas'!V72*12*V143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Ligações Agregadas'!V72*12*V144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Ligações Agregadas'!V72*12*V145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U71*'Ligações Agregadas'!V72*12*V146","v":2612.8892569474519},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*W147*(W72-(Degraus!V67*'Ligações Agregadas'!W72*12)-(Degraus!V68*'Ligações Agregadas'!W72*12)-(Degraus!V69*'Ligações Agregadas'!W72*12)-(Degraus!V70*'Ligações Agregadas'!W72*12)-(Degraus!V71*'Ligações Agregadas'!W72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W72*12*W142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Ligações Agregadas'!W72*12*W143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Ligações Agregadas'!W72*12*W144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Ligações Agregadas'!W72*12*W145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V71*'Ligações Agregadas'!W72*12*W146","v":2668.5735205466895},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*X147*(X72-(Degraus!W67*'Ligações Agregadas'!X72*12)-(Degraus!W68*'Ligações Agregadas'!X72*12)-(Degraus!W69*'Ligações Agregadas'!X72*12)-(Degraus!W70*'Ligações Agregadas'!X72*12)-(Degraus!W71*'Ligações Agregadas'!X72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X72*12*X142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Ligações Agregadas'!X72*12*X143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Ligações Agregadas'!X72*12*X144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Ligações Agregadas'!X72*12*X145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W71*'Ligações Agregadas'!X72*12*X146","v":1053.5389087126348},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Y147*(Y72-(Degraus!X67*'Ligações Agregadas'!Y72*12)-(Degraus!X68*'Ligações Agregadas'!Y72*12)-(Degraus!X69*'Ligações Agregadas'!Y72*12)-(Degraus!X70*'Ligações Agregadas'!Y72*12)-(Degraus!X71*'Ligações Agregadas'!Y72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y72*12*Y142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Ligações Agregadas'!Y72*12*Y143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Ligações Agregadas'!Y72*12*Y144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Ligações Agregadas'!Y72*12*Y145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X71*'Ligações Agregadas'!Y72*12*Y146","v":1099.0180875414007},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Z147*(Z72-(Degraus!Y67*'Ligações Agregadas'!Z72*12)-(Degraus!Y68*'Ligações Agregadas'!Z72*12)-(Degraus!Y69*'Ligações Agregadas'!Z72*12)-(Degraus!Y70*'Ligações Agregadas'!Z72*12)-(Degraus!Y71*'Ligações Agregadas'!Z72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z72*12*Z142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Ligações Agregadas'!Z72*12*Z143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Ligações Agregadas'!Z72*12*Z144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Ligações Agregadas'!Z72*12*Z145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y71*'Ligações Agregadas'!Z72*12*Z146","v":1124.2506375973671},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AA147*(AA72-(Degraus!Z67*'Ligações Agregadas'!AA72*12)-(Degraus!Z68*'Ligações Agregadas'!AA72*12)-(Degraus!Z69*'Ligações Agregadas'!AA72*12)-(Degraus!Z70*'Ligações Agregadas'!AA72*12)-(Degraus!Z71*'Ligações Agregadas'!AA72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA72*12*AA142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Ligações Agregadas'!AA72*12*AA143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Ligações Agregadas'!AA72*12*AA144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Ligações Agregadas'!AA72*12*AA145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z71*'Ligações Agregadas'!AA72*12*AA146","v":1148.2759806387944},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AB147*(AB72-(Degraus!AA67*'Ligações Agregadas'!AB72*12)-(Degraus!AA68*'Ligações Agregadas'!AB72*12)-(Degraus!AA69*'Ligações Agregadas'!AB72*12)-(Degraus!AA70*'Ligações Agregadas'!AB72*12)-(Degraus!AA71*'Ligações Agregadas'!AB72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB72*12*AB142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Ligações Agregadas'!AB72*12*AB143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Ligações Agregadas'!AB72*12*AB144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Ligações Agregadas'!AB72*12*AB145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA71*'Ligações Agregadas'!AB72*12*AB146","v":1302.0998185225142},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AC147*(AC72-(Degraus!AB67*'Ligações Agregadas'!AC72*12)-(Degraus!AB68*'Ligações Agregadas'!AC72*12)-(Degraus!AB69*'Ligações Agregadas'!AC72*12)-(Degraus!AB70*'Ligações Agregadas'!AC72*12)-(Degraus!AB71*'Ligações Agregadas'!AC72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC72*12*AC142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Ligações Agregadas'!AC72*12*AC143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Ligações Agregadas'!AC72*12*AC144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Ligações Agregadas'!AC72*12*AC145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB71*'Ligações Agregadas'!AC72*12*AC146","v":1358.3849322325284},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AD147*(AD72-(Degraus!AC67*'Ligações Agregadas'!AD72*12)-(Degraus!AC68*'Ligações Agregadas'!AD72*12)-(Degraus!AC69*'Ligações Agregadas'!AD72*12)-(Degraus!AC70*'Ligações Agregadas'!AD72*12)-(Degraus!AC71*'Ligações Agregadas'!AD72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD72*12*AD142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Ligações Agregadas'!AD72*12*AD143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Ligações Agregadas'!AD72*12*AD144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Ligações Agregadas'!AD72*12*AD145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC71*'Ligações Agregadas'!AD72*12*AD146","v":1389.628528777868},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AE147*(AE72-(Degraus!AD67*'Ligações Agregadas'!AE72*12)-(Degraus!AD68*'Ligações Agregadas'!AE72*12)-(Degraus!AD69*'Ligações Agregadas'!AE72*12)-(Degraus!AD70*'Ligações Agregadas'!AE72*12)-(Degraus!AD71*'Ligações Agregadas'!AE72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE72*12*AE142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Ligações Agregadas'!AE72*12*AE143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Ligações Agregadas'!AE72*12*AE144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Ligações Agregadas'!AE72*12*AE145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD71*'Ligações Agregadas'!AE72*12*AE146","v":1419.4028748698843},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AF147*(AF72-(Degraus!AE67*'Ligações Agregadas'!AF72*12)-(Degraus!AE68*'Ligações Agregadas'!AF72*12)-(Degraus!AE69*'Ligações Agregadas'!AF72*12)-(Degraus!AE70*'Ligações Agregadas'!AF72*12)-(Degraus!AE71*'Ligações Agregadas'!AF72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF72*12*AF142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Ligações Agregadas'!AF72*12*AF143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Ligações Agregadas'!AF72*12*AF144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Ligações Agregadas'!AF72*12*AF145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE71*'Ligações Agregadas'!AF72*12*AF146","v":806.48521941753347},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AG147*(AG72-(Degraus!AF67*'Ligações Agregadas'!AG72*12)-(Degraus!AF68*'Ligações Agregadas'!AG72*12)-(Degraus!AF69*'Ligações Agregadas'!AG72*12)-(Degraus!AF70*'Ligações Agregadas'!AG72*12)-(Degraus!AF71*'Ligações Agregadas'!AG72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG72*12*AG142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Ligações Agregadas'!AG72*12*AG143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Ligações Agregadas'!AG72*12*AG144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Ligações Agregadas'!AG72*12*AG145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF71*'Ligações Agregadas'!AG72*12*AG146","v":841.43088639119128},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AH147*(AH72-(Degraus!AG67*'Ligações Agregadas'!AH72*12)-(Degraus!AG68*'Ligações Agregadas'!AH72*12)-(Degraus!AG69*'Ligações Agregadas'!AH72*12)-(Degraus!AG70*'Ligações Agregadas'!AH72*12)-(Degraus!AG71*'Ligações Agregadas'!AH72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH72*12*AH142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Ligações Agregadas'!AH72*12*AH143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Ligações Agregadas'!AH72*12*AH144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Ligações Agregadas'!AH72*12*AH145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG71*'Ligações Agregadas'!AH72*12*AH146","v":860.84646804629472},{"$f":"VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*AI147*(AI72-(Degraus!AH67*'Ligações Agregadas'!AI72*12)-(Degraus!AH68*'Ligações Agregadas'!AI72*12)-(Degraus!AH69*'Ligações Agregadas'!AI72*12)-(Degraus!AH70*'Ligações Agregadas'!AI72*12)-(Degraus!AH71*'Ligações Agregadas'!AI72*12))+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI72*12*AI142+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Ligações Agregadas'!AI72*12*AI143+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Ligações Agregadas'!AI72*12*AI144+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Ligações Agregadas'!AI72*12*AI145+VLOOKUP('Volumes Agregados L'!$B222,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH71*'Ligações Agregadas'!AI72*12*AI146","v":879.37724647637037},null,5488167.9983774275]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*D148*(D73-(Degraus!C67*'Ligações Agregadas'!D73*12)-(Degraus!C68*'Ligações Agregadas'!D73*12)-(Degraus!C69*'Ligações Agregadas'!D73*12)-(Degraus!C70*'Ligações Agregadas'!D73*12)-(Degraus!C71*'Ligações Agregadas'!D73*12)-(Degraus!C72*'Ligações Agregadas'!D73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D73*12*D142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Ligações Agregadas'!D73*12*D143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Ligações Agregadas'!D73*12*D144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Ligações Agregadas'!D73*12*D145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C71*'Ligações Agregadas'!D73*12*D146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C72*'Ligações Agregadas'!D73*12*D147","v":970276.28151750599},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*E148*(E73-(Degraus!D67*'Ligações Agregadas'!E73*12)-(Degraus!D68*'Ligações Agregadas'!E73*12)-(Degraus!D69*'Ligações Agregadas'!E73*12)-(Degraus!D70*'Ligações Agregadas'!E73*12)-(Degraus!D71*'Ligações Agregadas'!E73*12)-(Degraus!D72*'Ligações Agregadas'!E73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E73*12*E142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Ligações Agregadas'!E73*12*E143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Ligações Agregadas'!E73*12*E144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Ligações Agregadas'!E73*12*E145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D71*'Ligações Agregadas'!E73*12*E146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D72*'Ligações Agregadas'!E73*12*E147","v":1012781.2408064229},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*F148*(F73-(Degraus!E67*'Ligações Agregadas'!F73*12)-(Degraus!E68*'Ligações Agregadas'!F73*12)-(Degraus!E69*'Ligações Agregadas'!F73*12)-(Degraus!E70*'Ligações Agregadas'!F73*12)-(Degraus!E71*'Ligações Agregadas'!F73*12)-(Degraus!E72*'Ligações Agregadas'!F73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F73*12*F142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Ligações Agregadas'!F73*12*F143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Ligações Agregadas'!F73*12*F144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Ligações Agregadas'!F73*12*F145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E71*'Ligações Agregadas'!F73*12*F146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E72*'Ligações Agregadas'!F73*12*F147","v":1036492.0314390617},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*G148*(G73-(Degraus!F67*'Ligações Agregadas'!G73*12)-(Degraus!F68*'Ligações Agregadas'!G73*12)-(Degraus!F69*'Ligações Agregadas'!G73*12)-(Degraus!F70*'Ligações Agregadas'!G73*12)-(Degraus!F71*'Ligações Agregadas'!G73*12)-(Degraus!F72*'Ligações Agregadas'!G73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G73*12*G142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Ligações Agregadas'!G73*12*G143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Ligações Agregadas'!G73*12*G144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Ligações Agregadas'!G73*12*G145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F71*'Ligações Agregadas'!G73*12*G146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F72*'Ligações Agregadas'!G73*12*G147","v":1059276.6810424079},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*H148*(H73-(Degraus!G67*'Ligações Agregadas'!H73*12)-(Degraus!G68*'Ligações Agregadas'!H73*12)-(Degraus!G69*'Ligações Agregadas'!H73*12)-(Degraus!G70*'Ligações Agregadas'!H73*12)-(Degraus!G71*'Ligações Agregadas'!H73*12)-(Degraus!G72*'Ligações Agregadas'!H73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H73*12*H142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Ligações Agregadas'!H73*12*H143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Ligações Agregadas'!H73*12*H144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Ligações Agregadas'!H73*12*H145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G71*'Ligações Agregadas'!H73*12*H146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G72*'Ligações Agregadas'!H73*12*H147","v":673565.84116566065},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*I148*(I73-(Degraus!H67*'Ligações Agregadas'!I73*12)-(Degraus!H68*'Ligações Agregadas'!I73*12)-(Degraus!H69*'Ligações Agregadas'!I73*12)-(Degraus!H70*'Ligações Agregadas'!I73*12)-(Degraus!H71*'Ligações Agregadas'!I73*12)-(Degraus!H72*'Ligações Agregadas'!I73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I73*12*I142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Ligações Agregadas'!I73*12*I143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Ligações Agregadas'!I73*12*I144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Ligações Agregadas'!I73*12*I145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H71*'Ligações Agregadas'!I73*12*I146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H72*'Ligações Agregadas'!I73*12*I147","v":703080.3395520479},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*J148*(J73-(Degraus!I67*'Ligações Agregadas'!J73*12)-(Degraus!I68*'Ligações Agregadas'!J73*12)-(Degraus!I69*'Ligações Agregadas'!J73*12)-(Degraus!I70*'Ligações Agregadas'!J73*12)-(Degraus!I71*'Ligações Agregadas'!J73*12)-(Degraus!I72*'Ligações Agregadas'!J73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J73*12*J142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Ligações Agregadas'!J73*12*J143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Ligações Agregadas'!J73*12*J144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Ligações Agregadas'!J73*12*J145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I71*'Ligações Agregadas'!J73*12*J146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I72*'Ligações Agregadas'!J73*12*J147","v":719546.12637463864},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*K148*(K73-(Degraus!J67*'Ligações Agregadas'!K73*12)-(Degraus!J68*'Ligações Agregadas'!K73*12)-(Degraus!J69*'Ligações Agregadas'!K73*12)-(Degraus!J70*'Ligações Agregadas'!K73*12)-(Degraus!J71*'Ligações Agregadas'!K73*12)-(Degraus!J72*'Ligações Agregadas'!K73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K73*12*K142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Ligações Agregadas'!K73*12*K143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Ligações Agregadas'!K73*12*K144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Ligações Agregadas'!K73*12*K145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J71*'Ligações Agregadas'!K73*12*K146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J72*'Ligações Agregadas'!K73*12*K147","v":735371.24774788064},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*L148*(L73-(Degraus!K67*'Ligações Agregadas'!L73*12)-(Degraus!K68*'Ligações Agregadas'!L73*12)-(Degraus!K69*'Ligações Agregadas'!L73*12)-(Degraus!K70*'Ligações Agregadas'!L73*12)-(Degraus!K71*'Ligações Agregadas'!L73*12)-(Degraus!K72*'Ligações Agregadas'!L73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L73*12*L142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Ligações Agregadas'!L73*12*L143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Ligações Agregadas'!L73*12*L144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Ligações Agregadas'!L73*12*L145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K71*'Ligações Agregadas'!L73*12*L146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K72*'Ligações Agregadas'!L73*12*L147","v":209312.60527927341},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*M148*(M73-(Degraus!L67*'Ligações Agregadas'!M73*12)-(Degraus!L68*'Ligações Agregadas'!M73*12)-(Degraus!L69*'Ligações Agregadas'!M73*12)-(Degraus!L70*'Ligações Agregadas'!M73*12)-(Degraus!L71*'Ligações Agregadas'!M73*12)-(Degraus!L72*'Ligações Agregadas'!M73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M73*12*M142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Ligações Agregadas'!M73*12*M143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Ligações Agregadas'!M73*12*M144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Ligações Agregadas'!M73*12*M145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L71*'Ligações Agregadas'!M73*12*M146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L72*'Ligações Agregadas'!M73*12*M147","v":218484.28565223634},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*N148*(N73-(Degraus!M67*'Ligações Agregadas'!N73*12)-(Degraus!M68*'Ligações Agregadas'!N73*12)-(Degraus!M69*'Ligações Agregadas'!N73*12)-(Degraus!M70*'Ligações Agregadas'!N73*12)-(Degraus!M71*'Ligações Agregadas'!N73*12)-(Degraus!M72*'Ligações Agregadas'!N73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N73*12*N142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Ligações Agregadas'!N73*12*N143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Ligações Agregadas'!N73*12*N144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Ligações Agregadas'!N73*12*N145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M71*'Ligações Agregadas'!N73*12*N146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M72*'Ligações Agregadas'!N73*12*N147","v":223601.04894433616},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*O148*(O73-(Degraus!N67*'Ligações Agregadas'!O73*12)-(Degraus!N68*'Ligações Agregadas'!O73*12)-(Degraus!N69*'Ligações Agregadas'!O73*12)-(Degraus!N70*'Ligações Agregadas'!O73*12)-(Degraus!N71*'Ligações Agregadas'!O73*12)-(Degraus!N72*'Ligações Agregadas'!O73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O73*12*O142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Ligações Agregadas'!O73*12*O143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Ligações Agregadas'!O73*12*O144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Ligações Agregadas'!O73*12*O145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N71*'Ligações Agregadas'!O73*12*O146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N72*'Ligações Agregadas'!O73*12*O147","v":228518.71199308691},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*P148*(P73-(Degraus!O67*'Ligações Agregadas'!P73*12)-(Degraus!O68*'Ligações Agregadas'!P73*12)-(Degraus!O69*'Ligações Agregadas'!P73*12)-(Degraus!O70*'Ligações Agregadas'!P73*12)-(Degraus!O71*'Ligações Agregadas'!P73*12)-(Degraus!O72*'Ligações Agregadas'!P73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P73*12*P142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Ligações Agregadas'!P73*12*P143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Ligações Agregadas'!P73*12*P144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Ligações Agregadas'!P73*12*P145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O71*'Ligações Agregadas'!P73*12*P146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O72*'Ligações Agregadas'!P73*12*P147","v":199450.27383661323},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Q148*(Q73-(Degraus!P67*'Ligações Agregadas'!Q73*12)-(Degraus!P68*'Ligações Agregadas'!Q73*12)-(Degraus!P69*'Ligações Agregadas'!Q73*12)-(Degraus!P70*'Ligações Agregadas'!Q73*12)-(Degraus!P71*'Ligações Agregadas'!Q73*12)-(Degraus!P72*'Ligações Agregadas'!Q73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q73*12*Q142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Ligações Agregadas'!Q73*12*Q143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Ligações Agregadas'!Q73*12*Q144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Ligações Agregadas'!Q73*12*Q145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P71*'Ligações Agregadas'!Q73*12*Q146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P72*'Ligações Agregadas'!Q73*12*Q147","v":208191.08972416114},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*R148*(R73-(Degraus!Q67*'Ligações Agregadas'!R73*12)-(Degraus!Q68*'Ligações Agregadas'!R73*12)-(Degraus!Q69*'Ligações Agregadas'!R73*12)-(Degraus!Q70*'Ligações Agregadas'!R73*12)-(Degraus!Q71*'Ligações Agregadas'!R73*12)-(Degraus!Q72*'Ligações Agregadas'!R73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R73*12*R142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Ligações Agregadas'!R73*12*R143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Ligações Agregadas'!R73*12*R144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Ligações Agregadas'!R73*12*R145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q71*'Ligações Agregadas'!R73*12*R146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q72*'Ligações Agregadas'!R73*12*R147","v":213067.7411578247},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*S148*(S73-(Degraus!R67*'Ligações Agregadas'!S73*12)-(Degraus!R68*'Ligações Agregadas'!S73*12)-(Degraus!R69*'Ligações Agregadas'!S73*12)-(Degraus!R70*'Ligações Agregadas'!S73*12)-(Degraus!R71*'Ligações Agregadas'!S73*12)-(Degraus!R72*'Ligações Agregadas'!S73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S73*12*S142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Ligações Agregadas'!S73*12*S143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Ligações Agregadas'!S73*12*S144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Ligações Agregadas'!S73*12*S145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R71*'Ligações Agregadas'!S73*12*S146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R72*'Ligações Agregadas'!S73*12*S147","v":217755.0579887426},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*T148*(T73-(Degraus!S67*'Ligações Agregadas'!T73*12)-(Degraus!S68*'Ligações Agregadas'!T73*12)-(Degraus!S69*'Ligações Agregadas'!T73*12)-(Degraus!S70*'Ligações Agregadas'!T73*12)-(Degraus!S71*'Ligações Agregadas'!T73*12)-(Degraus!S72*'Ligações Agregadas'!T73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T73*12*T142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Ligações Agregadas'!T73*12*T143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Ligações Agregadas'!T73*12*T144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Ligações Agregadas'!T73*12*T145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S71*'Ligações Agregadas'!T73*12*T146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S72*'Ligações Agregadas'!T73*12*T147","v":11967.662969074034},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*U148*(U73-(Degraus!T67*'Ligações Agregadas'!U73*12)-(Degraus!T68*'Ligações Agregadas'!U73*12)-(Degraus!T69*'Ligações Agregadas'!U73*12)-(Degraus!T70*'Ligações Agregadas'!U73*12)-(Degraus!T71*'Ligações Agregadas'!U73*12)-(Degraus!T72*'Ligações Agregadas'!U73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U73*12*U142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Ligações Agregadas'!U73*12*U143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Ligações Agregadas'!U73*12*U144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Ligações Agregadas'!U73*12*U145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T71*'Ligações Agregadas'!U73*12*U146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T72*'Ligações Agregadas'!U73*12*U147","v":12491.58625758424},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*V148*(V73-(Degraus!U67*'Ligações Agregadas'!V73*12)-(Degraus!U68*'Ligações Agregadas'!V73*12)-(Degraus!U69*'Ligações Agregadas'!V73*12)-(Degraus!U70*'Ligações Agregadas'!V73*12)-(Degraus!U71*'Ligações Agregadas'!V73*12)-(Degraus!U72*'Ligações Agregadas'!V73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V73*12*V142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Ligações Agregadas'!V73*12*V143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Ligações Agregadas'!V73*12*V144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Ligações Agregadas'!V73*12*V145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U71*'Ligações Agregadas'!V73*12*V146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U72*'Ligações Agregadas'!V73*12*V147","v":12783.779079501473},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*W148*(W73-(Degraus!V67*'Ligações Agregadas'!W73*12)-(Degraus!V68*'Ligações Agregadas'!W73*12)-(Degraus!V69*'Ligações Agregadas'!W73*12)-(Degraus!V70*'Ligações Agregadas'!W73*12)-(Degraus!V71*'Ligações Agregadas'!W73*12)-(Degraus!V72*'Ligações Agregadas'!W73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W73*12*W142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Ligações Agregadas'!W73*12*W143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Ligações Agregadas'!W73*12*W144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Ligações Agregadas'!W73*12*W145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V71*'Ligações Agregadas'!W73*12*W146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V72*'Ligações Agregadas'!W73*12*W147","v":13064.44533342501},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*X148*(X73-(Degraus!W67*'Ligações Agregadas'!X73*12)-(Degraus!W68*'Ligações Agregadas'!X73*12)-(Degraus!W69*'Ligações Agregadas'!X73*12)-(Degraus!W70*'Ligações Agregadas'!X73*12)-(Degraus!W71*'Ligações Agregadas'!X73*12)-(Degraus!W72*'Ligações Agregadas'!X73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X73*12*X142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Ligações Agregadas'!X73*12*X143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Ligações Agregadas'!X73*12*X144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Ligações Agregadas'!X73*12*X145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W71*'Ligações Agregadas'!X73*12*X146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W72*'Ligações Agregadas'!X73*12*X147","v":3966.7109930479828},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Y148*(Y73-(Degraus!X67*'Ligações Agregadas'!Y73*12)-(Degraus!X68*'Ligações Agregadas'!Y73*12)-(Degraus!X69*'Ligações Agregadas'!Y73*12)-(Degraus!X70*'Ligações Agregadas'!Y73*12)-(Degraus!X71*'Ligações Agregadas'!Y73*12)-(Degraus!X72*'Ligações Agregadas'!Y73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y73*12*Y142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Ligações Agregadas'!Y73*12*Y143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Ligações Agregadas'!Y73*12*Y144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Ligações Agregadas'!Y73*12*Y145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X71*'Ligações Agregadas'!Y73*12*Y146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X72*'Ligações Agregadas'!Y73*12*Y147","v":4140.202792779628},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Z148*(Z73-(Degraus!Y67*'Ligações Agregadas'!Z73*12)-(Degraus!Y68*'Ligações Agregadas'!Z73*12)-(Degraus!Y69*'Ligações Agregadas'!Z73*12)-(Degraus!Y70*'Ligações Agregadas'!Z73*12)-(Degraus!Y71*'Ligações Agregadas'!Z73*12)-(Degraus!Y72*'Ligações Agregadas'!Z73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z73*12*Z142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Ligações Agregadas'!Z73*12*Z143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Ligações Agregadas'!Z73*12*Z144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Ligações Agregadas'!Z73*12*Z145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y71*'Ligações Agregadas'!Z73*12*Z146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y72*'Ligações Agregadas'!Z73*12*Z147","v":4236.9259839187644},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AA148*(AA73-(Degraus!Z67*'Ligações Agregadas'!AA73*12)-(Degraus!Z68*'Ligações Agregadas'!AA73*12)-(Degraus!Z69*'Ligações Agregadas'!AA73*12)-(Degraus!Z70*'Ligações Agregadas'!AA73*12)-(Degraus!Z71*'Ligações Agregadas'!AA73*12)-(Degraus!Z72*'Ligações Agregadas'!AA73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA73*12*AA142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Ligações Agregadas'!AA73*12*AA143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Ligações Agregadas'!AA73*12*AA144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Ligações Agregadas'!AA73*12*AA145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z71*'Ligações Agregadas'!AA73*12*AA146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z72*'Ligações Agregadas'!AA73*12*AA147","v":4329.779606705305},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AB148*(AB73-(Degraus!AA67*'Ligações Agregadas'!AB73*12)-(Degraus!AA68*'Ligações Agregadas'!AB73*12)-(Degraus!AA69*'Ligações Agregadas'!AB73*12)-(Degraus!AA70*'Ligações Agregadas'!AB73*12)-(Degraus!AA71*'Ligações Agregadas'!AB73*12)-(Degraus!AA72*'Ligações Agregadas'!AB73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB73*12*AB142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Ligações Agregadas'!AB73*12*AB143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Ligações Agregadas'!AB73*12*AB144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Ligações Agregadas'!AB73*12*AB145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA71*'Ligações Agregadas'!AB73*12*AB146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA72*'Ligações Agregadas'!AB73*12*AB147","v":6341.7500438813122},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AC148*(AC73-(Degraus!AB67*'Ligações Agregadas'!AC73*12)-(Degraus!AB68*'Ligações Agregadas'!AC73*12)-(Degraus!AB69*'Ligações Agregadas'!AC73*12)-(Degraus!AB70*'Ligações Agregadas'!AC73*12)-(Degraus!AB71*'Ligações Agregadas'!AC73*12)-(Degraus!AB72*'Ligações Agregadas'!AC73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC73*12*AC142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Ligações Agregadas'!AC73*12*AC143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Ligações Agregadas'!AC73*12*AC144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Ligações Agregadas'!AC73*12*AC145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB71*'Ligações Agregadas'!AC73*12*AC146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB72*'Ligações Agregadas'!AC73*12*AC147","v":6619.3707590859758},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AD148*(AD73-(Degraus!AC67*'Ligações Agregadas'!AD73*12)-(Degraus!AC68*'Ligações Agregadas'!AD73*12)-(Degraus!AC69*'Ligações Agregadas'!AD73*12)-(Degraus!AC70*'Ligações Agregadas'!AD73*12)-(Degraus!AC71*'Ligações Agregadas'!AD73*12)-(Degraus!AC72*'Ligações Agregadas'!AD73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD73*12*AD142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Ligações Agregadas'!AD73*12*AD143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Ligações Agregadas'!AD73*12*AD144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Ligações Agregadas'!AD73*12*AD145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC71*'Ligações Agregadas'!AD73*12*AD146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC72*'Ligações Agregadas'!AD73*12*AD147","v":6774.198221282636},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AE148*(AE73-(Degraus!AD67*'Ligações Agregadas'!AE73*12)-(Degraus!AD68*'Ligações Agregadas'!AE73*12)-(Degraus!AD69*'Ligações Agregadas'!AE73*12)-(Degraus!AD70*'Ligações Agregadas'!AE73*12)-(Degraus!AD71*'Ligações Agregadas'!AE73*12)-(Degraus!AD72*'Ligações Agregadas'!AE73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE73*12*AE142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Ligações Agregadas'!AE73*12*AE143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Ligações Agregadas'!AE73*12*AE144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Ligações Agregadas'!AE73*12*AE145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD71*'Ligações Agregadas'!AE73*12*AE146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD72*'Ligações Agregadas'!AE73*12*AE147","v":6922.9146859111361},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AF148*(AF73-(Degraus!AE67*'Ligações Agregadas'!AF73*12)-(Degraus!AE68*'Ligações Agregadas'!AF73*12)-(Degraus!AE69*'Ligações Agregadas'!AF73*12)-(Degraus!AE70*'Ligações Agregadas'!AF73*12)-(Degraus!AE71*'Ligações Agregadas'!AF73*12)-(Degraus!AE72*'Ligações Agregadas'!AF73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF73*12*AF142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Ligações Agregadas'!AF73*12*AF143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Ligações Agregadas'!AF73*12*AF144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Ligações Agregadas'!AF73*12*AF145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE71*'Ligações Agregadas'!AF73*12*AF146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE72*'Ligações Agregadas'!AF73*12*AF147","v":1518.2618681607396},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AG148*(AG73-(Degraus!AF67*'Ligações Agregadas'!AG73*12)-(Degraus!AF68*'Ligações Agregadas'!AG73*12)-(Degraus!AF69*'Ligações Agregadas'!AG73*12)-(Degraus!AF70*'Ligações Agregadas'!AG73*12)-(Degraus!AF71*'Ligações Agregadas'!AG73*12)-(Degraus!AF72*'Ligações Agregadas'!AG73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG73*12*AG142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Ligações Agregadas'!AG73*12*AG143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Ligações Agregadas'!AG73*12*AG144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Ligações Agregadas'!AG73*12*AG145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF71*'Ligações Agregadas'!AG73*12*AG146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF72*'Ligações Agregadas'!AG73*12*AG147","v":1584.5942563645076},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AH148*(AH73-(Degraus!AG67*'Ligações Agregadas'!AH73*12)-(Degraus!AG68*'Ligações Agregadas'!AH73*12)-(Degraus!AG69*'Ligações Agregadas'!AH73*12)-(Degraus!AG70*'Ligações Agregadas'!AH73*12)-(Degraus!AG71*'Ligações Agregadas'!AH73*12)-(Degraus!AG72*'Ligações Agregadas'!AH73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH73*12*AH142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Ligações Agregadas'!AH73*12*AH143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Ligações Agregadas'!AH73*12*AH144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Ligações Agregadas'!AH73*12*AH145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG71*'Ligações Agregadas'!AH73*12*AH146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG72*'Ligações Agregadas'!AH73*12*AH147","v":1621.5604807572095},{"$f":"VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*AI148*(AI73-(Degraus!AH67*'Ligações Agregadas'!AI73*12)-(Degraus!AH68*'Ligações Agregadas'!AI73*12)-(Degraus!AH69*'Ligações Agregadas'!AI73*12)-(Degraus!AH70*'Ligações Agregadas'!AI73*12)-(Degraus!AH71*'Ligações Agregadas'!AI73*12)-(Degraus!AH72*'Ligações Agregadas'!AI73*12))+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI73*12*AI142+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Ligações Agregadas'!AI73*12*AI143+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Ligações Agregadas'!AI73*12*AI144+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Ligações Agregadas'!AI73*12*AI145+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH71*'Ligações Agregadas'!AI73*12*AI146+VLOOKUP('Volumes Agregados L'!$B223,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH72*'Ligações Agregadas'!AI73*12*AI147","v":1657.0241444575254},null,8728791.3716978375]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*D149*(D74-(Degraus!C67*'Ligações Agregadas'!D74*12)-(Degraus!C68*'Ligações Agregadas'!D74*12)-(Degraus!C69*'Ligações Agregadas'!D74*12)-(Degraus!C70*'Ligações Agregadas'!D74*12)-(Degraus!C71*'Ligações Agregadas'!D74*12)-(Degraus!C72*'Ligações Agregadas'!D74*12)-(Degraus!C73*'Ligações Agregadas'!D74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!C67*'Ligações Agregadas'!D74*12*D142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!C68*'Ligações Agregadas'!D74*12*D143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!C69*'Ligações Agregadas'!D74*12*D144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!C70*'Ligações Agregadas'!D74*12*D145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!C71*'Ligações Agregadas'!D74*12*D146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!C72*'Ligações Agregadas'!D74*12*D147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!C73*'Ligações Agregadas'!D74*12*D148","v":1052322.2373635597},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*E149*(E74-(Degraus!D67*'Ligações Agregadas'!E74*12)-(Degraus!D68*'Ligações Agregadas'!E74*12)-(Degraus!D69*'Ligações Agregadas'!E74*12)-(Degraus!D70*'Ligações Agregadas'!E74*12)-(Degraus!D71*'Ligações Agregadas'!E74*12)-(Degraus!D72*'Ligações Agregadas'!E74*12)-(Degraus!D73*'Ligações Agregadas'!E74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!D67*'Ligações Agregadas'!E74*12*E142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!D68*'Ligações Agregadas'!E74*12*E143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!D69*'Ligações Agregadas'!E74*12*E144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!D70*'Ligações Agregadas'!E74*12*E145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!D71*'Ligações Agregadas'!E74*12*E146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!D72*'Ligações Agregadas'!E74*12*E147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!D73*'Ligações Agregadas'!E74*12*E148","v":1098568.7375070788},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*F149*(F74-(Degraus!E67*'Ligações Agregadas'!F74*12)-(Degraus!E68*'Ligações Agregadas'!F74*12)-(Degraus!E69*'Ligações Agregadas'!F74*12)-(Degraus!E70*'Ligações Agregadas'!F74*12)-(Degraus!E71*'Ligações Agregadas'!F74*12)-(Degraus!E72*'Ligações Agregadas'!F74*12)-(Degraus!E73*'Ligações Agregadas'!F74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!E67*'Ligações Agregadas'!F74*12*F142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!E68*'Ligações Agregadas'!F74*12*F143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!E69*'Ligações Agregadas'!F74*12*F144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!E70*'Ligações Agregadas'!F74*12*F145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!E71*'Ligações Agregadas'!F74*12*F146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!E72*'Ligações Agregadas'!F74*12*F147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!E73*'Ligações Agregadas'!F74*12*F148","v":1124396.7570616303},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*G149*(G74-(Degraus!F67*'Ligações Agregadas'!G74*12)-(Degraus!F68*'Ligações Agregadas'!G74*12)-(Degraus!F69*'Ligações Agregadas'!G74*12)-(Degraus!F70*'Ligações Agregadas'!G74*12)-(Degraus!F71*'Ligações Agregadas'!G74*12)-(Degraus!F72*'Ligações Agregadas'!G74*12)-(Degraus!F73*'Ligações Agregadas'!G74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!F67*'Ligações Agregadas'!G74*12*G142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!F68*'Ligações Agregadas'!G74*12*G143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!F69*'Ligações Agregadas'!G74*12*G144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!F70*'Ligações Agregadas'!G74*12*G145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!F71*'Ligações Agregadas'!G74*12*G146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!F72*'Ligações Agregadas'!G74*12*G147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!F73*'Ligações Agregadas'!G74*12*G148","v":1149264.4405581548},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*H149*(H74-(Degraus!G67*'Ligações Agregadas'!H74*12)-(Degraus!G68*'Ligações Agregadas'!H74*12)-(Degraus!G69*'Ligações Agregadas'!H74*12)-(Degraus!G70*'Ligações Agregadas'!H74*12)-(Degraus!G71*'Ligações Agregadas'!H74*12)-(Degraus!G72*'Ligações Agregadas'!H74*12)-(Degraus!G73*'Ligações Agregadas'!H74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!G67*'Ligações Agregadas'!H74*12*H142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!G68*'Ligações Agregadas'!H74*12*H143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!G69*'Ligações Agregadas'!H74*12*H144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!G70*'Ligações Agregadas'!H74*12*H145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!G71*'Ligações Agregadas'!H74*12*H146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!G72*'Ligações Agregadas'!H74*12*H147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!G73*'Ligações Agregadas'!H74*12*H148","v":1178246.8008997533},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*I149*(I74-(Degraus!H67*'Ligações Agregadas'!I74*12)-(Degraus!H68*'Ligações Agregadas'!I74*12)-(Degraus!H69*'Ligações Agregadas'!I74*12)-(Degraus!H70*'Ligações Agregadas'!I74*12)-(Degraus!H71*'Ligações Agregadas'!I74*12)-(Degraus!H72*'Ligações Agregadas'!I74*12)-(Degraus!H73*'Ligações Agregadas'!I74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!H67*'Ligações Agregadas'!I74*12*I142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!H68*'Ligações Agregadas'!I74*12*I143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!H69*'Ligações Agregadas'!I74*12*I144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!H70*'Ligações Agregadas'!I74*12*I145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!H71*'Ligações Agregadas'!I74*12*I146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!H72*'Ligações Agregadas'!I74*12*I147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!H73*'Ligações Agregadas'!I74*12*I148","v":1230025.5380213456},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*J149*(J74-(Degraus!I67*'Ligações Agregadas'!J74*12)-(Degraus!I68*'Ligações Agregadas'!J74*12)-(Degraus!I69*'Ligações Agregadas'!J74*12)-(Degraus!I70*'Ligações Agregadas'!J74*12)-(Degraus!I71*'Ligações Agregadas'!J74*12)-(Degraus!I72*'Ligações Agregadas'!J74*12)-(Degraus!I73*'Ligações Agregadas'!J74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!I67*'Ligações Agregadas'!J74*12*J142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!I68*'Ligações Agregadas'!J74*12*J143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!I69*'Ligações Agregadas'!J74*12*J144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!I70*'Ligações Agregadas'!J74*12*J145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!I71*'Ligações Agregadas'!J74*12*J146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!I72*'Ligações Agregadas'!J74*12*J147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!I73*'Ligações Agregadas'!J74*12*J148","v":1258942.8718296182},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*K149*(K74-(Degraus!J67*'Ligações Agregadas'!K74*12)-(Degraus!J68*'Ligações Agregadas'!K74*12)-(Degraus!J69*'Ligações Agregadas'!K74*12)-(Degraus!J70*'Ligações Agregadas'!K74*12)-(Degraus!J71*'Ligações Agregadas'!K74*12)-(Degraus!J72*'Ligações Agregadas'!K74*12)-(Degraus!J73*'Ligações Agregadas'!K74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!J67*'Ligações Agregadas'!K74*12*K142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!J68*'Ligações Agregadas'!K74*12*K143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!J69*'Ligações Agregadas'!K74*12*K144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!J70*'Ligações Agregadas'!K74*12*K145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!J71*'Ligações Agregadas'!K74*12*K146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!J72*'Ligações Agregadas'!K74*12*K147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!J73*'Ligações Agregadas'!K74*12*K148","v":1286784.4190915311},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*L149*(L74-(Degraus!K67*'Ligações Agregadas'!L74*12)-(Degraus!K68*'Ligações Agregadas'!L74*12)-(Degraus!K69*'Ligações Agregadas'!L74*12)-(Degraus!K70*'Ligações Agregadas'!L74*12)-(Degraus!K71*'Ligações Agregadas'!L74*12)-(Degraus!K72*'Ligações Agregadas'!L74*12)-(Degraus!K73*'Ligações Agregadas'!L74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!K67*'Ligações Agregadas'!L74*12*L142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!K68*'Ligações Agregadas'!L74*12*L143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!K69*'Ligações Agregadas'!L74*12*L144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!K70*'Ligações Agregadas'!L74*12*L145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!K71*'Ligações Agregadas'!L74*12*L146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!K72*'Ligações Agregadas'!L74*12*L147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!K73*'Ligações Agregadas'!L74*12*L148","v":522953.57102442184},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*M149*(M74-(Degraus!L67*'Ligações Agregadas'!M74*12)-(Degraus!L68*'Ligações Agregadas'!M74*12)-(Degraus!L69*'Ligações Agregadas'!M74*12)-(Degraus!L70*'Ligações Agregadas'!M74*12)-(Degraus!L71*'Ligações Agregadas'!M74*12)-(Degraus!L72*'Ligações Agregadas'!M74*12)-(Degraus!L73*'Ligações Agregadas'!M74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!L67*'Ligações Agregadas'!M74*12*M142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!L68*'Ligações Agregadas'!M74*12*M143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!L69*'Ligações Agregadas'!M74*12*M144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!L70*'Ligações Agregadas'!M74*12*M145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!L71*'Ligações Agregadas'!M74*12*M146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!L72*'Ligações Agregadas'!M74*12*M147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!L73*'Ligações Agregadas'!M74*12*M148","v":545937.48837911803},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*N149*(N74-(Degraus!M67*'Ligações Agregadas'!N74*12)-(Degraus!M68*'Ligações Agregadas'!N74*12)-(Degraus!M69*'Ligações Agregadas'!N74*12)-(Degraus!M70*'Ligações Agregadas'!N74*12)-(Degraus!M71*'Ligações Agregadas'!N74*12)-(Degraus!M72*'Ligações Agregadas'!N74*12)-(Degraus!M73*'Ligações Agregadas'!N74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!M67*'Ligações Agregadas'!N74*12*N142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!M68*'Ligações Agregadas'!N74*12*N143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!M69*'Ligações Agregadas'!N74*12*N144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!M70*'Ligações Agregadas'!N74*12*N145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!M71*'Ligações Agregadas'!N74*12*N146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!M72*'Ligações Agregadas'!N74*12*N147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!M73*'Ligações Agregadas'!N74*12*N148","v":558774.01423457777},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*O149*(O74-(Degraus!N67*'Ligações Agregadas'!O74*12)-(Degraus!N68*'Ligações Agregadas'!O74*12)-(Degraus!N69*'Ligações Agregadas'!O74*12)-(Degraus!N70*'Ligações Agregadas'!O74*12)-(Degraus!N71*'Ligações Agregadas'!O74*12)-(Degraus!N72*'Ligações Agregadas'!O74*12)-(Degraus!N73*'Ligações Agregadas'!O74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!N67*'Ligações Agregadas'!O74*12*O142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!N68*'Ligações Agregadas'!O74*12*O143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!N69*'Ligações Agregadas'!O74*12*O144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!N70*'Ligações Agregadas'!O74*12*O145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!N71*'Ligações Agregadas'!O74*12*O146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!N72*'Ligações Agregadas'!O74*12*O147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!N73*'Ligações Agregadas'!O74*12*O148","v":571133.78718325379},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*P149*(P74-(Degraus!O67*'Ligações Agregadas'!P74*12)-(Degraus!O68*'Ligações Agregadas'!P74*12)-(Degraus!O69*'Ligações Agregadas'!P74*12)-(Degraus!O70*'Ligações Agregadas'!P74*12)-(Degraus!O71*'Ligações Agregadas'!P74*12)-(Degraus!O72*'Ligações Agregadas'!P74*12)-(Degraus!O73*'Ligações Agregadas'!P74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!O67*'Ligações Agregadas'!P74*12*P142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!O68*'Ligações Agregadas'!P74*12*P143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!O69*'Ligações Agregadas'!P74*12*P144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!O70*'Ligações Agregadas'!P74*12*P145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!O71*'Ligações Agregadas'!P74*12*P146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!O72*'Ligações Agregadas'!P74*12*P147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!O73*'Ligações Agregadas'!P74*12*P148","v":1310640.123830006},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Q149*(Q74-(Degraus!P67*'Ligações Agregadas'!Q74*12)-(Degraus!P68*'Ligações Agregadas'!Q74*12)-(Degraus!P69*'Ligações Agregadas'!Q74*12)-(Degraus!P70*'Ligações Agregadas'!Q74*12)-(Degraus!P71*'Ligações Agregadas'!Q74*12)-(Degraus!P72*'Ligações Agregadas'!Q74*12)-(Degraus!P73*'Ligações Agregadas'!Q74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!P67*'Ligações Agregadas'!Q74*12*Q142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!P68*'Ligações Agregadas'!Q74*12*Q143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!P69*'Ligações Agregadas'!Q74*12*Q144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!P70*'Ligações Agregadas'!Q74*12*Q145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!P71*'Ligações Agregadas'!Q74*12*Q146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!P72*'Ligações Agregadas'!Q74*12*Q147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!P73*'Ligações Agregadas'!Q74*12*Q148","v":1368254.7352070287},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*R149*(R74-(Degraus!Q67*'Ligações Agregadas'!R74*12)-(Degraus!Q68*'Ligações Agregadas'!R74*12)-(Degraus!Q69*'Ligações Agregadas'!R74*12)-(Degraus!Q70*'Ligações Agregadas'!R74*12)-(Degraus!Q71*'Ligações Agregadas'!R74*12)-(Degraus!Q72*'Ligações Agregadas'!R74*12)-(Degraus!Q73*'Ligações Agregadas'!R74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Q67*'Ligações Agregadas'!R74*12*R142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Q68*'Ligações Agregadas'!R74*12*R143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Q69*'Ligações Agregadas'!R74*12*R144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Q70*'Ligações Agregadas'!R74*12*R145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Q71*'Ligações Agregadas'!R74*12*R146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Q72*'Ligações Agregadas'!R74*12*R147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Q73*'Ligações Agregadas'!R74*12*R148","v":1400434.8966335596},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*S149*(S74-(Degraus!R67*'Ligações Agregadas'!S74*12)-(Degraus!R68*'Ligações Agregadas'!S74*12)-(Degraus!R69*'Ligações Agregadas'!S74*12)-(Degraus!R70*'Ligações Agregadas'!S74*12)-(Degraus!R71*'Ligações Agregadas'!S74*12)-(Degraus!R72*'Ligações Agregadas'!S74*12)-(Degraus!R73*'Ligações Agregadas'!S74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!R67*'Ligações Agregadas'!S74*12*S142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!R68*'Ligações Agregadas'!S74*12*S143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!R69*'Ligações Agregadas'!S74*12*S144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!R70*'Ligações Agregadas'!S74*12*S145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!R71*'Ligações Agregadas'!S74*12*S146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!R72*'Ligações Agregadas'!S74*12*S147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!R73*'Ligações Agregadas'!S74*12*S148","v":1431423.7127185566},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*T149*(T74-(Degraus!S67*'Ligações Agregadas'!T74*12)-(Degraus!S68*'Ligações Agregadas'!T74*12)-(Degraus!S69*'Ligações Agregadas'!T74*12)-(Degraus!S70*'Ligações Agregadas'!T74*12)-(Degraus!S71*'Ligações Agregadas'!T74*12)-(Degraus!S72*'Ligações Agregadas'!T74*12)-(Degraus!S73*'Ligações Agregadas'!T74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!S67*'Ligações Agregadas'!T74*12*T142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!S68*'Ligações Agregadas'!T74*12*T143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!S69*'Ligações Agregadas'!T74*12*T144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!S70*'Ligações Agregadas'!T74*12*T145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!S71*'Ligações Agregadas'!T74*12*T146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!S72*'Ligações Agregadas'!T74*12*T147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!S73*'Ligações Agregadas'!T74*12*T148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*U149*(U74-(Degraus!T67*'Ligações Agregadas'!U74*12)-(Degraus!T68*'Ligações Agregadas'!U74*12)-(Degraus!T69*'Ligações Agregadas'!U74*12)-(Degraus!T70*'Ligações Agregadas'!U74*12)-(Degraus!T71*'Ligações Agregadas'!U74*12)-(Degraus!T72*'Ligações Agregadas'!U74*12)-(Degraus!T73*'Ligações Agregadas'!U74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!T67*'Ligações Agregadas'!U74*12*U142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!T68*'Ligações Agregadas'!U74*12*U143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!T69*'Ligações Agregadas'!U74*12*U144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!T70*'Ligações Agregadas'!U74*12*U145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!T71*'Ligações Agregadas'!U74*12*U146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!T72*'Ligações Agregadas'!U74*12*U147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!T73*'Ligações Agregadas'!U74*12*U148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*V149*(V74-(Degraus!U67*'Ligações Agregadas'!V74*12)-(Degraus!U68*'Ligações Agregadas'!V74*12)-(Degraus!U69*'Ligações Agregadas'!V74*12)-(Degraus!U70*'Ligações Agregadas'!V74*12)-(Degraus!U71*'Ligações Agregadas'!V74*12)-(Degraus!U72*'Ligações Agregadas'!V74*12)-(Degraus!U73*'Ligações Agregadas'!V74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!U67*'Ligações Agregadas'!V74*12*V142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!U68*'Ligações Agregadas'!V74*12*V143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!U69*'Ligações Agregadas'!V74*12*V144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!U70*'Ligações Agregadas'!V74*12*V145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!U71*'Ligações Agregadas'!V74*12*V146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!U72*'Ligações Agregadas'!V74*12*V147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!U73*'Ligações Agregadas'!V74*12*V148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*W149*(W74-(Degraus!V67*'Ligações Agregadas'!W74*12)-(Degraus!V68*'Ligações Agregadas'!W74*12)-(Degraus!V69*'Ligações Agregadas'!W74*12)-(Degraus!V70*'Ligações Agregadas'!W74*12)-(Degraus!V71*'Ligações Agregadas'!W74*12)-(Degraus!V72*'Ligações Agregadas'!W74*12)-(Degraus!V73*'Ligações Agregadas'!W74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!V67*'Ligações Agregadas'!W74*12*W142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!V68*'Ligações Agregadas'!W74*12*W143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!V69*'Ligações Agregadas'!W74*12*W144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!V70*'Ligações Agregadas'!W74*12*W145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!V71*'Ligações Agregadas'!W74*12*W146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!V72*'Ligações Agregadas'!W74*12*W147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!V73*'Ligações Agregadas'!W74*12*W148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*X149*(X74-(Degraus!W67*'Ligações Agregadas'!X74*12)-(Degraus!W68*'Ligações Agregadas'!X74*12)-(Degraus!W69*'Ligações Agregadas'!X74*12)-(Degraus!W70*'Ligações Agregadas'!X74*12)-(Degraus!W71*'Ligações Agregadas'!X74*12)-(Degraus!W72*'Ligações Agregadas'!X74*12)-(Degraus!W73*'Ligações Agregadas'!X74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!W67*'Ligações Agregadas'!X74*12*X142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!W68*'Ligações Agregadas'!X74*12*X143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!W69*'Ligações Agregadas'!X74*12*X144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!W70*'Ligações Agregadas'!X74*12*X145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!W71*'Ligações Agregadas'!X74*12*X146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!W72*'Ligações Agregadas'!X74*12*X147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!W73*'Ligações Agregadas'!X74*12*X148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Y149*(Y74-(Degraus!X67*'Ligações Agregadas'!Y74*12)-(Degraus!X68*'Ligações Agregadas'!Y74*12)-(Degraus!X69*'Ligações Agregadas'!Y74*12)-(Degraus!X70*'Ligações Agregadas'!Y74*12)-(Degraus!X71*'Ligações Agregadas'!Y74*12)-(Degraus!X72*'Ligações Agregadas'!Y74*12)-(Degraus!X73*'Ligações Agregadas'!Y74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!X67*'Ligações Agregadas'!Y74*12*Y142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!X68*'Ligações Agregadas'!Y74*12*Y143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!X69*'Ligações Agregadas'!Y74*12*Y144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!X70*'Ligações Agregadas'!Y74*12*Y145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!X71*'Ligações Agregadas'!Y74*12*Y146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!X72*'Ligações Agregadas'!Y74*12*Y147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!X73*'Ligações Agregadas'!Y74*12*Y148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*Z149*(Z74-(Degraus!Y67*'Ligações Agregadas'!Z74*12)-(Degraus!Y68*'Ligações Agregadas'!Z74*12)-(Degraus!Y69*'Ligações Agregadas'!Z74*12)-(Degraus!Y70*'Ligações Agregadas'!Z74*12)-(Degraus!Y71*'Ligações Agregadas'!Z74*12)-(Degraus!Y72*'Ligações Agregadas'!Z74*12)-(Degraus!Y73*'Ligações Agregadas'!Z74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Y67*'Ligações Agregadas'!Z74*12*Z142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Y68*'Ligações Agregadas'!Z74*12*Z143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Y69*'Ligações Agregadas'!Z74*12*Z144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Y70*'Ligações Agregadas'!Z74*12*Z145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Y71*'Ligações Agregadas'!Z74*12*Z146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Y72*'Ligações Agregadas'!Z74*12*Z147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Y73*'Ligações Agregadas'!Z74*12*Z148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AA149*(AA74-(Degraus!Z67*'Ligações Agregadas'!AA74*12)-(Degraus!Z68*'Ligações Agregadas'!AA74*12)-(Degraus!Z69*'Ligações Agregadas'!AA74*12)-(Degraus!Z70*'Ligações Agregadas'!AA74*12)-(Degraus!Z71*'Ligações Agregadas'!AA74*12)-(Degraus!Z72*'Ligações Agregadas'!AA74*12)-(Degraus!Z73*'Ligações Agregadas'!AA74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!Z67*'Ligações Agregadas'!AA74*12*AA142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!Z68*'Ligações Agregadas'!AA74*12*AA143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!Z69*'Ligações Agregadas'!AA74*12*AA144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!Z70*'Ligações Agregadas'!AA74*12*AA145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!Z71*'Ligações Agregadas'!AA74*12*AA146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!Z72*'Ligações Agregadas'!AA74*12*AA147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!Z73*'Ligações Agregadas'!AA74*12*AA148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AB149*(AB74-(Degraus!AA67*'Ligações Agregadas'!AB74*12)-(Degraus!AA68*'Ligações Agregadas'!AB74*12)-(Degraus!AA69*'Ligações Agregadas'!AB74*12)-(Degraus!AA70*'Ligações Agregadas'!AB74*12)-(Degraus!AA71*'Ligações Agregadas'!AB74*12)-(Degraus!AA72*'Ligações Agregadas'!AB74*12)-(Degraus!AA73*'Ligações Agregadas'!AB74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AA67*'Ligações Agregadas'!AB74*12*AB142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AA68*'Ligações Agregadas'!AB74*12*AB143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AA69*'Ligações Agregadas'!AB74*12*AB144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AA70*'Ligações Agregadas'!AB74*12*AB145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AA71*'Ligações Agregadas'!AB74*12*AB146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AA72*'Ligações Agregadas'!AB74*12*AB147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AA73*'Ligações Agregadas'!AB74*12*AB148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AC149*(AC74-(Degraus!AB67*'Ligações Agregadas'!AC74*12)-(Degraus!AB68*'Ligações Agregadas'!AC74*12)-(Degraus!AB69*'Ligações Agregadas'!AC74*12)-(Degraus!AB70*'Ligações Agregadas'!AC74*12)-(Degraus!AB71*'Ligações Agregadas'!AC74*12)-(Degraus!AB72*'Ligações Agregadas'!AC74*12)-(Degraus!AB73*'Ligações Agregadas'!AC74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AB67*'Ligações Agregadas'!AC74*12*AC142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AB68*'Ligações Agregadas'!AC74*12*AC143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AB69*'Ligações Agregadas'!AC74*12*AC144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AB70*'Ligações Agregadas'!AC74*12*AC145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AB71*'Ligações Agregadas'!AC74*12*AC146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AB72*'Ligações Agregadas'!AC74*12*AC147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AB73*'Ligações Agregadas'!AC74*12*AC148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AD149*(AD74-(Degraus!AC67*'Ligações Agregadas'!AD74*12)-(Degraus!AC68*'Ligações Agregadas'!AD74*12)-(Degraus!AC69*'Ligações Agregadas'!AD74*12)-(Degraus!AC70*'Ligações Agregadas'!AD74*12)-(Degraus!AC71*'Ligações Agregadas'!AD74*12)-(Degraus!AC72*'Ligações Agregadas'!AD74*12)-(Degraus!AC73*'Ligações Agregadas'!AD74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AC67*'Ligações Agregadas'!AD74*12*AD142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AC68*'Ligações Agregadas'!AD74*12*AD143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AC69*'Ligações Agregadas'!AD74*12*AD144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AC70*'Ligações Agregadas'!AD74*12*AD145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AC71*'Ligações Agregadas'!AD74*12*AD146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AC72*'Ligações Agregadas'!AD74*12*AD147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AC73*'Ligações Agregadas'!AD74*12*AD148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AE149*(AE74-(Degraus!AD67*'Ligações Agregadas'!AE74*12)-(Degraus!AD68*'Ligações Agregadas'!AE74*12)-(Degraus!AD69*'Ligações Agregadas'!AE74*12)-(Degraus!AD70*'Ligações Agregadas'!AE74*12)-(Degraus!AD71*'Ligações Agregadas'!AE74*12)-(Degraus!AD72*'Ligações Agregadas'!AE74*12)-(Degraus!AD73*'Ligações Agregadas'!AE74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AD67*'Ligações Agregadas'!AE74*12*AE142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AD68*'Ligações Agregadas'!AE74*12*AE143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AD69*'Ligações Agregadas'!AE74*12*AE144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AD70*'Ligações Agregadas'!AE74*12*AE145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AD71*'Ligações Agregadas'!AE74*12*AE146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AD72*'Ligações Agregadas'!AE74*12*AE147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AD73*'Ligações Agregadas'!AE74*12*AE148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AF149*(AF74-(Degraus!AE67*'Ligações Agregadas'!AF74*12)-(Degraus!AE68*'Ligações Agregadas'!AF74*12)-(Degraus!AE69*'Ligações Agregadas'!AF74*12)-(Degraus!AE70*'Ligações Agregadas'!AF74*12)-(Degraus!AE71*'Ligações Agregadas'!AF74*12)-(Degraus!AE72*'Ligações Agregadas'!AF74*12)-(Degraus!AE73*'Ligações Agregadas'!AF74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AE67*'Ligações Agregadas'!AF74*12*AF142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AE68*'Ligações Agregadas'!AF74*12*AF143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AE69*'Ligações Agregadas'!AF74*12*AF144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AE70*'Ligações Agregadas'!AF74*12*AF145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AE71*'Ligações Agregadas'!AF74*12*AF146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AE72*'Ligações Agregadas'!AF74*12*AF147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AE73*'Ligações Agregadas'!AF74*12*AF148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AG149*(AG74-(Degraus!AF67*'Ligações Agregadas'!AG74*12)-(Degraus!AF68*'Ligações Agregadas'!AG74*12)-(Degraus!AF69*'Ligações Agregadas'!AG74*12)-(Degraus!AF70*'Ligações Agregadas'!AG74*12)-(Degraus!AF71*'Ligações Agregadas'!AG74*12)-(Degraus!AF72*'Ligações Agregadas'!AG74*12)-(Degraus!AF73*'Ligações Agregadas'!AG74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AF67*'Ligações Agregadas'!AG74*12*AG142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AF68*'Ligações Agregadas'!AG74*12*AG143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AF69*'Ligações Agregadas'!AG74*12*AG144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AF70*'Ligações Agregadas'!AG74*12*AG145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AF71*'Ligações Agregadas'!AG74*12*AG146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AF72*'Ligações Agregadas'!AG74*12*AG147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AF73*'Ligações Agregadas'!AG74*12*AG148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AH149*(AH74-(Degraus!AG67*'Ligações Agregadas'!AH74*12)-(Degraus!AG68*'Ligações Agregadas'!AH74*12)-(Degraus!AG69*'Ligações Agregadas'!AH74*12)-(Degraus!AG70*'Ligações Agregadas'!AH74*12)-(Degraus!AG71*'Ligações Agregadas'!AH74*12)-(Degraus!AG72*'Ligações Agregadas'!AH74*12)-(Degraus!AG73*'Ligações Agregadas'!AH74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AG67*'Ligações Agregadas'!AH74*12*AH142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AG68*'Ligações Agregadas'!AH74*12*AH143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AG69*'Ligações Agregadas'!AH74*12*AH144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AG70*'Ligações Agregadas'!AH74*12*AH145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AG71*'Ligações Agregadas'!AH74*12*AH146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AG72*'Ligações Agregadas'!AH74*12*AH147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AG73*'Ligações Agregadas'!AH74*12*AH148","v":0},{"$f":"VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,37,0)*AI149*(AI74-(Degraus!AH67*'Ligações Agregadas'!AI74*12)-(Degraus!AH68*'Ligações Agregadas'!AI74*12)-(Degraus!AH69*'Ligações Agregadas'!AI74*12)-(Degraus!AH70*'Ligações Agregadas'!AI74*12)-(Degraus!AH71*'Ligações Agregadas'!AI74*12)-(Degraus!AH72*'Ligações Agregadas'!AI74*12)-(Degraus!AH73*'Ligações Agregadas'!AI74*12))+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,3,0)*Degraus!AH67*'Ligações Agregadas'!AI74*12*AI142+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,7,0)*Degraus!AH68*'Ligações Agregadas'!AI74*12*AI143+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,12,0)*Degraus!AH69*'Ligações Agregadas'!AI74*12*AI144+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,17,0)*Degraus!AH70*'Ligações Agregadas'!AI74*12*AI145+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,22,0)*Degraus!AH71*'Ligações Agregadas'!AI74*12*AI146+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,27,0)*Degraus!AH72*'Ligações Agregadas'!AI74*12*AI147+VLOOKUP('Volumes Agregados L'!$B224,'Inputs - Simulador'!$C$5:$AQ$13,32,0)*Degraus!AH73*'Ligações Agregadas'!AI74*12*AI148","v":0},null,17088104.131543193]
[]
[]
[null,"Soma",null,{"$f":"SUM(D153:D224)","v":1312534680.2395787},{"$f":"SUM(E153:E224)","v":1367671274.7458372},1397946589.2826869,1426261933.3348536,774162113.81196272,806893662.75044274,824911286.90404141,841835982.74020088,471569998.28722912,491785461.96440041,502972062.20272815,513576009.23362935,382646040.97861421,399067751.01141024,408158818.16604066,416782575.35912055,15238833.170059348,15882832.281485114,16237269.225552773,16570103.345053447,9286286.6831586622,9679253.7704606168,9895641.5727808755,10099022.157929659,20504538.116761416,21373931.674972024,21853024.320097614,22303906.829325434,13966795.213542132,14559772.711829493,14886707.444477042,15194661.590971414,null,12586308821.121237]
[]
[]
[null,2021,null,{"$f":"SUM(D$227,H$227,L$227,P$227,T$227,X$227,AB$227,AF$227)","v":2999909286.500906}]
[null,2022,null,{"$f":"SUM(E$227,I$227,M$227,Q$227,U$227,Y$227,AC$227,AG$227)","v":3126913940.9108377}]
[null,2023,null,{"$f":"SUM(F$227,J$227,N$227,R$227,V$227,Z$227,AD$227,AH$227)","v":3196861399.1184053}]
[null,2024,null,{"$f":"SUM(G$227,K$227,O$227,S$227,W$227,AA$227,AE$227,AI$227)","v":3262624194.5910845}]

{"sheet":"Economias Agregadas","index":22,"n_rows":233,"n_cols":37,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
[null,null,null,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024]
[null,"Categoria","Faixa","Média Economias Normal Água","Média Economias Normal Água","Média Economias Normal Água","Média Economias Normal Água","Média Economias Normal Esgoto","Média Economias Normal Esgoto","Média Economias Normal Esgoto","Média Economias Normal Esgoto","Média Economias Curitiba Água","Média Economias Curitiba Água","Média Economias Curitiba Água","Média Economias Curitiba Água","Média Economias Curitiba Esgoto","Média Economias Curitiba Esgoto","Média Economias Curitiba Esgoto","Média Economias Curitiba Esgoto","Média Economias Litoral A Água","Média Economias Litoral A Água","Média Economias Litoral A Água","Média Economias Litoral A Água","Média Economias Litoral A Esgoto","Média Economias Litoral A Esgoto","Média Economias Litoral A Esgoto","Média Economias Litoral A Esgoto","Média Economias Litoral B Água","Média Economias Litoral B Água","Média Economias Litoral B Água","Média Economias Litoral B Água","Média Economias Litoral B Esgoto","Média Economias Litoral B Esgoto","Média Economias Litoral B Esgoto","Média Economias Litoral B Esgoto"]
[null,"COMERCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":124568.17123570575},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":127805.21508414185},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":131281.51016237217},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":134757.80524060252},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":98324.66942811184},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":100879.74640455341},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":103623.67016140789},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B3,'Tarifa Normal - Economias'!$L:$L,$C3)","v":106367.59391826238},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":47733.172312691444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":48973.572410632732},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":50305.650985222637},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":51637.729559812557},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":46437.846766795919},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":47644.586375476843},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":48940.516600329931},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,$C3)","v":50236.44682518304},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1281.6953238621807},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1315.0016164931201},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1350.7695907832956},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1386.5375650734718},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1032.135533313769},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1058.9567344739253},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1087.7603015403158},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B3,'Tarifa Litoral A - Economias'!$L:$L,$C3)","v":1116.5638686067066},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":492.30436385134863},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":505.09744571772558},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":518.83606947747785},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":532.57469323723024},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":414.64760991778439},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":425.42269380669637},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":436.99416853622188},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B3,'Tarifa Litoral B - Economias'!$L:$L,$C3)","v":448.56564326574727}]
[null,"COMERCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":67442.47636654567},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":69195.04486843475},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":71077.146422394842},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":72959.247976354935},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":48322.951206104728},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":49578.677371049511},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":50927.214768499856},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B4,'Tarifa Normal - Economias'!$L:$L,$C4)","v":52275.752165950202},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":18522.393086358672},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":19003.718275640465},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":19520.618405781413},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":20037.518535922365},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":17455.016141201562},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":17908.604341652186},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":18395.717430815828},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,$C4)","v":18882.830519979474},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":699.80761963341899},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":717.99290667545699},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":737.52227569249555},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":757.05164470953412},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":548.88806250335176},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":563.15153533578587},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":578.46922725701756},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B4,'Tarifa Litoral A - Economias'!$L:$L,$C4)","v":593.78691917824949},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":327.39585290004987},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":335.90360187894652},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":345.04016205141568},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":354.17672222388484},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":277.26868725471218},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":284.4738255299103},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":292.21149851081265},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B4,'Tarifa Litoral B - Economias'!$L:$L,$C4)","v":299.94917149171511}]
[null,"COMERCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":44921.567109091004},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":46088.904487733605},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":47342.520247671542},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":48596.13600760945},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":31242.140222606315},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":32054.002328442359},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":32925.869493319697},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B5,'Tarifa Normal - Economias'!$L:$L,$C5)","v":33797.73665819702},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":12374.865028285429},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":12696.439795881894},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":13041.782285579313},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":13387.124775276734},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":11480.1084829794},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":11778.431996727475},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":12098.80472293069},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,$C5)","v":12419.1774491339},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":546.55656607710011},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":560.7594523560881},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":576.0120797470222},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":591.26470713795629},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":415.45472857017302},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":426.25078634384846},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":437.8447851465059},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B5,'Tarifa Litoral A - Economias'!$L:$L,$C5)","v":449.43878394916351},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":318.42856029802169},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":326.70328410631032},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":335.58959612286407},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":344.47590813941798},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":269.4671426909477},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":276.4695490677168},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":283.98950615297287},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B5,'Tarifa Litoral B - Economias'!$L:$L,$C5)","v":291.50946323822899}]
[null,"COMERCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":11791.990950866189},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":12098.41908085847},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":12427.495438794778},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":12756.571796731092},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":8108.4958003815464},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":8319.2041714712195},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":8545.4860841227382},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B6,'Tarifa Normal - Economias'!$L:$L,$C6)","v":8771.7679967742642},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":3879.6995322374578},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":3980.517882382826},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":4088.7877578665862},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":4197.0576333503468},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":3581.2680045988054},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":3674.3312762908336},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":3774.2728923129057},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,$C6)","v":3874.2145083349778},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":170.2889120558512},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":174.71406070946858},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":179.4662739031329},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":184.21848709679725},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":130.56379987009967},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":133.95664686307862},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":137.60026055974805},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B6,'Tarifa Litoral A - Economias'!$L:$L,$C6)","v":141.24387425641743},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":120.07204794115772},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":123.19225497559827},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":126.54307778330472},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":129.89390059101117},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":96.66741424986408},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":99.179425589017882},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":101.87710070978528},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B6,'Tarifa Litoral B - Economias'!$L:$L,$C6)","v":104.57477583055267}]
[null,"COMERCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":7628.4765793930565},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":7826.7111118527},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":8039.5972393784941},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":8252.483366904291},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":5317.6947176982194},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":5455.8809879390728},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":5604.2806617183969},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B7,'Tarifa Normal - Economias'!$L:$L,$C7)","v":5752.6803354977228},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2777.8881800451163},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2850.0747246147048},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2927.5966061063468},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":3005.1184875979911},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2545.7249513622837},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2611.8784736615285},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2682.921429748631},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,$C7)","v":2753.9643858357335},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":122.22421649927601},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":125.40035005108251},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":128.81123292784105},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":132.22211580459958},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":98.550560478873308},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":101.11150748799683},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":103.86173513404057},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B7,'Tarifa Litoral A - Economias'!$L:$L,$C7)","v":106.61196278008434},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":92.901151357012225},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":95.315292124510663},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":97.907863019793623},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":100.5004339150766},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":81.602362678456714},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":83.722891730989105},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":86.000149949818748},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B7,'Tarifa Litoral B - Economias'!$L:$L,$C7)","v":88.27740816864835}]
[null,"COMERCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":4342.2325309033722},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":4455.0703205506425},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":4576.2479972072979},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":4697.4256738639515},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":3180.5196581393311},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":3263.1690339154998},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":3351.9270587313567},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B8,'Tarifa Normal - Economias'!$L:$L,$C8)","v":3440.6850835472123},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1805.6542189098216},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1852.5761719556358},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1902.9661456697468},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1953.356119383857},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1682.8022979768434},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1726.5318058660835},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1773.4933795013144},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,$C8)","v":1820.4549531365446},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":79.539897310974212},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":81.606830884306817},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":83.82653236023107},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":86.046233836155423},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":64.295497600866398},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":65.966288324744085},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":67.760567871798969},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B8,'Tarifa Litoral A - Economias'!$L:$L,$C8)","v":69.554847418853953},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":72.635070076428477},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":74.522573958352936},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":76.549584021267236},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":78.576594084181551},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":65.909600624907341},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":67.622335628875831},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":69.461659574853613},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B8,'Tarifa Litoral B - Economias'!$L:$L,$C8)","v":71.30098352083138}]
[null,"COMERCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1882.6832700641532},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1931.6069095256507},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1984.146515114041},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":2036.6861207024281},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1654.1069587808222},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1697.0907860495413},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1743.2515655057684},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B9,'Tarifa Normal - Economias'!$L:$L,$C9)","v":1789.4123449619922},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1227.5328070449245},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1259.4316258393251},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1293.6880993282257},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1327.9445728171288},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1221.3453745307809},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1253.0834059413846},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1287.1672081854367},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,$C9)","v":1321.2510104294893},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":38.918055730510353},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":39.929385122648533},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":41.015462282232441},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":42.101539441816662},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":32.371931149111163},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":33.213152141189106},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":34.116548119552888},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B9,'Tarifa Litoral A - Economias'!$L:$L,$C9)","v":35.019944097916643},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":46.091883974425144},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":47.289633351349899},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":48.575908872754958},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":49.862184394159819},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":40.442489635147339},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":41.493433154589113},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":42.622052337767464},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B9,'Tarifa Litoral B - Economias'!$L:$L,$C9)","v":43.750671520945623}]
[null,"COMERCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":127.06654887739458},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":130.36851587510506},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":133.91453259902653},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":137.4605493229497},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":290.18161761979815},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":297.722312894732},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":305.82034402995583},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B10,'Tarifa Normal - Economias'!$L:$L,$C10)","v":313.91837516518927},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":160.96291830270181},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":165.14572053339208},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":169.63767538126444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":174.12963022914354},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":213.24223940046184},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":218.78357851164796},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":224.73448025439876},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,$C10)","v":230.68538199716133},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":3.497244639377671},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":3.5881244695467505},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":3.685721264993254},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":3.7833180604397514},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":2.8695340630791146},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":2.944102128858872},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":3.0241815507636947},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B10,'Tarifa Litoral A - Economias'!$L:$L,$C10)","v":3.1042609726685142},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":6.0080860433588947},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":6.164212907666232},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":6.3318791721295051},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":6.4995454365927854},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":5.7390672652980488},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":5.8882033744871469},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":6.0483621942729604},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B10,'Tarifa Litoral B - Economias'!$L:$L,$C10)","v":6.208521014058781}]
[null,"INATIVO + SANEPAR",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":2185.5087715171921},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":2242.3016717770533},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":2303.2921584357896},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":2364.2826450945258},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":192.88648315827507},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":197.89885507928946},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":203.28169345131229},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B11,'Tarifa Normal - Economias'!$L:$L,$C11)","v":208.66453182333518},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":1073.8333964762176},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":1101.7381634469975},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":1131.7053831145818},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":1161.6726027821655},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":22.238887876918742},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":22.816790357816732},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":23.437405846548327},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,$C11)","v":24.058021335279932},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":50.396191982826949},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":51.705793638083918},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":53.112188485287355},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":54.518583332490799},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":21.073140775737244},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":21.620750008807324},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":22.208833263420864},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B11,'Tarifa Litoral A - Economias'!$L:$L,$C11)","v":22.796916518034411},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":24.211690025476159},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":24.840857986117651},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":25.516528007089075},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":26.192198028060506},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":10.31238649233244},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":10.580365438531594},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":10.868150817834234},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B11,'Tarifa Litoral B - Economias'!$L:$L,$C11)","v":11.15593619713688}]
[null,"INATIVO + SANEPAR",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":1037.5158578062494},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":1064.4768727416917},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":1093.4305872764683},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":1122.3843018112452},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":144.01473359004638},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":147.75711820424868},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":151.77610399014765},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B12,'Tarifa Normal - Economias'!$L:$L,$C12)","v":155.79508977604664},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":1050.9667980543859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":1078.277350780694},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":1107.6064375868809},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":1136.9355243930679},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":8.6086017588072554},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":8.8323059449613144},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":9.07254419866387},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,$C12)","v":9.3127824523664238},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":3.6765905183201157},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":3.7721308526004274},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":3.8747326119159808},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":3.9773343712315357},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":1.8831317288956688},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":1.9320670220636338},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":1.9846191426886735},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B12,'Tarifa Litoral A - Economias'!$L:$L,$C12)","v":2.0371712633137129},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":1.6141126683650773},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":1.6560571990745101},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":1.7011018671392717},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":1.7461465352040337},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":0.62771048214197456},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":0.64402224408453168},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":0.66153961499860581},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B12,'Tarifa Litoral B - Economias'!$L:$L,$C12)","v":0.67905698591267982}]
[null,"INATIVO + SANEPAR",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":1099.6592017526393},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":1128.2350812818813},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":1158.9230157105733},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":1189.6109501392652},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":160.06618895282242},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":164.22568866412445},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":168.69261869390633},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B13,'Tarifa Normal - Economias'!$L:$L,$C13)","v":173.15954872368823},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":524.94536141726746},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":538.5866562687869},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":553.23618478102389},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":567.88571329326089},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":5.2010302292793833},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":5.3361848417474604},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":5.4813287866927531},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,$C13)","v":5.6264727316380476},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":1.1657482131258901},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":1.1960414898489162},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":1.2285737549977502},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":1.2611060201465842},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":0.53803763682733396},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":0.55201914916103823},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":0.56703404076819242},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B13,'Tarifa Litoral A - Economias'!$L:$L,$C13)","v":0.58204893237534672},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.89672926020282073},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.92003177726361662},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.94505659285515098},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.97008140844668533},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.26901877806084623},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.276009533179085},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.28351697785654528},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B13,'Tarifa Litoral B - Economias'!$L:$L,$C13)","v":0.29102442253400562}]
[null,"INATIVO + SANEPAR",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":587.7164159085703},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":602.98888711746304},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":619.39015289628128},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":635.79141867509952},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":32.282256595527208},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":33.121147293604935},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":34.022040744989511},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B14,'Tarifa Normal - Economias'!$L:$L,$C14)","v":34.922934196374086},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":236.01916488729893},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":242.15238799102269},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":248.73892011336775},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":255.32545223571282},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":3.8559362044657499},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":3.956137037847256},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":4.0637437556515241},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,$C14)","v":4.171350473455794},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":0.6277105762985562},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":0.644022340687878},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":0.66153971422955782},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":0.67905708777123774},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":8.9672939471222332E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":9.2003191526839709E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":9.4505673461365403E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B14,'Tarifa Litoral A - Economias'!$L:$L,$C14)","v":9.700815539589111E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.71738340816225665},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.73602542181089337},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.75604527428412083},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.77606512675734829},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.44836463010141042},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.46001588863180837},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.47252829642757554},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B14,'Tarifa Litoral B - Economias'!$L:$L,$C14)","v":0.48504070422334267}]
[null,"INATIVO + SANEPAR",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":1193.8157834895935},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":1224.8384275548958},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":1258.1539678834595},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":1291.4695082120231},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":33.537677685353266},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":34.409191910578457},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":35.345120107294655},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B15,'Tarifa Normal - Economias'!$L:$L,$C15)","v":36.281048304010866},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":488.00011220238628},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":500.68134325499454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":514.29984926175803},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":527.91835526852174},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":6.6357971890805922},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":6.8082358325743479},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":6.9934194864700645},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,$C15)","v":7.1786031403657855},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":1.4347670315395571},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":1.4720510644294356},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":1.5120907753818464},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":1.5521304863342575},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":0.807056455241001},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":0.82802872374155723},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":0.85055106115228862},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B15,'Tarifa Litoral A - Economias'!$L:$L,$C15)","v":0.87307339856302002},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0.17934585204056416},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0.18400635545272334},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0.18901131857103021},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0.19401628168933707},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B15,'Tarifa Litoral B - Economias'!$L:$L,$C15)","v":0}]
[null,"INATIVO + SANEPAR",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":3229.9294453174493},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":3313.862789912152},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":3403.9996822048979},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":3494.136574497842},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":106.0830820903019},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":108.83977013426198},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":111.80020611478413},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B16,'Tarifa Normal - Economias'!$L:$L,$C16)","v":114.76064209530604},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":470.69323574978296},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":482.92472817814269},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":496.06025519569334},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":509.19578221324485},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":18.831316347390871},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":19.32066925460283},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":19.846190434577252},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,$C16)","v":20.371711614551586},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":7.6221998550538839},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":7.8202712797813794},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":8.0329822442160719},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":8.2456932086507528},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":1.0760752736546679},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":1.1040382983220765},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":1.1340680815363848},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B16,'Tarifa Litoral A - Economias'!$L:$L,$C16)","v":1.1640978647506934},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":4.9320109311155109},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":5.0601747749498918},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":5.1978112607033253},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":5.3354477464567651},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":1.1657480382636669},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":1.1960413104427017},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":1.2285735707116965},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B16,'Tarifa Litoral B - Economias'!$L:$L,$C16)","v":1.2611058309806911}]
[null,"INATIVO + SANEPAR",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B17,'Tarifa Normal - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B17,'Tarifa Litoral A - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B17,'Tarifa Litoral B - Economias'!$L:$L,$C17)","v":0}]
[null,"INATIVO + SANEPAR",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B18,'Tarifa Normal - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B18,'Tarifa Litoral A - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B18,'Tarifa Litoral B - Economias'!$L:$L,$C18)","v":0}]
[null,"INDUSTRIAL",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":4605.4225950919063},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":4725.0996741804502},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":4853.6221349476982},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":4982.1445957149454},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":1900.0798194517388},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":1949.4555277894301},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":2002.480614848841},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B19,'Tarifa Normal - Economias'!$L:$L,$C19)","v":2055.5057019082519},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":357.43631886047626},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":366.72470308974795},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":376.69959558202277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":386.67448807429759},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":303.18419319299306},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":311.0627749991063},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":319.52366599669313},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,$C19)","v":327.98455699428007},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":9.0569668865934538},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":9.2923223442108096},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":9.5450730195979059},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":9.7978236949850004},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":4.752665791974783},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":4.8761691509225047},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":5.0088006934523657},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B19,'Tarifa Litoral A - Economias'!$L:$L,$C19)","v":5.1414322359822284},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":3.0488794846895906},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":3.1281080426962968},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":3.2131924157075131},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":3.2982767887187303},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":1.7934585204056415},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":1.8400635545272335},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":1.8901131857103022},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B19,'Tarifa Litoral B - Economias'!$L:$L,$C19)","v":1.9401628168933704}]
[null,"INDUSTRIAL",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":2734.0381148361921},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":2805.0851662075574},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":2881.3833340944034},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":2957.6815019812493},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":1140.1913683670234},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":1169.8205217727409},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":1201.6395779792822},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B20,'Tarifa Normal - Economias'!$L:$L,$C20)","v":1233.4586341858237},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":223.55462692402591},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":229.36394500821416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":235.60263215905238},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":241.84131930989059},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":177.19371953544933},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":181.79829736712043},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":186.74320142249795},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,$C20)","v":191.68810547787558},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":5.5597222472157837},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":5.7041978746640618},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":5.8593517546046554},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":6.0145056345452481},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":2.8695340630791146},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":2.9441021288588711},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":3.0241815507636929},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B20,'Tarifa Litoral A - Economias'!$L:$L,$C20)","v":3.1042609726685155},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":3.4972441147910009},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":3.5881239313281057},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":3.6857207121350894},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":3.7833174929420723},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":1.8831314464259237},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":1.9320667322535952},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":1.9846188449958171},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B20,'Tarifa Litoral B - Economias'!$L:$L,$C20)","v":2.0371709577380392}]
[null,"INDUSTRIAL",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":1788.4370153922075},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":1834.9115600657128},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":1884.8210572724188},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":1934.7305544791247},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":698.91085529316399},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":717.07283890654674},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":736.57718212902284},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B21,'Tarifa Normal - Economias'!$L:$L,$C21)","v":756.08152535149918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":135.85449650617701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":139.38482819392075},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":143.17608813516421},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":146.96734807640763},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":101.95812708087342},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":104.60762353563558},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":107.45294535292518},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,$C21)","v":110.29826717021484},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":8.2499104313524541},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":8.4642936204692525},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":8.6945219584456179},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":8.9247502964219816},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":3.7662634577913376},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":3.8641340441272676},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":3.9692382853773469},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B21,'Tarifa Litoral A - Economias'!$L:$L,$C21)","v":4.0743425266274267},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":3.7662628928518469},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":3.8641334645071903},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":3.9692376899916337},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":4.0743419154760785},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":1.6141126683650773},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":1.6560571990745101},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":1.7011018671392717},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B21,'Tarifa Litoral B - Economias'!$L:$L,$C21)","v":1.7461465352040337}]
[null,"INDUSTRIAL",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":1092.4853669536333},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":1120.8748263277469},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":1151.3625622116865},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":1181.8502980956266},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":365.32753713938291},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":374.82098353929581},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":385.01609443079798},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B22,'Tarifa Normal - Economias'!$L:$L,$C22)","v":395.21120532230009},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":97.564153266482236},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":100.09946737622825},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":102.8221675848572},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":105.54486779348616},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":68.958487005445619},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":70.750450746617204},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":72.67485925804705},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,$C22)","v":74.599267769476882},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":3.7662634577913376},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":3.8641340441272671},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":3.9692382853773465},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":4.0743425266274267},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":1.7037858499532239},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":1.7480606390099542},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":1.7956077957659426},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B22,'Tarifa Litoral A - Economias'!$L:$L,$C22)","v":1.8431549525219311},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.7934585204056417},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.8400635545272335},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.890113185710302},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.9401628168933707},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.0760751122433849},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.10403813271634},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.1340679114261811},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B22,'Tarifa Litoral B - Economias'!$L:$L,$C22)","v":1.1640976901360225}]
[null,"INDUSTRIAL",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":1197.940738499022},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":1229.070574153523},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":1262.5012286453189},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":1295.9318831371154},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":380.21324434732048},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":390.09351256912475},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":400.70403544098758},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B23,'Tarifa Normal - Economias'!$L:$L,$C23)","v":411.31455831285041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":107.42817611511553},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":110.21981793816309},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":113.2177911458262},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":116.21576435348935},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":74.069844299737426},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":75.994632401437983},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":78.061682376003688},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,$C23)","v":80.128732350569436},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":3.4972446393776706},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":3.5881244695467482},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":3.6857212649932505},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":3.7833180604397532},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":2.3314964262517801},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":2.3920829796978325},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":2.4571475099955},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B23,'Tarifa Litoral A - Economias'!$L:$L,$C23)","v":2.5222120402931685},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":1.9728043724462054},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":2.0240699099799566},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":2.0791245042813324},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":2.1341790985827078},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":1.4347668163245131},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":1.4720508436217867},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":1.5120905485682419},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B23,'Tarifa Litoral B - Economias'!$L:$L,$C23)","v":1.5521302535146968}]
[null,"INDUSTRIAL",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":2248.2798260084924},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":2306.7039026257276},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":2369.4461265510477},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":2432.1883504763632},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":671.11224544701724},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":688.55185095927573},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":707.28042482083754},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B24,'Tarifa Normal - Economias'!$L:$L,$C24)","v":726.00899868239878},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":267.31501919796364},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":274.26150022843399},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":281.72139850226023},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":289.18129677608641},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":191.18269739351175},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":196.15079452768234},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":201.48608574532668},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,$C24)","v":206.82137696297102},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":6.7254704603416684},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":6.9002393645129807},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":7.0879255096024094},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":7.2756116546918381},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":4.7526657919747821},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":4.8761691509225056},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":5.0088006934523692},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B24,'Tarifa Litoral A - Economias'!$L:$L,$C24)","v":5.1414322359822302},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":3.7662628928518451},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":3.8641334645071903},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":3.9692376899916315},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":4.0743419154760794},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":2.9592065586693073},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":3.0361048649699351},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":3.1186867564219964},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B24,'Tarifa Litoral B - Economias'!$L:$L,$C24)","v":3.2012686478740626}]
[null,"INDUSTRIAL",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":299.86629459845602},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":307.6586570828174},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":316.02695625345484},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":324.39525542410018},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":105.27602567541372},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":108.01174145192178},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":110.94965509615913},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B25,'Tarifa Normal - Economias'!$L:$L,$C25)","v":113.88756874039645},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":60.887922856563812},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":62.470163923215971},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":64.169349071799971},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":65.868534220383481},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":47.436982608427478},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":48.669685884213919},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":49.993498761387613},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,$C25)","v":51.317311638561044},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":1.1657482131258903},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":1.196041489848916},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":1.2285737549977502},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":1.2611060201465845},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":0.44836469735611167},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":0.46001595763419856},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":0.47252836730682701},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B25,'Tarifa Litoral A - Economias'!$L:$L,$C25)","v":0.48504077697945558},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.80705633418253875},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.82802859953725505},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.85055093356963596},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.87307326760201698},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.53803755612169246},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.55201906635817},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.56703395571309056},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B25,'Tarifa Litoral B - Economias'!$L:$L,$C25)","v":0.58204884506801124}]
[null,"INDUSTRIAL",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":63.578110906191078},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":65.230259531016685},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":67.004519133882454},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":68.778778736747896},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":22.68725255185662},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":23.276806292450004},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":23.909934190228814},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B26,'Tarifa Normal - Economias'!$L:$L,$C26)","v":24.543062088007446},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":28.785012131011758},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":29.533023003464155},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":30.336319664282467},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":31.139616325100384},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":13.540613183123911},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":13.892481225928741},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":14.270355979148363},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,$C26)","v":14.648230732368052},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.17934587894244466},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.18400638305367942},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.18901134692273081},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.19401631079178222},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.17934587894244466},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.18400638305367942},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.18901134692273081},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B26,'Tarifa Litoral A - Economias'!$L:$L,$C26)","v":0.19401631079178222},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":8.9672926020282082E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":9.2003177726361671E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":9.4505659285515103E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":9.7008140844668536E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":8.9672926020282082E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":9.2003177726361671E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":9.4505659285515103E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B26,'Tarifa Litoral B - Economias'!$L:$L,$C26)","v":9.7008140844668536E-2}]
[null,"MPC",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":5472.0218388118374},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":5614.2184726398882},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":5766.9249176131943},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":5919.6313625864996},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":4838.3032072546403},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":4964.0319506290398},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":5099.0533566553022},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B27,'Tarifa Normal - Economias'!$L:$L,$C27)","v":5234.0747626815673},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":810.37431348272059},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":831.43280025641047},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":854.04772836797292},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":876.66265647953537},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":797.64075671448472},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":818.36834771282179},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":840.6279234074492},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,$C27)","v":862.8874991020765},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":41.608243914647154},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":42.689480868453622},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":43.850632486073543},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":45.011784103693472},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":39.725112185751492},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":40.757413846389987},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":41.866013343384878},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B27,'Tarifa Litoral A - Economias'!$L:$L,$C27)","v":42.974612840379763},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":21.252483466806851},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":21.804753121147716},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":22.397841250667078},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":22.99092938018644},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":20.445427132624314},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":20.976724521610461},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":21.547290317097442},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B27,'Tarifa Litoral B - Economias'!$L:$L,$C27)","v":22.117856112584423}]
[null,"MPC",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":2082.5642421514553},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":2136.6820131852251},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":2194.7996507267676},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":2252.917288268311},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":1757.9482174964319},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":1803.630476510642},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":1852.6891299021511},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B28,'Tarifa Normal - Economias'!$L:$L,$C28)","v":1901.7477832936602},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":152.80268121882881},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":156.77343052306335},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":161.03765952628368},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":165.30188852950403},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":146.34622989972334},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":150.14920106434235},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":154.2332513772858},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,$C28)","v":158.31730169022921},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":13.450940920683347},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":13.800478729025954},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":14.17585101920481},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":14.551223309383667},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":11.926500949672569},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":12.236424473069683},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":12.569254570361601},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B28,'Tarifa Litoral A - Economias'!$L:$L,$C28)","v":12.902084667653519},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":7.4428528596834118},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":7.636263751288018},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":7.8439697206977526},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":8.0516756901074871},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":6.2771048214197451},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":6.4402224408453179},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":6.6153961499860578},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B28,'Tarifa Litoral B - Economias'!$L:$L,$C28)","v":6.7905698591267978}]
[null,"MPC",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":318.2492462709057},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":326.51931040278856},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":335.40061834435488},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":344.28192628592126},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":263.2797371235219},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":270.12135681673357},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":277.46864340913663},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B29,'Tarifa Normal - Economias'!$L:$L,$C29)","v":284.81593000153981},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":23.763327771707527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":24.380844535570297},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":25.04400221506172},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":25.707159894553154},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":23.583981901732376},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":24.196838161716936},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":24.854990877589554},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,$C29)","v":25.513143593462182},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.7037858499532241},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.7480606390099545},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.7956077957659424},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.8431549525219308},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.6141129104820018},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.6560574474831147},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.7011021223045772},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B29,'Tarifa Litoral A - Economias'!$L:$L,$C29)","v":1.7461467971260398},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":2.0624772984664879},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":2.1160730877063187},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":2.1736301635668474},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":2.2311872394273764},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":1.8831314464259237},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":1.9320667322535949},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":1.9846188449958171},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B29,'Tarifa Litoral B - Economias'!$L:$L,$C29)","v":2.0371709577380392}]
[null,"MPC",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":66.806336565743806},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":68.542374260376889},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":70.406723208381067},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":72.271072156385259},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":50.306516528029903},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":51.613787865867693},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":53.017680160941985},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B30,'Tarifa Normal - Economias'!$L:$L,$C30)","v":54.421572456016293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":6.7254701240681687},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":6.9002390195010266},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":7.0879251552061486},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":7.2756112909112689},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":6.6357971890805931},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":6.8082358325743471},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":6.9934194864700654},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,$C30)","v":7.1786031403657855},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.17934587894244466},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.18400638305367942},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.18901134692273081},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.19401631079178222},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.17934587894244466},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.18400638305367942},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.18901134692273081},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B30,'Tarifa Litoral A - Economias'!$L:$L,$C30)","v":0.19401631079178222},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.80705633418253875},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.82802859953725494},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.85055093356963585},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.87307326760201676},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.80705633418253875},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.82802859953725494},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.85055093356963585},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B30,'Tarifa Litoral B - Economias'!$L:$L,$C30)","v":0.87307326760201676}]
[null,"MPC",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":30.668143765750845},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":31.465089928924684},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":32.320938707740034},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":33.176787486555384},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":24.122019511657829},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":24.748857283277019},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":25.422024890006053},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B31,'Tarifa Normal - Economias'!$L:$L,$C31)","v":26.095192496735088},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":4.6629926193539299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":4.7841657201873797},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":4.9142947742762626},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":5.0444238283651472},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":4.6629926193539299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":4.7841657201873797},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":4.9142947742762626},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,$C31)","v":5.0444238283651472},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.26901881841366698},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.27600957458051911},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.28351702038409621},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.2910244661876733},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.26901881841366698},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.27600957458051911},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.28351702038409621},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B31,'Tarifa Litoral A - Economias'!$L:$L,$C31)","v":0.2910244661876733},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.35869170408112833},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.36801271090544668},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.37802263714206041},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.38803256337867414},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.35869170408112833},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.36801271090544668},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.37802263714206041},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B31,'Tarifa Litoral B - Economias'!$L:$L,$C31)","v":0.38803256337867414}]
[null,"MPC",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":14.257996663024516},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":14.628506721342184},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":15.026401329037027},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":15.424295936731905},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":11.388462743422098},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":11.684404739688411},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":12.002219929482406},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B32,'Tarifa Normal - Economias'!$L:$L,$C32)","v":12.320035119276424},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.5108421796521161},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.5760892339470507},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.6461587246102942},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.71622821527354},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.5108421796521161},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.5760892339470507},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.6461587246102942},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,$C32)","v":2.71622821527354},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.26901881841366698},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.27600957458051911},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.28351702038409621},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.2910244661876733},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.26901881841366698},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.27600957458051911},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.28351702038409621},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B32,'Tarifa Litoral A - Economias'!$L:$L,$C32)","v":0.2910244661876733},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":8.9672926020282082E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":9.2003177726361671E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":9.4505659285515103E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":9.7008140844668536E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":8.9672926020282082E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":9.2003177726361671E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":9.4505659285515103E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B32,'Tarifa Litoral B - Economias'!$L:$L,$C32)","v":9.7008140844668536E-2}]
[null,"MPC",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B33,'Tarifa Normal - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B33,'Tarifa Litoral A - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B33,'Tarifa Litoral B - Economias'!$L:$L,$C33)","v":0}]
[null,"MPC",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B34,'Tarifa Normal - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B34,'Tarifa Litoral A - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B34,'Tarifa Litoral B - Economias'!$L:$L,$C34)","v":0}]
[null,"PODER PUBLICO",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":7983.9400936838047},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":8191.4117448300603},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":8414.217710248322},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":8637.0236756665872},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":3166.4410073462809},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":3248.72453356801},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":3337.0896687397908},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B35,'Tarifa Normal - Economias'!$L:$L,$C35)","v":3425.4548039115712},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":522.34484630262773},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":535.91856384791311},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":550.4955203876774},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":565.07247692744181},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":311.9721408217755},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":320.07908731792099},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":328.78522153282921},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,$C35)","v":337.49135574773737},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":88.686537137038883},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":90.991156420044476},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":93.466111053290376},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":95.941065686536319},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":56.76297068528374},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":58.23802023648954},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":59.822091301044296},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B35,'Tarifa Litoral A - Economias'!$L:$L,$C35)","v":61.406162365599073},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":36.138189186173683},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":37.077280623723759},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":38.085780692062592},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":39.094280760401418},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":28.336644622409139},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":29.073004161530289},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":29.863788334222768},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B35,'Tarifa Litoral B - Economias'!$L:$L,$C35)","v":30.654572506915258}]
[null,"PODER PUBLICO",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":3052.1976881721102},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":3131.5124734234196},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":3216.6894467700222},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":3301.8664201166252},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":1467.9459457466121},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":1506.0921699897574},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":1547.0577972096617},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B36,'Tarifa Normal - Economias'!$L:$L,$C36)","v":1588.0234244295661},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":211.8074724406535},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":217.31152752081903},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":223.22238955462561},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":229.13325158843224},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":154.77548578855544},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":158.79750063545032},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":163.11678423847746},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,$C36)","v":167.43606784150467},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":35.510484030604033},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":36.43326384462852},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":37.424246690700699},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":38.415229536772877},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":22.149216049391917},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":22.724788307129408},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":23.342901344957252},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B36,'Tarifa Litoral A - Economias'!$L:$L,$C36)","v":23.961014382785102},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":15.782434979569647},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":16.192559279839656},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":16.632996034250656},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":17.073432788661663},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":11.567807456616388},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":11.868409926700656},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":12.191230047831446},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B36,'Tarifa Litoral B - Economias'!$L:$L,$C36)","v":12.514050168962241}]
[null,"PODER PUBLICO",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":2138.2511347787399},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":2193.8159922666932},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":2253.4876710118747},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":2313.1593497570561},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":1022.9888423382623},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":1049.5723564595696},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":1078.1206689412229},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B37,'Tarifa Normal - Economias'!$L:$L,$C37)","v":1106.6689814228766},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":140.15879738558064},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":143.80098116640141},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":147.71236023449612},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":151.62373930259085},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":116.93350722379856},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":119.97215575239122},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":123.23539203185089},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,$C37)","v":126.4986283113106},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":19.279681986312799},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":19.780686178270535},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":20.318719794193562},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":20.856753410116589},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":11.388463312845234},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":11.684405323908642},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":12.002220529593405},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B37,'Tarifa Litoral A - Economias'!$L:$L,$C37)","v":12.32003573527817},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":11.119442826514979},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":11.408394038068849},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":11.718701751403874},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":12.029009464738898},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":7.3531799336631298},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":7.5442605735616572},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":7.7494640614122368},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B37,'Tarifa Litoral B - Economias'!$L:$L,$C37)","v":7.9546675492628189}]
[null,"PODER PUBLICO",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":1519.8665751044186},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":1559.3620152203055},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":1601.7765794078532},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":1644.1911435954014},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":757.46728184005087},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":777.15091996966896},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":798.28938381368437},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B38,'Tarifa Normal - Economias'!$L:$L,$C38)","v":819.42784765769977},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":123.12093973794126},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":126.32037565033214},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":129.75628317464054},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":133.19219069894896},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":110.56672883968068},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":113.43992948059687},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":116.52548955158906},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,$C38)","v":119.61104962258128},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":18.293279652129353},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":18.768651071475297},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":19.279157386118541},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":19.789663700761785},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":11.567809191787678},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":11.86841170696232},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":12.191231876516134},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B38,'Tarifa Litoral A - Economias'!$L:$L,$C38)","v":12.514052046069953},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":10.402059418352721},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":10.672368616257954},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":10.962656477119751},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":11.25294433798155},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":7.1738340816225667},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":7.3602542181089339},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":7.5604527428412087},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B38,'Tarifa Litoral B - Economias'!$L:$L,$C38)","v":7.7606512675734818}]
[null,"PODER PUBLICO",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":2178.9626472630989},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":2235.585439131406},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":2296.3932446180556},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":2357.2010501047057},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":1089.2571412940806},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":1117.5627115983862},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":1147.9603581371875},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B39,'Tarifa Normal - Economias'!$L:$L,$C39)","v":1178.3580046759892},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":185.89199422924418},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":190.72260649900841},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":195.91025128989793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":201.09789608078748},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":171.36497876125691},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":175.81809021688616},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":180.60033295465266},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,$C39)","v":185.38257569241915},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":20.086738441553806},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":20.608714902012093},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":21.16927085534585},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":21.729826808679604},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":13.89930561803946},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":14.260494686660154},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":14.648379386511639},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B39,'Tarifa Litoral A - Economias'!$L:$L,$C39)","v":15.03626408636312},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":10.222713566312159},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":10.488362260805232},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":10.773645158548721},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":11.058928056292212},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":6.635796525500874},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":6.8082351517507638},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":6.9934187871281175},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B39,'Tarifa Litoral B - Economias'!$L:$L,$C39)","v":7.1786024225054712}]
[null,"PODER PUBLICO",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":7771.325564828262},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":7973.2721886268973},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":8190.1447696750729},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":8407.017350723243},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":4355.3247794115596},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":4468.5027858419371},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":4590.045824842764},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B40,'Tarifa Normal - Economias'!$L:$L,$C40)","v":4711.5888638435908},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":981.2012546340527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":1006.6988713517362},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":1034.0810273102088},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":1061.4631832686814},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":914.6639368732715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":938.43250665213907},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":963.95782110803611},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,$C40)","v":989.48313556393214},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":83.037141950352009},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":85.194955353853658},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":87.512253625224417},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":89.82955189659539},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":59.901523566776433},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":61.458131939928975},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":63.129789872191985},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B40,'Tarifa Litoral A - Economias'!$L:$L,$C40)","v":64.80144780445525},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":46.629921530546767},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":47.841652417708069},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":49.142942828467945},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":50.444233239227714},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":33.717020183626111},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":34.593194825111993},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":35.534127891353748},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B40,'Tarifa Litoral B - Economias'!$L:$L,$C40)","v":36.475060957595396}]
[null,"PODER PUBLICO",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":883.54742843258418},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":906.50740078857939},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":931.16435405662071},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":955.82130732464611},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":625.82741327828978},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":642.09024156130067},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":659.55506210912097},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B41,'Tarifa Normal - Economias'!$L:$L,$C41)","v":677.01988265692682},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":225.88612323370606},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":231.75602786830788},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":238.05977954618885},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":244.36353122407289},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":223.46495398904162},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":229.27194182128744},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":235.50812649031457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,$C41)","v":241.74431115934493},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":9.5950045234207817},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":9.8443414933718376},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":10.112107060366096},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":10.379872627360346},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":8.3395833708236644},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":8.5562968119960914},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":8.789027631906988},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B41,'Tarifa Litoral A - Economias'!$L:$L,$C41)","v":9.0217584518178757},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":7.6221987117239705},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":7.8202701067407423},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":8.0329810392687744},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":8.2456919717968127},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":5.8287401913183308},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":5.9802065522135086},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":6.1428678535584753},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B41,'Tarifa Litoral B - Economias'!$L:$L,$C41)","v":6.3055291549034473}]
[null,"PODER PUBLICO",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":121.32748103818975},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":124.48031191179551},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":127.86616979991585},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":131.25202768803618},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":122.49322919302823},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":125.67635334184227},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":129.09474349348486},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B42,'Tarifa Normal - Economias'!$L:$L,$C42)","v":132.51313364512754},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":36.855576279893562},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":37.813309826865506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":38.841829850529912},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":39.870349874193955},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":33.986042360291144},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":34.869207845211662},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":35.817648450975263},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,$C42)","v":36.766089056738458},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B42,'Tarifa Litoral A - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B42,'Tarifa Litoral B - Economias'!$L:$L,$C42)","v":0}]
[null,"RESIDENCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":633010.39471666468},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":649459.88084050315},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":667125.15518621367},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":684790.42953192419},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":406045.41640212631},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":416596.96263028053},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":427928.37793945946},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B43,'Tarifa Normal - Economias'!$L:$L,$C43)","v":439259.79324863845},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":140217.80217680245},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":143861.51926339915},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":147774.54496452445},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":151687.57066564978},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":131181.10182636452},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":134589.99010404991},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":138250.83070331454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,$C43)","v":141911.67130257923},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":37182.435987044977},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":38148.66335064645},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":39186.304972387858},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":40223.946594129266},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":28031.671205764629},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":28760.105668098564},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":29542.379018349362},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B43,'Tarifa Litoral A - Economias'!$L:$L,$C43)","v":30324.652368600167},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":12443.373906278423},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":12766.728954020851},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":13113.983305095217},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":13461.237656169586},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":10016.376163539489},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":10276.662948856872},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":10556.187636532752},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B43,'Tarifa Litoral B - Economias'!$L:$L,$C43)","v":10835.712324208631}]
[null,"RESIDENCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":1018150.3597851376},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":1044608.1405025667},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":1073021.4265732304},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":1101434.7126438941},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":703628.81742166542},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":721913.40258032025},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":741549.40887823445},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B44,'Tarifa Normal - Economias'!$L:$L,$C44)","v":761185.41517614853},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":303964.16838151496},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":311863.01871899457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":320345.67630335962},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":328828.33388772461},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":291723.00569929602},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":299303.75567482039},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":307444.8019698658},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,$C44)","v":315585.84826491121},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":11520.820571504759},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":11820.202034602258},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":12141.710903622381},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":12463.219772642506},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":8583.2247473669868},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":8806.2694833745154},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":9045.7995467015135},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B44,'Tarifa Litoral A - Economias'!$L:$L,$C44)","v":9285.3296100285097},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":7200.1082489465089},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":7387.2111491827573},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":7588.1429010118636},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":7789.0746528409709},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":6007.3686599507373},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":6163.4768822444221},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":6331.1231268552283},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B44,'Tarifa Litoral B - Economias'!$L:$L,$C44)","v":6498.7693714660345}]
[null,"RESIDENCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":650133.80034428218},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":667028.25739690056},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":685171.39065404353},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":703314.52391118661},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":443829.91461555619},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":455363.33347051963},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":467749.19201242615},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B45,'Tarifa Normal - Economias'!$L:$L,$C45)","v":480135.05055433285},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":186477.37914884306},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":191323.20330326576},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":196527.18429540706},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":201731.16528754839},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":179017.9360519016},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":183669.91819876985},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":188665.73024159612},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,$C45)","v":193661.54228442235},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":5550.8446262081325},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":5695.0895587029036},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":5849.9956929319787},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":6004.9018271610548},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":4059.4939698622343},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":4164.9844804200338},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":4278.2718375960121},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B45,'Tarifa Litoral A - Economias'!$L:$L,$C45)","v":4391.5591947719904},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":4566.4144117308242},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":4685.0778193595161},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":4812.5116877962855},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":4939.9455562330559},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":3802.8494466681223},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":3901.6707610195463},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":4007.7959989801248},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B45,'Tarifa Litoral B - Economias'!$L:$L,$C45)","v":4113.9212369407032}]
[null,"RESIDENCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":256149.48337091986},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":262805.81541144551},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":269954.11966525589},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":277102.42391906626},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":172948.33377433257},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":177442.59048845057},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":182269.01954752565},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B46,'Tarifa Normal - Economias'!$L:$L,$C46)","v":187095.44860660078},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":72091.749026846504},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":73965.13410102234},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":75976.981829354481},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":77988.829557686637},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":69263.823349078317},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":71063.721598102537},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":72996.651060093398},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,$C46)","v":74929.580522084245},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":2143.0039074832712},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":2198.6922711084153},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":2258.4965843797099},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":2318.3008976510055},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":1557.1705939177755},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":1597.6354208635717},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":1641.0910196566101},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B46,'Tarifa Litoral A - Economias'!$L:$L,$C46)","v":1684.546618449649},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2394.0877788894913},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2456.300838938404},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2523.1120916046821},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2589.9233442709606},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":1996.9263895456616},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2048.8187647883478},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2104.5465266291358},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B46,'Tarifa Litoral B - Economias'!$L:$L,$C46)","v":2160.2742884699237}]
[null,"RESIDENCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":131909.06671259366},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":135336.87197552068},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":139018.02772211406},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":142699.18346870746},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":89588.642428687264},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":91916.703930969292},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":94416.83340747004},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B47,'Tarifa Normal - Economias'!$L:$L,$C47)","v":96916.962883970831},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":35900.111157600943},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":36833.015870161849},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":37834.871950146735},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":38836.728030131628},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":34070.065900374502},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":34955.414831362155},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":35906.200262580773},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,$C47)","v":36856.985693799405},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":1188.6148126910518},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":1219.5023036882603},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":1252.6727017303981},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":1285.8430997725368},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":862.11564007633126},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":884.5186833390369},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":908.57754465756716},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B47,'Tarifa Litoral A - Economias'!$L:$L,$C47)","v":932.63640597609708},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1743.6003735383647},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1788.9097877113766},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1837.5680391475557},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1886.2262905837354},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1445.0792028168462},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1482.6312090603185},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1522.9586993860758},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B47,'Tarifa Litoral B - Economias'!$L:$L,$C47)","v":1563.2861897118335}]
[null,"RESIDENCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":28413.228142553282},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":29151.577790466377},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":29944.499161702519},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":30737.420532938657},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":18966.274114547166},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":19459.13405092754},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":19988.421466025018},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B48,'Tarifa Normal - Economias'!$L:$L,$C48)","v":20517.708881122511},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":7660.1311254436696},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":7859.1882368378165},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":8072.9577404423289},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":8286.7272440468423},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":7030.1787571559507},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":7212.8658486778868},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":7409.055417571356},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,$C48)","v":7605.2449864648206},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":376.71601871860503},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":386.50540760425366},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":397.01833421119608},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":407.53126081813861},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":280.31760878704097},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":287.60197671290098},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":295.42473524022824},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B48,'Tarifa Litoral A - Economias'!$L:$L,$C48)","v":303.24749376755562},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":711.55466797093857},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":730.04521525867983},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":749.90240643056234},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":769.75959760244473},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":591.30327417774004},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":606.66895392762899},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":623.17031732868645},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B48,'Tarifa Litoral B - Economias'!$L:$L,$C48)","v":639.67168072974448}]
[null,"RESIDENCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":4983.6630348695826},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":5113.1691166371211},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":5252.2470456764231},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":5391.3249747158534},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":3128.7783746514792},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":3210.0831950588513},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":3297.3972878705804},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B49,'Tarifa Normal - Economias'!$L:$L,$C49)","v":3384.7113806825328},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1445.7967308047002},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1483.3673828188557},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1523.7148970318437},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1564.0624112448179},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1255.2417439561023},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1287.8606105996607},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1322.8903509676695},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,$C49)","v":1357.9200913356701},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":194.41093277361102},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":199.46291923018759},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":204.88830006423973},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":210.31368089829184},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":157.7347005298808},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":161.83361389571019},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":166.23547961854118},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B49,'Tarifa Litoral A - Economias'!$L:$L,$C49)","v":170.63734534137231},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":262.83134616544771},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":269.66131391596645},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":276.99608736584554},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":284.3308608157223},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":223.37525871652363},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":229.17991571636531},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":235.41359728021891},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B49,'Tarifa Litoral B - Economias'!$L:$L,$C49)","v":241.64727884407054}]
[null,"RESIDENCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B50,'Tarifa Normal - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B50,'Tarifa Litoral A - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B50,'Tarifa Litoral B - Economias'!$L:$L,$C50)","v":0}]
[null,"TARIFA SOCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":74397.509204182032},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":76330.812046468069},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":78407.006089565359},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":80483.200132662649},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":46433.632138851499},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":47640.262225691287},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":48936.074833899344},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B51,'Tarifa Normal - Economias'!$L:$L,$C51)","v":50231.8874421074},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":11577.851982115859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":11878.715470477553},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":12201.815901853015},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":12524.916333228477},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":10960.812516466351},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":11245.641541235069},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":11551.522395280035},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,$C51)","v":11857.403249325003},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":470.96227810285961},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":483.20076189896218},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":496.34379701909114},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":509.4868321392201},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":322.284544459573},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":330.65947034746188},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":339.65339042014728},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B51,'Tarifa Litoral A - Economias'!$L:$L,$C51)","v":348.64731049283262},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":182.39473152525375},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":187.13446349541965},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":192.2245109867377},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":197.3145584780558},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":135.67513706868678},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":139.20080789998519},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":142.98706249898436},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B51,'Tarifa Litoral B - Economias'!$L:$L,$C51)","v":146.77331709798347}]
[null,"TARIFA SOCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":75139.463068269237},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":77092.046415099423},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":79188.945992687688},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":81285.845570275967},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":47674.257194404607},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":48913.126316821908},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":50243.560760863038},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B52,'Tarifa Normal - Economias'!$L:$L,$C52)","v":51573.99520490416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":11992.49963349841},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":12304.138206826527},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":12638.810114088661},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":12973.482021350794},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":11513.915179469715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":11813.117198198832},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":12134.43336004419},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,$C52)","v":12455.749521889549},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":368.19708946883884},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":377.76510440920373},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":388.04029523236636},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":398.31548605552894},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":256.19558806928217},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":262.853118192181},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":270.0027090791209},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B52,'Tarifa Litoral A - Economias'!$L:$L,$C52)","v":277.15229996606092},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":180.242581300767},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":184.92638722998694},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":189.95637516388535},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":194.98636309778374},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":137.82728729317355},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":141.40888416541787},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":145.2551983218367},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B52,'Tarifa Litoral B - Economias'!$L:$L,$C52)","v":149.10151247825556}]
[null,"TARIFA SOCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":24858.054962035923},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":25504.019441571341},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":26197.727418992006},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":26891.435396412257},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":15527.675749513635},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":15931.179845037017},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":16364.507092671203},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B53,'Tarifa Normal - Economias'!$L:$L,$C53)","v":16797.834340305293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5207.2176617935384},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5342.5330616453939},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5487.8496778355311},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5633.1662940257011},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":4969.9430758164135},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5099.0926290373955},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5237.7876783598585},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,$C53)","v":5376.4827276823462},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":159.97652401666073},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":164.13369368388172},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":168.59812145507567},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":173.06254922626962},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":112.80855785479777},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":115.74001494076434},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":118.88813721439773},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B53,'Tarifa Litoral A - Economias'!$L:$L,$C53)","v":122.03625948803118},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":124.46602131615153},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":127.70041068418989},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":131.173855088295},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":134.64729949240007},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":94.066899395275897},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":96.511333434953244},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":99.136436590505369},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B53,'Tarifa Litoral B - Economias'!$L:$L,$C53)","v":101.76153974605727}]
[null,"TARIFA SOCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B54,'Tarifa Normal - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B54,'Tarifa Litoral A - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B54,'Tarifa Litoral B - Economias'!$L:$L,$C54)","v":0}]
[null,"TARIFA SOCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B55,'Tarifa Normal - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B55,'Tarifa Litoral A - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B55,'Tarifa Litoral B - Economias'!$L:$L,$C55)","v":0}]
[null,"TARIFA SOCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B56,'Tarifa Normal - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B56,'Tarifa Litoral A - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B56,'Tarifa Litoral B - Economias'!$L:$L,$C56)","v":0}]
[null,"TARIFA SOCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B57,'Tarifa Normal - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B57,'Tarifa Litoral A - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B57,'Tarifa Litoral B - Economias'!$L:$L,$C57)","v":0}]
[null,"TARIFA SOCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B58,'Tarifa Normal - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B58,'Tarifa Litoral A - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B58,'Tarifa Litoral B - Economias'!$L:$L,$C58)","v":0}]
[null,"UTILIDADE PUBLICA",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":10933.103579555189},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":11217.212556474724},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":11522.320143640587},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":11827.42773080645},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":6478.2418423074223},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":6646.5862331441704},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":6827.3730265007698},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B59,'Tarifa Normal - Economias'!$L:$L,$C59)","v":7008.1598198573711},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1580.7544979609825},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1621.8321791435217},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1665.945928479653},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1710.0596778157849},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1416.4736810637439},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1453.282340693843},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1492.8115433551509},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,$C59)","v":1532.340746016459},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":116.75416719153147},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":119.78815536794531},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":123.04638684669774},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":126.30461832545022},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":79.808916129387853},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":81.88284045888733},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":84.110049380615209},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B59,'Tarifa Litoral A - Economias'!$L:$L,$C59)","v":86.337258302343088},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":51.561932461662195},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":52.901827192657969},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":54.340754089171185},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":55.779680985684408},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":41.697910599431168},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":42.781477642758176},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":43.94513156776452},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B59,'Tarifa Litoral B - Economias'!$L:$L,$C59)","v":45.10878549277087}]
[null,"UTILIDADE PUBLICA",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":5373.0229185855542},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":5512.6469542728337},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":5662.5906593285599},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":5812.5343643842862},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":3232.440287497137},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":3316.4388791460469},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":3406.6458409295465},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B60,'Tarifa Normal - Economias'!$L:$L,$C60)","v":3496.8528027130469},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":862.47428871050192},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":884.88665186081175},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":908.9555219036364},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":933.02439194646104},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":786.34196690605017},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":806.77594616006002},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":828.72020914670281},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,$C60)","v":850.6644721333455},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":38.918055730510488},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":39.929385122648434},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":41.015462282232583},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":42.101539441816747},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":24.570385415114917},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":25.20887447835408},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":25.894554528414119},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B60,'Tarifa Litoral A - Economias'!$L:$L,$C60)","v":26.580234578474162},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":21.252483466806858},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":21.804753121147719},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":22.397841250667078},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":22.990929380186444},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":15.423743275488519},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":15.82454656893421},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":16.254973397108596},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B60,'Tarifa Litoral B - Economias'!$L:$L,$C60)","v":16.68540022528299}]
[null,"UTILIDADE PUBLICA",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":2581.1457606823756},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":2648.2197324975673},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":2720.2511688993832},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":2792.2826053011995},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":1553.6732715947344},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":1594.0472166916641},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":1637.4052165213561},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B61,'Tarifa Normal - Economias'!$L:$L,$C61)","v":1680.7632163510486},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":404.87330146890372},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":415.39438897396178},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":426.69309434341005},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":437.99179971285838},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":364.52048072449475},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":373.99295485695575},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":384.16554341217329},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,$C61)","v":394.33813196739084},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":24.03234777828758},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":24.656855329193039},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":25.327520487645927},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":25.998185646098815},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":16.67916674164735},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":17.112593623992183},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":17.578055263813965},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B61,'Tarifa Litoral A - Economias'!$L:$L,$C61)","v":18.043516903635748},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":13.092247198961182},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":13.432463948048806},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":13.797826255685203},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":14.163188563321604},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":9.8640218622310289},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":10.120349549899785},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":10.395622521406661},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B61,'Tarifa Litoral B - Economias'!$L:$L,$C61)","v":10.670895492913537}]
[null,"UTILIDADE PUBLICA",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":1245.5570669774247},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":1277.9242664115902},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":1312.6837387441785},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":1347.4432110767671},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":757.73630064501367},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":777.42692953044912},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":798.57290081989265},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B62,'Tarifa Normal - Economias'!$L:$L,$C62)","v":819.7188721093363},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":197.01143816770352},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":202.13100167791677},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":207.62895421317211},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":213.12690674842742},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":173.78614800592146},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":178.30217626390655},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":183.15198601052685},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,$C62)","v":188.00179575714719},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":9.5950045234207888},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":9.8443414933718483},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":10.112107060366098},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":10.379872627360349},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":5.8287410656294512},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":5.9802074492445803},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":6.1428687749887505},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B62,'Tarifa Litoral A - Economias'!$L:$L,$C62)","v":6.3055301007329216},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":6.1874318953994649},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":6.3482192631189562},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":6.5208904907005429},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":6.6935617182821288},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":3.8559358188721298},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":3.956136642233552},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":4.0637433492771491},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B62,'Tarifa Litoral B - Economias'!$L:$L,$C62)","v":4.1713500563207475}]
[null,"UTILIDADE PUBLICA",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":1039.0402977010383},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":1066.0409269194454},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":1095.0371836449817},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":1124.0334403705183},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":623.94428164355099},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":640.15817463584199},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":657.57044306565842},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B63,'Tarifa Normal - Economias'!$L:$L,$C63)","v":674.98271149547486},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":210.10368667588958},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":215.56346696921207},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":221.42678184864005},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":227.29009672806811},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":187.50610705902056},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":192.37866386368864},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":197.61135332714738},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,$C63)","v":202.84404279060615},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":7.6221998550538972},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":7.820271279781374},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":8.0329822442160577},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":8.245693208650744},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":4.0352822762050042},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":4.1401436187077865},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":4.2527553057614433},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B63,'Tarifa Litoral A - Economias'!$L:$L,$C63)","v":4.3653669928151002},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":6.0080860433588992},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":6.164212907666232},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":6.3318791721295113},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":6.4995454365927925},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":3.8559358188721293},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":3.956136642233552},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":4.0637433492771491},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B63,'Tarifa Litoral B - Economias'!$L:$L,$C63)","v":4.1713500563207466}]
[null,"UTILIDADE PUBLICA",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":1028.6382372424798},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":1055.3685572359504},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":1084.0745260715964},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":1112.780494907242},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":638.82998885148891},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":655.43070366567122},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":673.25838407584831},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B64,'Tarifa Normal - Economias'!$L:$L,$C64)","v":691.08606448602495},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":292.42344099448434},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":300.02239256790466},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":308.18298574836336},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":316.34357892882184},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":266.59763571806246},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":273.5254747330207},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":280.96535315237179},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,$C64)","v":288.40523157172265},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":6.9944892787553377},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":7.1762489390935},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":7.3714425299865045},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":7.5666361208795081},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":5.7390681261582266},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":5.8882042577177431},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":6.0483631015273875},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B64,'Tarifa Litoral A - Economias'!$L:$L,$C64)","v":6.2085219453370319},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":3.2282253367301537},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":3.3121143981490202},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":3.4022037342785412},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":3.4922930704080679},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":2.1521502244867694},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":2.20807626543268},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":2.2681358228523623},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B64,'Tarifa Litoral B - Economias'!$L:$L,$C64)","v":2.328195380272045}]
[null,"UTILIDADE PUBLICA",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":186.60937770914677},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":191.45863199442169},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":196.66629663978594},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":201.87396128515124},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":127.60458648732003},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":130.92053499666588},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":134.48156661144407},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B65,'Tarifa Normal - Economias'!$L:$L,$C65)","v":138.04259822622294},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":94.156581736954351},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":96.60334627301404},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":99.230952172885793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":101.85855807275743},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":101.06139773099767},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":103.68759166636836},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":106.507888665564},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,$C65)","v":109.3281856647596},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.62771057629855631},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.64402234068787789},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.66153971422955782},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.67905708777123786},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.62771057629855631},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.64402234068787789},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.66153971422955782},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B65,'Tarifa Litoral A - Economias'!$L:$L,$C65)","v":0.67905708777123786},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.53803755612169246},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.55201906635817},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.56703395571309068},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.58204884506801124},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.44836463010141042},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.46001588863180837},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.47252829642757554},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B65,'Tarifa Litoral B - Economias'!$L:$L,$C65)","v":0.48504070422334267}]
[null,"UTILIDADE PUBLICA",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":13.271594378161184},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":13.616471665148699},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":13.986838972940113},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":14.357206280731605},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":11.209116873446947},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":11.50039836583505},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":11.813208592010239},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B66,'Tarifa Normal - Economias'!$L:$L,$C66)","v":12.126018818185466},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":9.1466393687327088},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":9.3843250665214004},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":9.6395782110803658},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":9.8948313556393277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":10.222714588583615},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":10.488363309641565},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":10.773646235913343},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,$C66)","v":11.058929162185139},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B66,'Tarifa Litoral A - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B66,'Tarifa Litoral B - Economias'!$L:$L,$C66)","v":0}]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":81.512697903706197},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":83.630896916352441},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":85.905652881098518},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":88.180408845844582},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":65.90960721586805},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":67.622342391110067},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":69.461666521020248},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B67,'Tarifa Normal - Economias'!$L:$L,$C67)","v":71.300990650930444},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":17.396549387589662},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":17.848618263775993},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":18.334099734799903},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":18.819581205823816},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":17.03785764763936},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":17.480605516069268},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":17.956077059855573},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,$C67)","v":18.431548603641883},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B67,'Tarifa Litoral A - Economias'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.17934585204056416},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.18400635545272334},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.18901131857103021},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.19401628168933707},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.17934585204056416},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.18400635545272334},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.18901131857103021},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B67,'Tarifa Litoral B - Economias'!$L:$L,$C67)","v":0.19401628168933707}]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":39.187072589570533},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":40.205392686959321},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":41.29897723766782},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":42.392561788376327},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":31.475200180639028},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":32.293118611264809},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":33.171489726364769},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B68,'Tarifa Normal - Economias'!$L:$L,$C68)","v":34.049860841464735},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":5.1113572942918077},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":5.24418165482078},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":5.3868231179566726},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":5.5294645810925642},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":6.0080866441675642},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":6.1642135240875842},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":6.3318798053174916},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,$C68)","v":6.4995460865474008},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B68,'Tarifa Litoral A - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B68,'Tarifa Litoral B - Economias'!$L:$L,$C68)","v":0}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":34.075715295278719},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":34.961211032138536},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":35.912154119711154},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":36.863097207283765},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":25.108421796521164},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":25.760892339470505},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":26.461587246102951},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B69,'Tarifa Normal - Economias'!$L:$L,$C69)","v":27.162282152735404},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.0080866441675633},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.164213524087585},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.3318798053174916},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.4995460865474008},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":5.9184137091799878},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.0722103371609046},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.2373741365814102},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,$C69)","v":6.4025379360019166},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":8.9672939471222332E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":9.2003191526839709E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":9.4505673461365403E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":9.700815539589111E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":8.9672939471222332E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":9.2003191526839709E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":9.4505673461365403E-2},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B69,'Tarifa Litoral A - Economias'!$L:$L,$C69)","v":9.700815539589111E-2},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B69,'Tarifa Litoral B - Economias'!$L:$L,$C69)","v":0}]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":29.502395610912366},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":30.269048498877844},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":31.092365014170973},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":31.915681529464102},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":22.507906681881469},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":23.092799918596771},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":23.720922852756576},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B70,'Tarifa Normal - Economias'!$L:$L,$C70)","v":24.349045786916385},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":6.8151430590557442},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":6.992242206427707},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":7.1824308239422301},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":7.3726194414567532},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":6.7254701240681678},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":6.9002390195010266},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":7.0879251552061477},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,$C70)","v":7.275611290911268},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B70,'Tarifa Litoral A - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B70,'Tarifa Litoral B - Economias'!$L:$L,$C70)","v":0}]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":62.591708621327747},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":64.218224474822904},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":65.964956777785204},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":67.711689080747547},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":42.863662924061124},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":43.97752335095322},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":45.173709655847183},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B71,'Tarifa Normal - Economias'!$L:$L,$C71)","v":46.369895960741161},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":12.195519158310278},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":12.512433422028529},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":12.852770948107148},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":13.193108474185765},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":11.926500353347551},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":12.236423861248488},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":12.569253941898904},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,$C71)","v":12.902084022549316},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.62771057629855631},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.64402234068787789},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.66153971422955782},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.67905708777123786},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.62771057629855631},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.64402234068787789},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.66153971422955782},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B71,'Tarifa Litoral A - Economias'!$L:$L,$C71)","v":0.67905708777123786},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.44836463010141042},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.46001588863180837},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.47252829642757554},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.48504070422334267},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.26901877806084623},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.276009533179085},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.28351697785654528},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B71,'Tarifa Litoral B - Economias'!$L:$L,$C71)","v":0.29102442253400562}]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":245.70384186595732},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":252.08873217910414},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":258.94553233686469},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":265.80233249462515},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":191.09302445852379},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":196.05879134075585},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":201.39158007659071},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B72,'Tarifa Normal - Economias'!$L:$L,$C72)","v":206.72436881242552},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":39.545764329520829},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":40.573405434666036},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":41.676999912612118},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":42.780594390558313},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":38.9180537846078},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":39.929383126179268},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":41.015460231459549},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,$C72)","v":42.101537336739931},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":1.4347670315395571},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":1.4720510644294353},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":1.5120907753818464},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":1.5521304863342578},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":0.71738351576977866},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":0.73602553221471767},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":0.75604538769092322},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B72,'Tarifa Litoral A - Economias'!$L:$L,$C72)","v":0.77606524316712888},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.53803755612169246},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.55201906635817},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.56703395571309068},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.58204884506801124},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.35869170408112833},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.36801271090544668},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.37802263714206041},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B72,'Tarifa Litoral B - Economias'!$L:$L,$C72)","v":0.38803256337867414}]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":99.62663077119646},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":102.21554067554143},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":104.99579796578671},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":107.77605525603171},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":80.795314423805593},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":82.8948714209386},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":85.149607531209426},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B73,'Tarifa Normal - Economias'!$L:$L,$C73)","v":87.404343641480267},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":20.086737437216929},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":20.608713871576342},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":21.169269796882407},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":21.72982572218838},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":21.611177332005713},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":22.172768049329882},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":22.775866165395811},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,$C73)","v":23.378964281461613},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":1.4347670315395573},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":1.4720510644294356},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":1.5120907753818464},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":1.5521304863342575},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":0.71738351576977866},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":0.73602553221471756},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":0.75604538769092322},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B73,'Tarifa Litoral A - Economias'!$L:$L,$C73)","v":0.77606524316712899},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.62771048214197456},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.64402224408453168},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.66153961499860581},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.67905698591267982},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.26901877806084623},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.276009533179085},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.28351697785654528},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B73,'Tarifa Litoral B - Economias'!$L:$L,$C73)","v":0.29102442253400562}]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":12.643883833248156},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":12.972449356661937},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":13.325299291787548},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Agua\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":13.678149226913209},{"$f":"SUMIFS('Tarifa Normal - Economias'!H:H,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":18.562297542428144},{"$f":"SUMIFS('Tarifa Normal - Economias'!I:I,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":19.044659693822783},{"$f":"SUMIFS('Tarifa Normal - Economias'!J:J,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":19.562673428368988},{"$f":"SUMIFS('Tarifa Normal - Economias'!K:K,'Tarifa Normal - Economias'!$A:$A,\"Esgoto\",'Tarifa Normal - Economias'!$E:$E,$B74,'Tarifa Normal - Economias'!$L:$L,$C74)","v":20.080687162915172},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":5.6493949042172611},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":5.7962007763808652},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":5.9538571303731693},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":6.1115134843654593},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!H:H,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":11.298789808434522},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!I:I,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":11.59240155276173},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!J:J,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":11.907714260746319},{"$f":"SUMIFS('Tarifa Esgoto 85 - Economias'!K:K,'Tarifa Esgoto 85 - Economias'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Economias'!$E:$E,$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,$C74)","v":12.223026968730951},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Agua\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!H:H,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!I:I,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!J:J,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Economias'!K:K,'Tarifa Litoral A - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Economias'!$E:$E,$B74,'Tarifa Litoral A - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Agua\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!H:H,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!I:I,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!J:J,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Economias'!K:K,'Tarifa Litoral B - Economias'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Economias'!$E:$E,$B74,'Tarifa Litoral B - Economias'!$L:$L,$C74)","v":0}]
[]
[]
[null,"Matriz de Fatores"]
[null,"COMERCIAL",1,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"COMERCIAL",2,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INATIVO + SANEPAR",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INDUSTRIAL",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"MPC",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"PODER PUBLICO",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"RESIDENCIAL",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"TARIFA SOCIAL",1,0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",2,0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",3,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",4,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",5,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",6,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",7,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",8,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"UTILIDADE PUBLICA",1,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"UTILIDADE PUBLICA",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"ENTIDADE FILANTROPICA",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[]
[]
[null,"TBD X Fator X Economias X 12"]
[null,"COMERCIAL",1,{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D78*D3*12","v":108563994.10153499},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E78*E3*12","v":113689113.61514929},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F78*F3*12","v":116781451.48139766},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G78*G3*12","v":119873789.34764606},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H78*H3*12","v":68553748.367266446},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I78*I3*12","v":71790052.96711272},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J78*J3*12","v":73742738.603854269},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K78*K3*12","v":75695424.240595818},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L78*L3*12","v":41600545.19542636},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M78*M3*12","v":43564435.412643939},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N78*N3*12","v":44749385.747504324},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O78*O3*12","v":45934336.082364731},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P78*P3*12","v":34400893.595830075},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q78*Q3*12","v":36024900.638983481},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R78*R3*12","v":37004776.027500182},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S78*S3*12","v":37984651.416016899},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T78*T3*12","v":1117026.6224463484},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U78*U3*12","v":1169759.528851507},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V78*V3*12","v":1201576.9260538225},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W78*W3*12","v":1233394.3232561385},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X78*X3*12","v":719623.67169145576},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y78*Y3*12","v":753595.86802383524},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z78*Z3*12","v":774093.63570304331},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA78*AA3*12","v":794591.4033822515},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB78*AB3*12","v":429054.44884622365},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC78*AC3*12","v":449309.3717272685},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD78*AD3*12","v":461530.56283054198},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE78*AE3*12","v":473751.75393381558},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF78*AF3*12","v":289099.85740836995},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG78*AG3*12","v":302747.76464362693},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH78*AH3*12","v":310982.48780013504},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI78*AI3*12","v":319217.21095664304},null,{"$f":"SUM(D153:AI153)","v":1080753592.2783823}]
[null,"COMERCIAL",2,{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D79*D4*12","v":58777651.897902116},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E79*E4*12","v":61552443.790918022},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F79*F4*12","v":63226667.000530764},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G79*G4*12","v":64900890.210143499},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H79*H4*12","v":33691640.730803862},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I79*I4*12","v":35282165.165577598},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J79*J4*12","v":36241838.188573256},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K79*K4*12","v":37201511.211568907},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L79*L4*12","v":16142686.802143309},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M79*M4*12","v":16904755.292866416},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N79*N4*12","v":17364563.741094373},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O79*O4*12","v":17824372.189322334},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P79*P4*12","v":12930576.992564594},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q79*Q4*12","v":13541007.301575743},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R79*R4*12","v":13909321.982676655},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S79*S4*12","v":14277636.663777567},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T79*T4*12","v":609898.25519983924},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U79*U4*12","v":638690.50326433626},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V79*V4*12","v":656062.85111061577},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W79*W4*12","v":673435.19895689515},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X79*X4*12","v":382694.74321662897},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y79*Y4*12","v":400761.10409851384},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z79*Z4*12","v":411661.78489472868},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA79*AA4*12","v":422562.46569094365},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB79*AB4*12","v":342399.51753826498},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC79*AC4*12","v":358563.61009317107},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD79*AD4*12","v":368316.52128837357},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE79*AE4*12","v":378069.43248357612},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF79*AF4*12","v":231980.12779585109},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG79*AG4*12","v":242931.51079881343},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH79*AH4*12","v":249539.23502024671},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI79*AI4*12","v":256146.95924168004},null,{"$f":"SUM(D154:AI154)","v":520393442.98273152}]
[null,"COMERCIAL",3,{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D80*D5*12","v":39150167.320311256},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E80*E5*12","v":40998379.410840392},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F80*F5*12","v":42113533.158420213},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G80*G5*12","v":43228686.906000011},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H80*H5*12","v":21782588.558218516},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I80*I5*12","v":22810907.11448263},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J80*J5*12","v":23431362.579307288},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K80*K5*12","v":24051818.044131931},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L80*L5*12","v":10784976.295397241},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M80*M5*12","v":11294116.484304739},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N80*N5*12","v":11601315.854232643},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O80*O5*12","v":11908515.224160546},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P80*P5*12","v":8504399.275332924},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q80*Q5*12","v":8905877.3439899422},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R80*R5*12","v":9148116.7358477227},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S80*S5*12","v":9390356.1277055033},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T80*T5*12","v":476336.47686353419},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U80*U5*12","v":498823.50299796648},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V80*V5*12","v":512391.47584818094},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W80*W5*12","v":525959.44869839528},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X80*X5*12","v":289662.59521689959},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y80*Y5*12","v":303337.06833661412},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z80*Z5*12","v":311587.82052234572},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA80*AA5*12","v":319838.5727080775},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB80*AB5*12","v":333021.27821922192},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC80*AC5*12","v":348742.64021935093},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD80*AD5*12","v":358228.42155437253},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE80*AE5*12","v":367714.20288939436},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF80*AF5*12","v":225452.87322979711},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG80*AG5*12","v":236096.11576663464},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH80*AH5*12","v":242517.9176053821},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI80*AI5*12","v":248939.71944412959},null,344703766.56280398]
[null,"COMERCIAL",4,{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D81*D6*12","v":10276988.281483606},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E81*E6*12","v":10762147.229609227},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F81*F6*12","v":11054877.063997045},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G81*G6*12","v":11347606.898384869},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H81*H6*12","v":5653390.7916446654},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I81*I6*12","v":5920277.6513639847},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J81*J6*12","v":6081308.8897813214},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K81*K6*12","v":6242340.1281986628},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L81*L6*12","v":3381246.3726113169},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M81*M6*12","v":3540869.2006771336},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N81*N6*12","v":3637180.6553143132},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O81*O6*12","v":3733492.1099514929},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P81*P6*12","v":2652983.0330644026},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q81*Q6*12","v":2778225.8009320763},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R81*R6*12","v":2853793.3955066348},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S81*S6*12","v":2929360.9900811939},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T81*T6*12","v":148410.65948545552},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U81*U6*12","v":155416.87156573226},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V81*V6*12","v":159644.20223719365},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W81*W6*12","v":163871.53290865509},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X81*X6*12","v":91031.456644896549},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y81*Y6*12","v":95328.895207880443},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z81*Z6*12","v":97921.836106310278},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA81*AA6*12","v":100514.77700474006},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB81*AB6*12","v":125574.62448198764},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC81*AC6*12","v":131502.78661045083},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD81*AD6*12","v":135079.65543827228},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE81*AE6*12","v":138656.52426609379},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF81*AF6*12","v":80877.93588742803},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG81*AG6*12","v":84696.044191824345},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH81*AH6*12","v":86999.772106023927},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI81*AI6*12","v":89303.500020223495},null,94730919.5667651]
[null,"COMERCIAL",5,{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D82*D7*12","v":6648390.822097417},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E82*E7*12","v":6962249.9226072766},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F82*F7*12","v":7151622.7515910938},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G82*G7*12","v":7340995.5805749139},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H82*H7*12","v":3707593.5031498661},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I82*I7*12","v":3882622.6181782912},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J82*J7*12","v":3988229.7476628982},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K82*K7*12","v":4093836.8771475051},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L82*L7*12","v":2420992.722310259},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M82*M7*12","v":2535283.626455016},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N82*N7*12","v":2604243.2067566575},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O82*O7*12","v":2673202.7870583003},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P82*P7*12","v":1885858.6104530976},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q82*Q7*12","v":1974886.7532028118},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R82*R7*12","v":2028603.5682459339},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S82*S7*12","v":2082320.3832890557},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T82*T7*12","v":106521.18424364182},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U82*U7*12","v":111549.86621595212},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V82*V7*12","v":114584.0166662954},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W82*W7*12","v":117618.16711663868},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X82*X7*12","v":68711.243717542107},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y82*Y7*12","v":71954.983402102051},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z82*Z7*12","v":73912.155137936104},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA82*AA7*12","v":75869.326873770173},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB82*AB7*12","v":97158.559345286922},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC82*AC7*12","v":101745.24789277598},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD82*AD7*12","v":104512.71324424949},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE82*AE7*12","v":107280.17859572305},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF82*AF7*12","v":68273.582242634075},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG82*AG7*12","v":71496.660681410154},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH82*AH7*12","v":73441.366063526686},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI82*AI7*12","v":75386.071445643203},null,63420948.803665526]
[null,"COMERCIAL",6,{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D83*D8*12","v":3784354.3996523232},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E83*E8*12","v":3963007.2646339722},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F83*F8*12","v":4070800.852242806},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G83*G8*12","v":4178594.4398516389},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H83*H8*12","v":2217516.1695370981},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I83*I8*12","v":2322201.2954511335},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J83*J8*12","v":2385365.0476401364},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K83*K8*12","v":2448528.7998291384},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L83*L8*12","v":1573668.7151023103},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M83*M8*12","v":1647958.9096228997},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N83*N8*12","v":1692783.3046436845},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O83*O8*12","v":1737607.6996644689},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P83*P8*12","v":1246610.4013442821},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q83*Q8*12","v":1305460.7351651685},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R83*R8*12","v":1340969.1979887702},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S83*S8*12","v":1376477.6608123714},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T83*T8*12","v":69320.829364717763},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U83*U8*12","v":72593.346539654827},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V83*V8*12","v":74567.881719005105},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W83*W8*12","v":76542.416898355485},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X83*X8*12","v":44827.990669224469},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y83*Y8*12","v":46944.243038496075},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z83*Z8*12","v":48221.123961692603},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA83*AA8*12","v":49498.004884889189},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB83*AB8*12","v":75963.738484249421},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC83*AC8*12","v":79549.8559779426},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD83*AD8*12","v":81713.607845407445},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE83*AE8*12","v":83877.359712872305},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF83*AF8*12","v":55144.047195973675},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG83*AG8*12","v":57747.302858062059},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH83*AH8*12","v":59318.026435925422},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI83*AI8*12","v":60888.750013788769},null,38328623.418782473]
[null,"COMERCIAL",7,{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D84*D9*12","v":1640801.2849410549},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E84*E9*12","v":1718260.6926665038},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F84*F9*12","v":1764997.2924609734},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G84*G9*12","v":1811733.8922554399},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H84*H9*12","v":1153273.4651878139},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I84*I9*12","v":1207717.5227216498},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J84*J9*12","v":1240567.3753459442},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K84*K9*12","v":1273417.2279702357},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L84*L9*12","v":1069822.7573021241},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M84*M9*12","v":1120327.2503887482},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N84*N9*12","v":1150800.0922361636},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O84*O9*12","v":1181272.9340835812},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P84*P9*12","v":904765.72878126078},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q84*Q9*12","v":947478.1633246066},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R84*R9*12","v":973249.51916269062},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S84*S9*12","v":999020.87500077486},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T84*T9*12","v":33917.970624901245},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U84*U9*12","v":35519.179704859387},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V84*V9*12","v":36485.299510764511},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W84*W9*12","v":37451.419316669911},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X84*X9*12","v":22570.299346708493},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y84*Y9*12","v":23635.804375030777},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z84*Z9*12","v":24278.697001633227},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA84*AA9*12","v":24921.589628235659},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB84*AB9*12","v":48204.150099881896},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC84*AC9*12","v":50479.785151435193},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD84*AD9*12","v":51852.832632764927},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE84*AE9*12","v":53225.880114094456},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF84*AF9*12","v":33836.687463107752},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG84*AG9*12","v":35434.059304742841},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH84*AH9*12","v":36397.863840275444},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI84*AI9*12","v":37361.668375807894},null,20743079.260320477]
[null,"COMERCIAL",8,{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D85*D10*12","v":110741.3870331731},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E85*E10*12","v":115969.29752362093},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F85*F10*12","v":119123.65627135837},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G85*G10*12","v":122278.01501909731},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H85*H10*12","v":202319.90314148349},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I85*I10*12","v":211871.07793164891},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J85*J10*12","v":217633.9600249053},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K85*K10*12","v":223396.84211816851},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L85*L10*12","v":140282.84384230789},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M85*M10*12","v":146905.35571976163},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N85*N10*12","v":150901.17361121203},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O85*O10*12","v":154896.99150266845},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P85*P10*12","v":157968.64192671861},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q85*Q10*12","v":165426.06992554621},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R85*R10*12","v":169925.650262029},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S85*S10*12","v":174425.23059852069},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T85*T10*12","v":3047.9282358782339},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U85*U10*12","v":3191.8156877638557},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V85*V10*12","v":3278.6329053452127},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W85*W10*12","v":3365.4501229265634},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X85*X10*12","v":2000.6913548328919},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y85*Y10*12","v":2095.1405540193514},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z85*Z10*12","v":2152.1282660727543},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA85*AA10*12","v":2209.1159781261549},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB85*AB10*12","v":6283.4203437588985},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC85*AC10*12","v":6580.0498154594516},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD85*AD10*12","v":6759.0268217806079},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE85*AE10*12","v":6938.0038281017733},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF85*AF10*12","v":4801.6585313500836},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG85*AG10*12","v":5028.3365753958797},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH85*AH10*12","v":5165.1070638084657},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI85*AI10*12","v":5301.8775522210572},null,2652264.4800890619]
[null,"INATIVO + SANEPAR",1,{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D86*D11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E86*E11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F86*F11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G86*G11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H86*H11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I86*I11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J86*J11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K86*K11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L86*L11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M86*M11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N86*N11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O86*O11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P86*P11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q86*Q11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R86*R11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S86*S11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T86*T11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U86*U11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V86*V11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W86*W11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X86*X11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y86*Y11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z86*Z11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA86*AA11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB86*AB11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC86*AC11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD86*AD11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE86*AE11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF86*AF11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG86*AG11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH86*AH11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI86*AI11*12","v":0},null,0]
[null,"INATIVO + SANEPAR",2,{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D87*D12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E87*E12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F87*F12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G87*G12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H87*H12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I87*I12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J87*J12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K87*K12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L87*L12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M87*M12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N87*N12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O87*O12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P87*P12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q87*Q12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R87*R12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S87*S12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T87*T12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U87*U12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V87*V12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W87*W12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X87*X12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y87*Y12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z87*Z12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA87*AA12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB87*AB12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC87*AC12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD87*AD12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE87*AE12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF87*AF12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG87*AG12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH87*AH12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI87*AI12*12","v":0},null,0]
[null,"INATIVO + SANEPAR",3,{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D88*D13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E88*E13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F88*F13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G88*G13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H88*H13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I88*I13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J88*J13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K88*K13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L88*L13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M88*M13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N88*N13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O88*O13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P88*P13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q88*Q13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R88*R13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S88*S13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T88*T13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U88*U13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V88*V13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W88*W13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X88*X13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y88*Y13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z88*Z13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA88*AA13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB88*AB13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC88*AC13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD88*AD13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE88*AE13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF88*AF13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG88*AG13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH88*AH13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI88*AI13*12","v":0},null,0]
[null,"INATIVO + SANEPAR",4,{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D89*D14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E89*E14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F89*F14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G89*G14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H89*H14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I89*I14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J89*J14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K89*K14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L89*L14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M89*M14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N89*N14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O89*O14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P89*P14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q89*Q14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R89*R14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S89*S14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T89*T14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U89*U14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V89*V14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W89*W14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X89*X14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y89*Y14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z89*Z14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA89*AA14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB89*AB14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC89*AC14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD89*AD14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE89*AE14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF89*AF14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG89*AG14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH89*AH14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI89*AI14*12","v":0},null,0]
[null,"INATIVO + SANEPAR",5,{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D90*D15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E90*E15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F90*F15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G90*G15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H90*H15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I90*I15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J90*J15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K90*K15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L90*L15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M90*M15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N90*N15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O90*O15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P90*P15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q90*Q15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R90*R15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S90*S15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T90*T15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U90*U15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V90*V15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W90*W15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X90*X15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y90*Y15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z90*Z15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA90*AA15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB90*AB15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC90*AC15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD90*AD15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE90*AE15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF90*AF15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG90*AG15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH90*AH15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI90*AI15*12","v":0},null,0]
[null,"INATIVO + SANEPAR",6,{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D91*D16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E91*E16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F91*F16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G91*G16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H91*H16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I91*I16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J91*J16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K91*K16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L91*L16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M91*M16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N91*N16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O91*O16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P91*P16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q91*Q16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R91*R16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S91*S16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T91*T16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U91*U16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V91*V16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W91*W16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X91*X16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y91*Y16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z91*Z16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA91*AA16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB91*AB16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC91*AC16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD91*AD16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE91*AE16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF91*AF16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG91*AG16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH91*AH16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI91*AI16*12","v":0},null,0]
[null,"INATIVO + SANEPAR",7,{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D92*D17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E92*E17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F92*F17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G92*G17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H92*H17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I92*I17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J92*J17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K92*K17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L92*L17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M92*M17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N92*N17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O92*O17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P92*P17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q92*Q17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R92*R17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S92*S17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T92*T17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U92*U17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V92*V17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W92*W17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X92*X17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y92*Y17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z92*Z17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA92*AA17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB92*AB17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC92*AC17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD92*AD17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE92*AE17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF92*AF17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG92*AG17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH92*AH17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI92*AI17*12","v":0},null,0]
[null,"INATIVO + SANEPAR",8,{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D93*D18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E93*E18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F93*F18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G93*G18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H93*H18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I93*I18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J93*J18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K93*K18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L93*L18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M93*M18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N93*N18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O93*O18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P93*P18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q93*Q18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R93*R18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S93*S18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T93*T18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U93*U18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V93*V18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W93*W18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X93*X18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y93*Y18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z93*Z18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA93*AA18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB93*AB18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC93*AC18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD93*AD18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE93*AE18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF93*AF18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG93*AG18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH93*AH18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI93*AI18*12","v":0},null,0]
[null,"INDUSTRIAL",1,{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D94*D19*12","v":4201659.6864736658},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E94*E19*12","v":4400012.8165968349},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F94*F19*12","v":4519692.9320632964},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G94*G19*12","v":4639373.047529757},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H94*H19*12","v":1386798.0388128902},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I94*I19*12","v":1452266.3899820137},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J94*J19*12","v":1491767.9588377927},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K94*K19*12","v":1531269.5276935713},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L94*L19*12","v":326099.44916632335},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M94*M19*12","v":341494.04351717327},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N94*N19*12","v":350782.66340597958},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O94*O19*12","v":360071.28329478588},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P94*P19*12","v":235113.12142163533},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q94*Q19*12","v":246212.40766729257},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R94*R19*12","v":252909.3721097025},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S94*S19*12","v":259606.33655211254},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T94*T19*12","v":8262.9317643253562},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U94*U19*12","v":8653.0105669291042},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V94*V19*12","v":8888.3719958495694},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W94*W19*12","v":9123.7334247700328},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X94*X19*12","v":3468.7951169049029},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y94*Y19*12","v":3632.5509706712292},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z94*Z19*12","v":3731.3561645942741},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA94*AA19*12","v":3830.1613585173209},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB94*AB19*12","v":2781.5805727337847},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC94*AC19*12","v":2912.8942093587912},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD94*AD19*12","v":2992.1247775068359},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE94*AE19*12","v":3071.3553456548816},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF94*AF19*12","v":1308.9790930511929},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG94*AG19*12","v":1370.7737455806077},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH94*AH19*12","v":1408.0587188267466},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI94*AI19*12","v":1445.3436920728852},null,26062011.096642181]
[null,"INDUSTRIAL",2,{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D95*D20*12","v":2494341.7224365366},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E95*E20*12","v":2612095.306772477},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F95*F20*12","v":2683144.1607087082},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G95*G20*12","v":2754193.0146449395},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H95*H20*12","v":832183.54162565013},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I95*I20*12","v":871469.49589982105},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J95*J20*12","v":895173.42001144611},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K95*K20*12","v":918877.34412307129},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L95*L20*12","v":203955.32533157151},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M95*M20*12","v":213583.70559164902},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N95*N20*12","v":219393.17106650956},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O95*O20*12","v":225202.63654137007},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P95*P20*12","v":137410.09403405836},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q95*Q20*12","v":143896.98833202315},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R95*R20*12","v":147810.97878993556},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S95*S20*12","v":151724.96924784806},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T95*T20*12","v":5072.2947464175459},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U95*U20*12","v":5311.749060887174},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V95*V20*12","v":5456.2283538878546},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W95*W20*12","v":5600.7076468885343},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X95*X20*12","v":2094.3668630369225},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y95*Y20*12","v":2193.2383219147046},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z95*Z20*12","v":2252.8942880569202},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA95*AA20*12","v":2312.5502541991373},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB95*AB20*12","v":3828.7638471747391},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC95*AC20*12","v":4009.5132058232784},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD95*AD20*12","v":4118.5717525682339},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE95*AE20*12","v":4227.6302993131885},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF95*AF20*12","v":1649.3136572445028},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG95*AG20*12","v":1727.1749194315657},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH95*AH20*12","v":1774.1539857217006},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI95*AI20*12","v":1821.1330520118354},null,15557906.159412196]
[null,"INDUSTRIAL",3,{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D96*D21*12","v":1631642.6026525726},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E96*E21*12","v":1708669.6447331919},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F96*F21*12","v":1755145.3685320762},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G96*G21*12","v":1801621.0923309606},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H96*H21*12","v":510109.20357297023},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I96*I21*12","v":534190.58207182097},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J96*J21*12","v":548720.53759883682},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K96*K21*12","v":563250.4931258529},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L96*L21*12","v":123943.97026768187},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M96*M21*12","v":129795.15201417901},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N96*N21*12","v":133325.57327146491},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O96*O21*12","v":136855.99452875077},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P96*P21*12","v":79066.435686601384},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q96*Q21*12","v":82799.026180926274},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R96*R21*12","v":85051.155305747336},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S96*S21*12","v":87303.284430568456},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T96*T21*12","v":7526.6309140389403},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U96*U21*12","v":7881.9502193809676},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V96*V21*12","v":8096.3388477045592},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W96*W21*12","v":8310.7274760281471},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X96*X21*12","v":2748.8565077359608},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y96*Y21*12","v":2878.6252975130492},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z96*Z21*12","v":2956.9237530747082},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA96*AA21*12","v":3035.2222086363677},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB96*AB21*12","v":4123.2841431112574},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC96*AC21*12","v":4317.9372985789141},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD96*AD21*12","v":4435.3849643042513},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE96*AE21*12","v":4552.8326300295885},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF96*AF21*12","v":1413.697420495288},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG96*AG21*12","v":1480.4356452270563},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH96*AH21*12","v":1520.7034163328863},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI96*AI21*12","v":1560.9711874387162},null,9978330.6382338274]
[null,"INDUSTRIAL",4,{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D97*D22*12","v":996705.86783575453},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E97*E22*12","v":1043758.6382763977},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F97*F22*12","v":1072148.8179315224},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G97*G22*12","v":1100538.9975866475},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H97*H22*12","v":266639.0679184348},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I97*I22*12","v":279226.63989743381},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J97*J22*12","v":286821.58970716724},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K97*K22*12","v":294416.53951690067},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L97*L22*12","v":89010.587228539851},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M97*M22*12","v":93212.624020743737},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N97*N22*12","v":95748.002455019014},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O97*O22*12","v":98283.380889294305},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P97*P22*12","v":53475.891858396193},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q97*Q22*12","v":56000.396774962443},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R97*R22*12","v":57523.604599929393},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S97*S22*12","v":59046.812424896329},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T97*T22*12","v":3436.0706346699508},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U97*U22*12","v":3598.2816218913113},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V97*V22*12","v":3696.1546913433845},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W97*W22*12","v":3794.0277607954595},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X97*X22*12","v":1243.5303249281726},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y97*Y22*12","v":1302.2352536368555},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z97*Z22*12","v":1337.6559835337966},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA97*AA22*12","v":1373.0767134307378},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB97*AB22*12","v":1963.4686395767894},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC97*AC22*12","v":2056.1606183709118},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD97*AD22*12","v":2112.0880782401196},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE97*AE22*12","v":2168.0155381093277},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF97*AF22*12","v":942.46494699685877},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG97*AG22*12","v":986.95709681803737},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH97*AH22*12","v":1013.8022775552574},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI97*AI22*12","v":1040.6474582924775},null,5974622.0965602286]
[null,"INDUSTRIAL",5,{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D98*D23*12","v":1092915.8407960143},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E98*E23*12","v":1144510.5186517606},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F98*F23*12","v":1175641.1441145209},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G98*G23*12","v":1206771.7695772818},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H98*H23*12","v":277503.59547721245},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I98*I23*12","v":290604.0631234952},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J98*J23*12","v":298508.47824211809},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K98*K23*12","v":306412.89336074103},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L98*L23*12","v":98009.819393190002},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M98*M23*12","v":102636.69446401746},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N98*N23*12","v":105428.40711499334},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O98*O23*12","v":108220.11976596926},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P98*P23*12","v":57439.644570917109},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q98*Q23*12","v":60151.271438386182},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R98*R23*12","v":61787.382834254429},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S98*S23*12","v":63423.494230122713},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T98*T23*12","v":3190.6370179078112},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U98*U23*12","v":3341.2615060419316},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V98*V23*12","v":3432.1436419617148},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W98*W23*12","v":3523.025777881498},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X98*X23*12","v":1701.6730762174993},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y98*Y23*12","v":1782.0061365556971},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z98*Z23*12","v":1830.4766090462476},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA98*AA23*12","v":1878.9470815367986},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB98*AB23*12","v":2159.815503534468},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC98*AC23*12","v":2261.7766802080027},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD98*AD23*12","v":2323.2968860641317},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE98*AE23*12","v":2384.8170919202607},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF98*AF23*12","v":1256.619929329145},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG98*AG23*12","v":1315.9427957573835},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH98*AH23*12","v":1351.7363700736769},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI98*AI23*12","v":1387.5299443899701},null,6485086.8432034208]
[null,"INDUSTRIAL",6,{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D99*D24*12","v":2051170.4439282613},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E99*E24*12","v":2148002.6741250772},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F99*F24*12","v":2206428.2330443356},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G99*G24*12","v":2264853.7919635894},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H99*H24*12","v":489820.02560176014},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I99*I24*12","v":512943.58689062204},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J99*J24*12","v":526895.62527453108},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K99*K24*12","v":540847.66365843976},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L99*L24*12","v":243879.19166202031},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M99*M24*12","v":255392.30901271774},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N99*N24*12","v":262338.96628530469},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O99*O24*12","v":269285.62355789164},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P99*P24*12","v":148258.25935253713},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q99*Q24*12","v":155257.2768845511},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R99*R24*12","v":159480.26658914096},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S99*S24*12","v":163703.25629373081},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T99*T24*12","v":6135.8404190534784},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U99*U24*12","v":6425.5028962344877},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V99*V24*12","v":6600.2762345417632},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W99*W24*12","v":6775.0495728490396},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X99*X24*12","v":3468.7951169049024},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y99*Y24*12","v":3632.5509706712296},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z99*Z24*12","v":3731.3561645942768},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA99*AA24*12","v":3830.1613585173218},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB99*AB24*12","v":4123.2841431112547},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC99*AC24*12","v":4317.9372985789141},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD99*AD24*12","v":4435.3849643042486},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE99*AE24*12","v":4552.8326300295894},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF99*AF24*12","v":2591.7786042413604},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG99*AG24*12","v":2714.1320162496031},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH99*AH24*12","v":2787.9562632769566},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI99*AI24*12","v":2861.7805103043138},null,12467541.813287973]
[null,"INDUSTRIAL",7,{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D100*D25*12","v":273576.65780536807},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E100*E25*12","v":286491.74147551949},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F100*F25*12","v":294284.30166321713},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G100*G25*12","v":302076.86185092205},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H100*H25*12","v":76837.080445813073},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I100*I25*12","v":80464.426912023657},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J100*J25*12","v":82653.055060434708},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K100*K25*12","v":84841.68320884573},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L100*L25*12","v":55549.805816340566},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M100*M25*12","v":58172.216645298708},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N100*N25*12","v":59754.497855660127},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O100*O25*12","v":61336.779066021089},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P100*P25*12","v":36786.406753044976},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q100*Q25*12","v":38523.029771072994},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R100*R25*12","v":39570.854139613519},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S100*S25*12","v":40618.678508153833},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T100*T25*12","v":1063.5456726359371},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U100*U25*12","v":1113.7538353473105},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V100*V25*12","v":1144.0478806539049},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W100*W25*12","v":1174.3419259604993},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X100*X25*12","v":327.24482234951915},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y100*Y25*12","v":342.69348779917254},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z100*Z25*12","v":352.01473250889387},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA100*AA25*12","v":361.3359772186152},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB100*AB25*12","v":883.56088780955531},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC100*AC25*12","v":925.27227826691012},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD100*AD25*12","v":950.43963520805391},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE100*AE25*12","v":975.60699214919782},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF100*AF25*12","v":471.23247349842939},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG100*AG25*12","v":493.47854840901869},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH100*AH25*12","v":506.90113877762872},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI100*AI25*12","v":520.32372914623875},null,1883143.8709950889]
[null,"INDUSTRIAL",8,{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D101*D26*12","v":58004.141861245167},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E101*E26*12","v":60742.417675282733},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F101*F26*12","v":62394.608217471337},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G101*G26*12","v":64046.798759659636},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H101*H26*12","v":16558.587182956311},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I101*I26*12","v":17340.289615623555},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J101*J26*12","v":17811.944574352856},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K101*K26*12","v":18283.599533082026},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L101*L26*12","v":26261.395680479123},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M101*M26*12","v":27501.151020825819},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N101*N26*12","v":28249.180871379831},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O101*O26*12","v":28997.210721933476},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P101*P26*12","v":10500.467712116806},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q101*Q26*12","v":10996.176739947115},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R101*R26*12","v":11295.272164615511},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S101*S26*12","v":11594.36758928396},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T101*T26*12","v":163.62241117475958},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U101*U26*12","v":171.34674389958627},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V101*V26*12","v":176.00736625444694},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W101*W26*12","v":180.6679886093076},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X101*X26*12","v":130.89792893980766},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y101*Y26*12","v":137.07739511966901},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z101*Z26*12","v":140.80589300355751},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA101*AA26*12","v":144.53439088744608},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB101*AB26*12","v":98.173431978839474},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC101*AC26*12","v":102.80803091854557},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD101*AD26*12","v":105.60440391200598},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE101*AE26*12","v":108.4007769054664},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF101*AF26*12","v":78.538745583071574},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG101*AG26*12","v":82.246424734836467},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH101*AH26*12","v":84.483523129604791},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI101*AI26*12","v":86.720621524373115},null,472569.54599683062]
[null,"MPC",1,{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D102*D27*12","v":2361041.1231316859},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E102*E27*12","v":2472501.815350607},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F102*F27*12","v":2539753.7337168511},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G102*G27*12","v":2607005.6520830947},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H102*H27*12","v":1670085.854918818},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I102*I27*12","v":1748927.7368456232},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J102*J27*12","v":1796498.4786167964},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K102*K27*12","v":1844069.2203879701},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L102*L27*12","v":349656.3309911351},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M102*M27*12","v":366163.0052329232},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N102*N27*12","v":376122.6195732553},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O102*O27*12","v":386082.23391358741},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P102*P27*12","v":292537.80065743328},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q102*Q27*12","v":306348.00728281768},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R102*R27*12","v":314680.65684834454},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S102*S27*12","v":323013.30641387129},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T102*T27*12","v":17952.920846731606},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U102*U27*12","v":18800.447374466978},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V102*V27*12","v":19311.818546866791},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W102*W27*12","v":19823.189719266607},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X102*X27*12","v":13712.317129486388},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y102*Y27*12","v":14359.652046360123},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z102*Z27*12","v":14750.233821141363},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA102*AA27*12","v":15140.815595922599},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB102*AB27*12","v":9169.9172466575146},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC102*AC27*12","v":9602.8132745534549},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD102*AD27*12","v":9864.0092867937819},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE102*AE27*12","v":10125.205299034109},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF102*AF27*12","v":7057.3540328705949},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG102*AG27*12","v":7390.5195834537981},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH102*AH27*12","v":7591.5413245197715},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI102*AI27*12","v":7792.5630655857449},null,19956932.894158512]
[null,"MPC",2,{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D103*D28*12","v":898574.59676199197},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E103*E28*12","v":940994.7586067731},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F103*F28*12","v":966589.76618006849},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G103*G28*12","v":992184.77375336434},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H103*H28*12","v":606808.69427909388},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I103*I28*12","v":635455.08948422945},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J103*J28*12","v":652739.43424712599},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K103*K28*12","v":670023.77901002241},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L103*L28*12","v":65930.55084750407},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M103*M28*12","v":69043.01880235711},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N103*N28*12","v":70920.98525537533},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O103*O28*12","v":72798.951708393579},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P103*P28*12","v":53673.039985714568},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q103*Q28*12","v":56206.851926425923},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R103*R28*12","v":57735.675320573166},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S103*S28*12","v":59264.498714720408},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T103*T28*12","v":5803.7459633830631},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U103*U28*12","v":6077.7308322630306},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V103*V28*12","v":6243.0447888577983},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W103*W28*12","v":6408.3587454525677},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X103*X28*12","v":4116.7904700263871},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y103*Y28*12","v":4311.1370703519106},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z103*Z28*12","v":4428.3997702297993},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA103*AA28*12","v":4545.662470107688},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB103*AB28*12","v":3853.6867416332848},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC103*AC28*12","v":4035.6126672806922},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD103*AD28*12","v":4145.3811179943486},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE103*AE28*12","v":4255.1495687080051},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF103*AF28*12","v":2600.0778015839032},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG103*AG28*12","v":2722.8230044303468},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH103*AH28*12","v":2796.8836458757055},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI103*AI28*12","v":2870.9442873210637},null,6938159.893829233]
[null,"MPC",3,{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D104*D29*12","v":137316.62262781215},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E104*E29*12","v":143799.10430138808},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F104*F29*12","v":147710.43231885391},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G104*G29*12","v":151621.76033631974},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H104*H29*12","v":90878.918914681679},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I104*I29*12","v":95169.156433671582},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J104*J29*12","v":97757.752445907026},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K104*K29*12","v":100346.34845814251},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L104*L29*12","v":10253.284022645877},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M104*M29*12","v":10737.323933465159},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N104*N29*12","v":11029.378575513183},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O104*O29*12","v":11321.433217561211},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P104*P29*12","v":8649.5156349527751},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q104*Q29*12","v":9057.8443974571182},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R104*R29*12","v":9304.2172851168743},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S104*S29*12","v":9550.5901727766322},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T104*T29*12","v":735.14115536185466},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U104*U29*12","v":769.84590541998386},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V104*V29*12","v":790.78567325532106},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W104*W29*12","v":811.72544109065836},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X104*X29*12","v":557.15961248477413},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y104*Y29*12","v":583.46215989725101},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z104*Z29*12","v":599.33229973034872},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA104*AA29*12","v":615.20243956344643},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB104*AB29*12","v":1067.8890970791031},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC104*AC29*12","v":1118.3023053910354},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD104*AD29*12","v":1148.7200688418075},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE104*AE29*12","v":1179.1378322925798},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF104*AF29*12","v":780.02334047517104},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG104*AG29*12","v":816.84690132910384},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH104*AH29*12","v":839.06509376271151},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI104*AI29*12","v":861.28328619631918},null,1057777.6056884369]
[null,"MPC",4,{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D105*D30*12","v":28825.270176872375},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E105*E30*12","v":30186.061624269983},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F105*F30*12","v":31007.120900971022},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G105*G30*12","v":31828.180177672068},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H105*H30*12","v":17364.807054201781},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I105*I30*12","v":18184.569740902505},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J105*J30*12","v":18679.189074303082},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K105*K30*12","v":19173.808407703662},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L105*L30*12","v":2901.8728365978905},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M105*M30*12","v":3038.8652641882522},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N105*N30*12","v":3121.522238352788},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O105*O30*12","v":3204.1792125173233},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P105*P30*12","v":2433.7040189600971},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q105*Q30*12","v":2548.5950015658809},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R105*R30*12","v":2617.9166505652042},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S105*S30*12","v":2687.238299564528},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T105*T30*12","v":77.383279511774191},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U105*U30*12","v":81.036411096840425},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V105*V30*12","v":83.24059718477065},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W105*W30*12","v":85.444783272700889},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X105*X30*12","v":61.906623609419363},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y105*Y30*12","v":64.829128877472343},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z105*Z30*12","v":66.592477747816531},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA105*AA30*12","v":68.355826618160719},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB105*AB30*12","v":417.86964668312737},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC105*AC30*12","v":437.59655428344854},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD105*AD30*12","v":449.49915737288114},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE105*AE30*12","v":461.40176046231375},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF105*AF30*12","v":334.29571734650187},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG105*AG30*12","v":350.0772434267588},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH105*AH30*12","v":359.59932589830487},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI105*AI30*12","v":369.12140836985105},null,221571.15062097061]
[null,"MPC",5,{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D106*D31*12","v":13232.540134886376},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E106*E31*12","v":13857.225604698431},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F106*F31*12","v":14234.141406888712},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G106*G31*12","v":14611.057209078992},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H106*H31*12","v":8326.4404591448802},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I106*I31*12","v":8719.5173980441596},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J106*J31*12","v":8956.6878092469342},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K106*K31*12","v":9193.858220449707},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L106*L31*12","v":2011.9651667078701},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M106*M31*12","v":2106.9465831705224},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N106*N31*12","v":2164.2554185912659},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O106*O31*12","v":2221.5642540120107},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P106*P31*12","v":1710.1703917016896},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q106*Q31*12","v":1790.9045956949435},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R106*R31*12","v":1839.6171058025761},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S106*S31*12","v":1888.3296159102092},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T106*T31*12","v":116.07491926766127},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U106*U31*12","v":121.55461664526064},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V106*V31*12","v":124.86089577715597},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W106*W31*12","v":128.16717490905134},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X106*X31*12","v":92.859935414129041},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y106*Y31*12","v":97.243693316208521},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z106*Z31*12","v":99.888716621724797},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA106*AA31*12","v":102.53373992724106},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB106*AB31*12","v":185.71984297027882},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC106*AC31*12","v":194.48735745931049},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD106*AD31*12","v":199.77740327683608},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE106*AE31*12","v":205.06744909436168},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF106*AF31*12","v":148.57587437622306},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG106*AG31*12","v":155.58988596744837},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH106*AH31*12","v":159.82192262146884},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI106*AI31*12","v":164.05395927548938},null,109161.49876094912]
[null,"MPC",6,{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D107*D32*12","v":6151.9704135875272},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E107*E32*12","v":6442.3943600790981},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F107*F32*12","v":6617.6271453079071},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G107*G32*12","v":6792.8599305367316},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H107*H32*12","v":3931.0704026446083},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I107*I32*12","v":4116.649477887021},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J107*J32*12","v":4228.6221255552409},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K107*K32*12","v":4340.5947732234699},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L107*L32*12","v":1083.3658589965457},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M107*M32*12","v":1134.509698630281},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N107*N32*12","v":1165.3683023183737},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O107*O32*12","v":1196.2269060064673},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P107*P32*12","v":920.86098014706363},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q107*Q32*12","v":964.33324383573893},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R107*R32*12","v":990.56305697061759},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S107*S32*12","v":1016.7928701054969},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T107*T32*12","v":116.07491926766127},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U107*U32*12","v":121.55461664526064},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V107*V32*12","v":124.86089577715597},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W107*W32*12","v":128.16717490905134},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X107*X32*12","v":92.859935414129041},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y107*Y32*12","v":97.243693316208521},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z107*Z32*12","v":99.888716621724797},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA107*AA32*12","v":102.53373992724106},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB107*AB32*12","v":46.429960742569705},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC107*AC32*12","v":48.621839364827622},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD107*AD32*12","v":49.944350819209021},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE107*AE32*12","v":51.266862273590419},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF107*AF32*12","v":37.143968594055764},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG107*AG32*12","v":38.897471491862092},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH107*AH32*12","v":39.955480655367211},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI107*AI32*12","v":41.013489818872344},null,52330.266661470981]
[null,"MPC",7,{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D108*D33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E108*E33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F108*F33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G108*G33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H108*H33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I108*I33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J108*J33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K108*K33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L108*L33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M108*M33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N108*N33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O108*O33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P108*P33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q108*Q33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R108*R33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S108*S33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T108*T33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U108*U33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V108*V33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W108*W33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X108*X33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y108*Y33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z108*Z33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA108*AA33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB108*AB33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC108*AC33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD108*AD33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE108*AE33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF108*AF33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG108*AG33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH108*AH33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI108*AI33*12","v":0},null,0]
[null,"MPC",8,{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D109*D34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E109*E34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F109*F34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G109*G34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H109*H34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I109*I34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J109*J34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K109*K34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L109*L34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M109*M34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N109*N34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O109*O34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P109*P34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q109*Q34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R109*R34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S109*S34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T109*T34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U109*U34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V109*V34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W109*W34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X109*X34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y109*Y34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z109*Z34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA109*AA34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB109*AB34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC109*AC34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD109*AD34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE109*AE34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF109*AF34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG109*AG34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH109*AH34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI109*AI34*12","v":0},null,0]
[null,"PODER PUBLICO",1,{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D110*D35*12","v":7283978.5140678454},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E110*E35*12","v":7627842.6167857517},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F110*F35*12","v":7835319.5317832362},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G110*G35*12","v":8042796.4467807263},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H110*H35*12","v":2311068.2688433602},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I110*I35*12","v":2420169.8285268247},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J110*J35*12","v":2485998.3196243942},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K110*K35*12","v":2551826.8107219641},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L110*L35*12","v":476550.24871897476},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M110*M35*12","v":499047.36665517662},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N110*N35*12","v":512621.42858500517},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O110*O35*12","v":526195.49051483383},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P110*P35*12","v":241927.99450632042},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q110*Q35*12","v":253348.99919388077},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R110*R35*12","v":260240.07854766498},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S110*S35*12","v":267131.15790144907},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T110*T35*12","v":80911.282325918612},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U110*U35*12","v":84730.964858345411},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V110*V35*12","v":87035.642612823998},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W110*W35*12","v":89340.320367302615},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X110*X35*12","v":41429.194509449131},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y110*Y35*12","v":43384.995555375252},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z110*Z35*12","v":44565.065135625955},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA110*AA35*12","v":45745.13471587668},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB110*AB35*12","v":32969.910906226927},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC110*AC35*12","v":34526.363716811567},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD110*AD35*12","v":35465.478980448686},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE110*AE35*12","v":36404.594244085798},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF110*AF35*12","v":20681.869670208853},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG110*AG35*12","v":21658.225180173602},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH110*AH35*12","v":22247.32775746259},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI110*AI35*12","v":22836.430334751589},null,44339995.90262831]
[null,"PODER PUBLICO",2,{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D111*D36*12","v":2784607.8653472527},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E111*E36*12","v":2916064.4152518883},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F111*F36*12","v":2995381.2128322441},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G111*G36*12","v":3074698.0104126013},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H111*H36*12","v":1071399.4948023509},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I111*I36*12","v":1121978.4229555698},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J111*J36*12","v":1152496.1766093094},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K111*K36*12","v":1183013.9302630494},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L111*L36*12","v":193238.05793548812},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M111*M36*12","v":202360.49442738667},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N111*N36*12","v":207864.68915326733},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O111*O36*12","v":213368.88387914808},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P111*P36*12","v":120025.21371598417},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q111*Q36*12","v":125691.39770297162},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R111*R36*12","v":129110.19706043968},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S111*S36*12","v":132528.99641790777},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T111*T36*12","v":32397.237412602386},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U111*U36*12","v":33926.65529211807},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V111*V36*12","v":34849.458518380488},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W111*W36*12","v":35772.261744642899},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X111*X36*12","v":16165.894224066247},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y111*Y36*12","v":16929.058297279124},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z111*Z36*12","v":17389.527785939354},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA111*AA36*12","v":17849.997274599591},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB111*AB36*12","v":17278.524028275748},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC111*AC36*12","v":18094.213441664026},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD111*AD36*12","v":18586.37508851305},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE111*AE36*12","v":19078.536735362086},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF111*AF36*12","v":10131.498180216231},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG111*AG36*12","v":10609.788790793904},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH111*AH36*12","v":10898.374483719017},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI111*AI36*12","v":11186.960176644132},null,17944971.820241679]
[null,"PODER PUBLICO",3,{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D112*D37*12","v":1950788.099691666},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E112*E37*12","v":2042881.4519987446},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F112*F37*12","v":2098447.7192462576},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G112*G37*12","v":2154013.9864937705},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H112*H37*12","v":746641.74934057554},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I112*I37*12","v":781889.42266812094},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J112*J37*12","v":803156.77353445336},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K112*K37*12","v":824424.12440078612},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L112*L37*12","v":127870.90793952922},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M112*M37*12","v":133907.473662153},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N112*N37*12","v":137549.74985036277},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O112*O37*12","v":141192.0260385726},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P112*P37*12","v":90679.535739074956},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q112*Q37*12","v":94960.360721132689},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R112*R37*12","v":97543.277501050616},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S112*S37*12","v":100126.19428096856},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T112*T37*12","v":17589.409201286649},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U112*U37*12","v":18419.774969205522},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V112*V37*12","v":18920.791872353042},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W112*W37*12","v":19421.808775500569},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X112*X37*12","v":8312.0184876777857},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y112*Y37*12","v":8704.4145900989824},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z112*Z37*12","v":8941.1742057259034},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA112*AA37*12","v":9177.9338213528245},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB112*AB37*12","v":12173.505565376094},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC112*AC37*12","v":12748.195833899654},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD112*AD37*12","v":13094.946085088743},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE112*AE37*12","v":13441.696336277833},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF112*AF37*12","v":6440.1771378118674},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG112*AG37*12","v":6744.2068282565897},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH112*AH37*12","v":6927.6488966275911},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI112*AI37*12","v":7111.0909649985952},null,12514241.646678755]
[null,"PODER PUBLICO",4,{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D113*D38*12","v":1386618.0541695973},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E113*E38*12","v":1452077.9085731483},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F113*F38*12","v":1491574.3507445927},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G113*G38*12","v":1531070.7929160376},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H113*H38*12","v":552847.37523490889},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I113*I38*12","v":578946.34934060462},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J113*J38*12","v":594693.65936584235},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K113*K38*12","v":610440.96939107997},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L113*L38*12","v":112326.77965513346},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M113*M38*12","v":117629.53380558928},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N113*N38*12","v":120829.05089222526},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O113*O38*12","v":124028.56797886125},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P113*P38*12","v":85742.229728741877},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q113*Q38*12","v":89789.972982482024},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R113*R38*12","v":92232.255489873773},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S113*S38*12","v":94674.537997265521},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T113*T38*12","v":16689.485939825474},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U113*U38*12","v":17477.367877757795},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V113*V38*12","v":17952.751357953584},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W113*W38*12","v":18428.134838149374},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X113*X38*12","v":8442.9164166175924},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y113*Y38*12","v":8841.4919852186504},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z113*Z38*12","v":9081.9800987294602},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA113*AA38*12","v":9322.4682122402719},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB113*AB38*12","v":11388.118109545378},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC113*AC38*12","v":11925.731586551286},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD113*AD38*12","v":12250.110853792694},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE113*AE38*12","v":12574.490121034101},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF113*AF38*12","v":6283.0996466457254},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG113*AG38*12","v":6579.7139787869164},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH113*AH38*12","v":6758.6818503683844},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI113*AI38*12","v":6937.6497219498488},null,9216456.5808611494]
[null,"PODER PUBLICO",5,{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D114*D39*12","v":1987930.385171222},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E114*E39*12","v":2081777.160919165},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F114*F39*12","v":2138401.3893883331},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G114*G39*12","v":2195025.6178575018},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H114*H39*12","v":795008.53166549536},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I114*I39*12","v":832539.51763233379},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J114*J39*12","v":855184.54839787912},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K114*K39*12","v":877829.5791634249},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L114*L39*12","v":169594.62070290727},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M114*M39*12","v":177600.89117187663},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N114*N39*12","v":182431.62600115294},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O114*O39*12","v":187262.3608304293},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P114*P39*12","v":132890.02515135906},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q114*Q39*12","v":139163.53476846972},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R114*R39*12","v":142948.77554026665},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S114*S39*12","v":146734.01631206358},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T114*T39*12","v":18325.710051573074},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U114*U39*12","v":19190.835316753659},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V114*V39*12","v":19712.825020498054},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W114*W39*12","v":20234.814724242446},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X114*X39*12","v":10144.589492835094},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y114*Y39*12","v":10623.498121774348},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z114*Z39*12","v":10912.456707775711},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA114*AA39*12","v":11201.41529377707},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB114*AB39*12","v":11191.771245587701},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC114*AC39*12","v":11720.115524714198},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD114*AD39*12","v":12038.902045968682},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE114*AE39*12","v":12357.688567223167},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF114*AF39*12","v":5811.8671731472959},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG114*AG39*12","v":6086.2354303778984},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH114*AH39*12","v":6251.7807115907544},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI114*AI39*12","v":6417.3259928036105},null,13234544.412094522]
[null,"PODER PUBLICO",6,{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D115*D40*12","v":7090004.155318886},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E115*E40*12","v":7424711.0620493665},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F115*F40*12","v":7626662.8095214274},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G115*G40*12","v":7828614.5569934836},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H115*H40*12","v":3178790.59639923},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I115*I40*12","v":3328855.8353408091},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J115*J40*12","v":3419400.5376748657},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K115*K40*12","v":3509945.2400089214},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L115*L40*12","v":895178.16677820194},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M115*M40*12","v":937437.98900273675},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N115*N40*12","v":962936.25263126637},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O115*O40*12","v":988434.5162597961},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P115*P40*12","v":709303.11697742727},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q115*Q40*12","v":742788.09766530106},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R115*R40*12","v":762991.89456343267},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S115*S40*12","v":783195.69146156346},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T115*T40*12","v":75757.176373913797},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U115*U40*12","v":79333.542425508524},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V115*V40*12","v":81491.410575808972},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W115*W40*12","v":83649.278726109624},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X115*X40*12","v":43719.908265895698},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y115*Y40*12","v":45783.849969969488},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z115*Z40*12","v":47029.168263188141},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA115*AA40*12","v":48274.486556406977},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB115*AB40*12","v":51050.18462899662},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC115*AC40*12","v":53460.1760776437},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD115*AD40*12","v":54914.290034243211},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE115*AE40*12","v":56368.403990842606},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF115*AF40*12","v":29530.568339234953},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG115*AG40*12","v":30924.655700298517},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH115*AH40*12","v":31765.804696731466},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI115*AI40*12","v":32606.953693164316},null,51034910.376964658]
[null,"PODER PUBLICO",7,{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D116*D41*12","v":806085.76834816649},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E116*E41*12","v":844139.69161432504},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F116*F41*12","v":867100.24649752514},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G116*G41*12","v":890060.80138071044},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H116*H41*12","v":456768.30019704369},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I116*I41*12","v":478331.54635350656},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J116*J41*12","v":491342.13906881073},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K116*K41*12","v":504352.73178410425},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L116*L41*12","v":206082.41657049174},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M116*M41*12","v":215811.21315096828},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N116*N41*12","v":221681.26671341102},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O116*O41*12","v":227551.32027585665},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P116*P41*12","v":173292.48701056602},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q116*Q41*12","v":181473.32739038544},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R116*R41*12","v":186409.39227961376},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S116*S41*12","v":191345.45716884467},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T116*T41*12","v":8753.7989978496298},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U116*U41*12","v":9167.0507986278535},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V116*V41*12","v":9416.3940946129078},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W116*W41*12","v":9665.737390597953},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X116*X41*12","v":6086.753695701047},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y116*Y41*12","v":6374.0988730646077},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z116*Z41*12","v":6547.4740246654292},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA116*AA41*12","v":6720.8491762662452},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB116*AB41*12","v":8344.7417182013469},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC116*AC41*12","v":8738.6826280763744},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD116*AD41*12","v":8976.3743325204978},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE116*AE41*12","v":9214.0660369646303},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF116*AF41*12","v":5105.0184628996476},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG116*AG41*12","v":5346.01760776437},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH116*AH41*12","v":5491.4290034243058},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI116*AI41*12","v":5636.8403990842462},null,7061413.4330446506]
[null,"PODER PUBLICO",8,{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D117*D42*12","v":110690.55562519704},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E117*E42*12","v":115916.06645226397},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F117*F42*12","v":119068.97731768164},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G117*G42*12","v":122221.88818309928},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H117*H42*12","v":89403.280995724577},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I117*I42*12","v":93623.856185538825},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J117*J42*12","v":96170.420112906475},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K117*K42*12","v":98716.984040274197},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L117*L42*12","v":33624.403815192898},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M117*M42*12","v":35211.754110777161},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N117*N42*12","v":36169.511956813454},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O117*O42*12","v":37127.269802849405},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P117*P42*12","v":26355.478562200464},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q117*Q42*12","v":27599.675393641934},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R117*R42*12","v":28350.385101915941},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S117*S42*12","v":29101.094810189621},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T117*T42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U117*U42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V117*V42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W117*W42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X117*X42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y117*Y42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z117*Z42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA117*AA42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB117*AB42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC117*AC42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD117*AD42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE117*AE42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF117*AF42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG117*AG42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH117*AH42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI117*AI42*12","v":0},null,1099351.6024662668]
[null,"RESIDENCIAL",1,{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D118*D43*12","v":273128217.92765117},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E118*E43*12","v":286022131.52215761},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F118*F43*12","v":293801918.34400851},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G118*G43*12","v":301581705.16585946},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H118*H43*12","v":140158786.52892423},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I118*I43*12","v":146775441.87390044},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J118*J43*12","v":150767726.11563039},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K118*K43*12","v":154760010.3573603},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L118*L43*12","v":60500489.012386441},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M118*M43*12","v":63356613.08360099},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N118*N43*12","v":65079909.602376565},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O118*O43*12","v":66803206.12115217},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P118*P43*12","v":48111171.2171949},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q118*Q43*12","v":50382416.895550042},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R118*R43*12","v":51752815.965478763},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S118*S43*12","v":53123215.035407513},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T118*T43*12","v":16043294.966579802},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U118*U43*12","v":16800671.339624699},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V118*V43*12","v":17257648.709839612},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W118*W43*12","v":17714626.080054529},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X118*X43*12","v":9675974.31684044},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y118*Y43*12","v":10132760.428984486},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z118*Z43*12","v":10408370.975744847},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA118*AA43*12","v":10683981.522505213},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB118*AB43*12","v":5369005.8937349524},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC118*AC43*12","v":5622467.4313507825},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD118*AD43*12","v":5775398.247563934},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE118*AE43*12","v":5928329.0637770854},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF118*AF43*12","v":3457453.4566561966},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG118*AG43*12","v":3620673.8901412538},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH118*AH43*12","v":3719156.0281032193},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI118*AI43*12","v":3817638.1660651853},null,2352133225.2862062]
[null,"RESIDENCIAL",2,{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D119*D44*12","v":439306519.56352556},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E119*E44*12","v":460045425.07733041},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F119*F44*12","v":472558636.2628507},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G119*G44*12","v":485071847.44837099},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H119*H44*12","v":242878646.65595609},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I119*I44*12","v":254344529.99709848},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J119*J44*12","v":261262687.73597959},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K119*K44*12","v":268180845.4748607},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L119*L44*12","v":131152967.33960259},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M119*M44*12","v":137344473.44384521},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N119*N44*12","v":141080235.84399956},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O119*O44*12","v":144815998.24415395},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P119*P44*12","v":106990528.96941593},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q119*Q44*12","v":112041367.89931226},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R119*R44*12","v":115088887.16939956},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S119*S44*12","v":118136406.43948686},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T119*T44*12","v":4970947.1092773499},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U119*U44*12","v":5205616.976038835},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V119*V44*12","v":5347209.4819552973},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W119*W44*12","v":5488801.9878717605},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X119*X44*12","v":2962758.1460113963},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y119*Y44*12","v":3102624.8643825096},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z119*Z44*12","v":3187016.0962938778},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA119*AA44*12","v":3271407.3282052446},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB119*AB44*12","v":3728000.8379031494},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC119*AC44*12","v":3903993.3481201036},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD119*AD44*12","v":4010181.7603267496},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE119*AE44*12","v":4116370.1725333966},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF119*AF44*12","v":2488348.7440529838},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG119*AG44*12","v":2605819.4101828258},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH119*AH44*12","v":2676697.560064361},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI119*AI44*12","v":2747575.7099458957},null,3950113373.0983543]
[null,"RESIDENCIAL",3,{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D120*D45*12","v":280516540.93618065},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E120*E45*12","v":293759244.55759501},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F120*F45*12","v":301749480.44404078},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G120*G45*12","v":309739716.3304866},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H120*H45*12","v":153201242.3855221},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I120*I45*12","v":160433609.64833349},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J120*J45*12","v":164797395.32981798},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K120*K45*12","v":169161181.01130256},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L120*L45*12","v":80460344.215263158},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M120*M45*12","v":84258738.734758243},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N120*N45*12","v":86550571.963697284},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O120*O45*12","v":88842405.192636311},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P120*P45*12","v":65655513.274633199},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q120*Q45*12","v":68754997.178527504},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R120*R45*12","v":70625129.458639085},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S120*S45*12","v":72495261.738750666},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T120*T45*12","v":2395051.1925291666},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U120*U45*12","v":2508117.441652759},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V120*V45*12","v":2576338.1031672438},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W120*W45*12","v":2644558.7646817286},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X120*X45*12","v":1401256.425399207},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y120*Y45*12","v":1467407.3321415863},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z120*Z45*12","v":1507320.733821827},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA120*AA45*12","v":1547234.1355020679},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB120*AB45*12","v":2364352.890893877},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC120*AC45*12","v":2475969.9259751169},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD120*AD45*12","v":2543316.1767665809},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE120*AE45*12","v":2610662.4275580454},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF120*AF45*12","v":1575201.4201367167},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG120*AG45*12","v":1649563.9710268877},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH120*AH45*12","v":1694432.0236328128},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI120*AI45*12","v":1739300.0762387384},null,2483701455.4413085]
[null,"RESIDENCIAL",4,{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D121*D46*12","v":110522121.75362882},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E121*E46*12","v":115739681.10720062},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F121*F46*12","v":118887794.30057871},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G121*G46*12","v":122035907.49395679},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H121*H46*12","v":59698318.500420034},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I121*I46*12","v":62516573.480890915},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J121*J46*12","v":64217020.966984242},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K121*K46*12","v":65917468.453077592},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L121*L46*12","v":31105794.001697928},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M121*M46*12","v":32574245.05809024},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N121*N46*12","v":33460262.797647715},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O121*O46*12","v":34346280.537205197},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P121*P46*12","v":25402772.334660456},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q121*Q46*12","v":26601993.543033704},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R121*R46*12","v":27325566.357835367},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S121*S46*12","v":28049139.172637016},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T121*T46*12","v":924652.80688618962},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U121*U46*12","v":968304.0761961462},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V121*V46*12","v":994641.89576082432},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W121*W46*12","v":1020979.7153255029},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X121*X46*12","v":537504.25948878343},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y121*Y46*12","v":562878.91147865355},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z121*Z46*12","v":578189.18804541696},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA121*AA46*12","v":593499.46461218037},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB121*AB46*12","v":1239587.0919051261},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC121*AC46*12","v":1298105.8673621677},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD121*AD46*12","v":1333414.2781712424},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE121*AE46*12","v":1368722.6889803172},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF121*AF46*12","v":827159.03662102763},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG121*AG46*12","v":866207.79265227681},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH121*AH46*12","v":889768.59871437249},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI121*AI46*12","v":913329.40477646829},null,973317884.93652189]
[null,"RESIDENCIAL",5,{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D122*D47*12","v":56915476.618415594},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E122*E47*12","v":59602358.418019317},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F122*F47*12","v":61223539.408819035},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G122*G47*12","v":62844720.399618767},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H122*H47*12","v":30924214.145402547},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I122*I47*12","v":32384093.128959104},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J122*J47*12","v":33264938.746119849},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K122*K47*12","v":34145784.363280609},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L122*L47*12","v":15490003.743570428},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M122*M47*12","v":16221260.189219281},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N122*N47*12","v":16662477.606844623},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O122*O47*12","v":17103695.024469972},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P122*P47*12","v":12495327.079076247},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q122*Q47*12","v":13085209.987972111},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R122*R47*12","v":13441127.006294485},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S122*S47*12","v":13797044.024616867},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T122*T47*12","v":512857.68496428337},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U122*U47*12","v":537068.81454430986},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V122*V47*12","v":551677.05784206733},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W122*W47*12","v":566285.30113982526},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X122*X47*12","v":297585.1396904788},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y122*Y47*12","v":311633.62251400948},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z122*Z47*12","v":320110.0405337541},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA122*AA47*12","v":328586.45855349855},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB122*AB47*12","v":902784.15667852527},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC122*AC47*12","v":945403.04460970825},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD122*AD47*12","v":971117.95732870023},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE122*AE47*12","v":996832.87004769244},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF122*AF47*12","v":598575.05389320885},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG122*AG47*12","v":626832.75309135765},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH122*AH47*12","v":643882.57076124265},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI122*AI47*12","v":660932.38843112788},null,499373434.80532259]
[null,"RESIDENCIAL",6,{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D123*D48*12","v":12259600.210231842},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E123*E48*12","v":12838354.858921394},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F123*F48*12","v":13187557.430813789},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G123*G48*12","v":13536760.002706185},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H123*H48*12","v":6546779.885916125},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I123*I48*12","v":6855842.1088227918},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J123*J48*12","v":7042320.6509099361},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K123*K48*12","v":7228799.1929970831},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L123*L48*12","v":3305155.7776093548},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M123*M48*12","v":3461186.499503375},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N123*N48*12","v":3555330.5888908021},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O123*O48*12","v":3649474.6782782292},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P123*P48*12","v":2578344.9686274822},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q123*Q48*12","v":2700064.20179408},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R123*R48*12","v":2773505.8050136613},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S123*S48*12","v":2846947.4082332412},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T123*T48*12","v":162543.57861448167},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U123*U48*12","v":170216.98150891333},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V123*V48*12","v":174846.87438661075},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W123*W48*12","v":179476.76726430826},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X123*X48*12","v":96760.052701522451},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y123*Y48*12","v":101327.92843548927},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z123*Z48*12","v":104084.04271983723},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA123*AA48*12","v":106840.15700418522},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB123*AB48*12","v":368421.73849229072},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC123*AC48*12","v":385814.29535990709},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD123*AD48*12","v":396308.42375042359},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE123*AE48*12","v":406802.55214093998},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF123*AF48*12","v":244927.3289092037},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG123*AG48*12","v":256489.92701733869},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH123*AH48*12","v":263466.43944149138},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI123*AI48*12","v":270442.95186564431},null,108054794.30888195]
[null,"RESIDENCIAL",7,{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D124*D49*12","v":2150326.4635568932},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E124*E49*12","v":2251839.6789669883},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F124*F49*12","v":2313089.5989158968},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G124*G49*12","v":2374339.5188648622},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H124*H49*12","v":1079991.9481785211},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I124*I49*12","v":1130976.5112831346},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J124*J49*12","v":1161739.0124625629},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K124*K49*12","v":1192501.5136420701},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L124*L49*12","v":623825.27659291192},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M124*M49*12","v":653274.99539342406},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N124*N49*12","v":671044.0406528241},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O124*O49*12","v":688813.08591221785},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P124*P49*12","v":460364.71428924275},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q124*Q49*12","v":482097.74097187701},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R124*R49*12","v":495210.77398123738},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S124*S49*12","v":508323.80699059472},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T124*T49*12","v":83883.474990763658},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U124*U49*12","v":87843.469628974621},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V124*V49*12","v":90232.807348291186},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W124*W49*12","v":92622.145067607722},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X124*X49*12","v":54446.875464484576},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y124*Y49*12","v":57017.218847736622},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z124*Z49*12","v":58568.084179204438},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA124*AA49*12","v":60118.949510672304},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB124*AB49*12","v":136086.21493647227},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC124*AC49*12","v":142510.61117830995},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD124*AD49*12","v":146386.89225110205},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE124*AE49*12","v":150263.17332389293},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF124*AF49*12","v":92525.625767793303},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG124*AG49*12","v":96893.601486227795},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH124*AH49*12","v":99529.102312520074},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI124*AI49*12","v":102164.60313881151},null,19788851.530088119]
[null,"RESIDENCIAL",8,{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D125*D50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E125*E50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F125*F50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G125*G50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H125*H50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I125*I50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J125*J50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K125*K50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L125*L50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M125*M50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N125*N50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O125*O50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P125*P50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q125*Q50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R125*R50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S125*S50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T125*T50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U125*U50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V125*V50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W125*W50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X125*X50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y125*Y50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z125*Z50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA125*AA50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB125*AB50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC125*AC50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD125*AD50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE125*AE50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF125*AF50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG125*AG50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH125*AH50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI125*AI50*12","v":0},null,0]
[null,"TARIFA SOCIAL",1,{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D126*D51*12","v":6997421.7079012841},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E126*E51*12","v":7327757.9564609341},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F126*F51*12","v":7527072.5845982749},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G126*G51*12","v":7726387.2127356138},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H126*H51*12","v":2183646.3947561709},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I126*I51*12","v":2286732.5868331818},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J126*J51*12","v":2348931.5920271687},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K126*K51*12","v":2411130.5972211552},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L126*L51*12","v":1088949.2626450914},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M126*M51*12","v":1140356.6851658451},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N126*N51*12","v":1171374.3265778895},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O126*O51*12","v":1202391.9679899337},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P126*P51*12","v":515456.95722462737},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q126*Q51*12","v":539790.79397928331},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R126*R51*12","v":554473.07497344166},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S126*S51*12","v":569155.35596760013},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T126*T51*12","v":44296.1290458679},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U126*U51*12","v":46387.273142300372},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V126*V51*12","v":47649.004513832748},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W126*W51*12","v":48910.735885365131},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X126*X51*12","v":15156.158395930048},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y126*Y51*12","v":15871.654576678171},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z126*Z51*12","v":16303.362740167069},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA126*AA51*12","v":16735.070903655964},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB126*AB51*12","v":17155.048165374526},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC126*AC51*12","v":17964.908495560288},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD126*AD51*12","v":18453.553054726821},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE126*AE51*12","v":18942.197613893357},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF126*AF51*12","v":6380.4296642604859},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG126*AG51*12","v":6681.6387791992893},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH126*AH51*12","v":6863.3789999512492},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI126*AI51*12","v":7045.1192207032063},null,45941824.72025498]
[null,"TARIFA SOCIAL",2,{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D127*D52*12","v":7067205.8193636239},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E127*E52*12","v":7400836.4558495451},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F127*F52*12","v":7602138.815298018},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G127*G52*12","v":7803441.1747464929},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H127*H52*12","v":2241989.589225681},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I127*I52*12","v":2347830.0632074517},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J127*J52*12","v":2411690.9165214258},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K127*K52*12","v":2475551.7698353995},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L127*L52*12","v":1127948.7467400704},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M127*M52*12","v":1181197.2678553467},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N127*N52*12","v":1213325.7709525116},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O127*O52*12","v":1245454.2740496763},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P127*P52*12","v":541467.85881392541},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q127*Q52*12","v":567029.62551354396},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R127*R52*12","v":582452.8012821211},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S127*S52*12","v":597875.97705069836},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T127*T52*12","v":34630.598983688804},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U127*U52*12","v":36265.450023283556},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V127*V52*12","v":37251.868342307171},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W127*W52*12","v":38238.286661330778},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X127*X52*12","v":12048.175998100207},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y127*Y52*12","v":12616.949673224688},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z127*Z52*12","v":12960.130035797803},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA127*AA52*12","v":13303.310398370924},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB127*AB52*12","v":16952.628717995478},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC127*AC52*12","v":17752.933174078746},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD127*AD52*12","v":18235.812015732994},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE127*AE52*12","v":18718.690857387239},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF127*AF52*12","v":6481.639387950012},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG127*AG52*12","v":6787.6264399400579},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH127*AH52*12","v":6972.2495194481617},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI127*AI52*12","v":7156.8725989562663},null,46703810.149133138]
[null,"TARIFA SOCIAL",3,{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D128*D53*12","v":2338012.3241783986},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E128*E53*12","v":2448385.8663908485},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F128*F53*12","v":2514981.8322232328},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G128*G53*12","v":2581577.7980555766},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H128*H53*12","v":730224.012370507},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I128*I53*12","v":764696.63256177679},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J128*J53*12","v":785496.3404482177},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K128*K53*12","v":806296.04833465407},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L128*L53*12","v":489762.33605348814},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M128*M53*12","v":512883.17391795781},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N128*N53*12","v":526833.56907221093},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O128*O53*12","v":540783.9642264673},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P128*P53*12","v":233722.79487413657},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q128*Q53*12","v":244756.44619379498},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R128*R53*12","v":251413.80856127321},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S128*S53*12","v":258071.17092875263},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T128*T53*12","v":15046.514512153157},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U128*U53*12","v":15756.834593652646},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V128*V53*12","v":16185.419659687264},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W128*W53*12","v":16614.004725721883},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X128*X53*12","v":5305.0771458208173},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y128*Y53*12","v":5555.5207171566881},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z128*Z53*12","v":5706.6305862910913},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA128*AA53*12","v":5857.7404554254963},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB128*AB53*12","v":11706.591373421752},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC128*AC53*12","v":12259.23942568223},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD128*AD53*12","v":12592.69008847632},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE128*AE53*12","v":12926.140751270406},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF128*AF53*12","v":4423.7083395963318},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG128*AG53*12","v":4632.5440048777555},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH128*AH53*12","v":4758.5489563442579},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI128*AI53*12","v":4884.5539078107486},null,16182109.877634685]
[null,"TARIFA SOCIAL",4,{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D129*D54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E129*E54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F129*F54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G129*G54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H129*H54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I129*I54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J129*J54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K129*K54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L129*L54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M129*M54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N129*N54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O129*O54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P129*P54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q129*Q54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R129*R54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S129*S54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T129*T54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U129*U54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V129*V54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W129*W54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X129*X54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y129*Y54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z129*Z54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA129*AA54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB129*AB54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC129*AC54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD129*AD54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE129*AE54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF129*AF54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG129*AG54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH129*AH54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI129*AI54*12","v":0},null,0]
[null,"TARIFA SOCIAL",5,{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D130*D55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E130*E55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F130*F55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G130*G55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H130*H55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I130*I55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J130*J55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K130*K55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L130*L55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M130*M55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N130*N55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O130*O55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P130*P55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q130*Q55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R130*R55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S130*S55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T130*T55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U130*U55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V130*V55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W130*W55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X130*X55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y130*Y55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z130*Z55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA130*AA55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB130*AB55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC130*AC55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD130*AD55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE130*AE55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF130*AF55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG130*AG55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH130*AH55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI130*AI55*12","v":0},null,0]
[null,"TARIFA SOCIAL",6,{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D131*D56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E131*E56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F131*F56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G131*G56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H131*H56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I131*I56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J131*J56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K131*K56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L131*L56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M131*M56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N131*N56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O131*O56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P131*P56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q131*Q56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R131*R56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S131*S56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T131*T56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U131*U56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V131*V56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W131*W56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X131*X56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y131*Y56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z131*Z56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA131*AA56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB131*AB56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC131*AC56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD131*AD56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE131*AE56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF131*AF56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG131*AG56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH131*AH56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI131*AI56*12","v":0},null,0]
[null,"TARIFA SOCIAL",7,{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D132*D57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E132*E57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F132*F57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G132*G57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H132*H57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I132*I57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J132*J57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K132*K57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L132*L57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M132*M57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N132*N57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O132*O57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P132*P57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q132*Q57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R132*R57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S132*S57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T132*T57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U132*U57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V132*V57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W132*W57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X132*X57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y132*Y57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z132*Z57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA132*AA57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB132*AB57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC132*AC57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD132*AD57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE132*AE57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF132*AF57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG132*AG57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH132*AH57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI132*AI57*12","v":0},null,0]
[null,"TARIFA SOCIAL",8,{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D133*D58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E133*E58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F133*F58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G133*G58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H133*H58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I133*I58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J133*J58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K133*K58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L133*L58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M133*M58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N133*N58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O133*O58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P133*P58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q133*Q58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R133*R58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S133*S58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T133*T58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U133*U58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V133*V58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W133*W58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X133*X58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y133*Y58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z133*Z58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA133*AA58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB133*AB58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC133*AC58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD133*AD58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE133*AE58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF133*AF58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG133*AG58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH133*AH58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI133*AI58*12","v":0},null,0]
[null,"UTILIDADE PUBLICA",1,{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D134*D59*12","v":9974585.3088952508},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E134*E59*12","v":10445468.332589263},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F134*F59*12","v":10729584.517758112},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G134*G59*12","v":11013700.702926965},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H134*H59*12","v":4728229.3037877977},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I134*I59*12","v":4951440.8802430816},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J134*J59*12","v":5086119.8098220136},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K134*K59*12","v":5220798.7394009475},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L134*L59*12","v":1442167.8599859378},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M134*M59*12","v":1510250.1252184473},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N134*N59*12","v":1551328.8486002528},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O134*O59*12","v":1592407.5719820587},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P134*P59*12","v":1098446.2780171994},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q134*Q59*12","v":1150302.0383059906},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R134*R59*12","v":1181590.1927964687},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S134*S59*12","v":1212878.3472869475},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T134*T59*12","v":106518.18967476847},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U134*U59*12","v":111546.73027863065},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V134*V59*12","v":114580.79543164492},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W134*W59*12","v":117614.86058465924},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X134*X59*12","v":58249.578378214399},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y134*Y59*12","v":60999.4408282527},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z134*Z59*12","v":62658.622386583105},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA134*AA59*12","v":64317.803944913496},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB134*AB59*12","v":47041.436156527241},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC134*AC59*12","v":49262.181481803098},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD134*AD59*12","v":50602.110207836202},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE134*AE59*12","v":51942.038933869313},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF134*AF59*12","v":30433.763913440238},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG134*AG59*12","v":31870.489584749132},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH134*AH59*12","v":32737.365212721852},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI134*AI59*12","v":33604.240840694591},null,73913278.505456045]
[null,"UTILIDADE PUBLICA",2,{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D135*D60*12","v":4901963.5712864436},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E135*E60*12","v":5133376.8438188629},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F135*F60*12","v":5273004.4219667548},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G135*G60*12","v":5412632.0001146477},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H135*H60*12","v":2359238.7042846885},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I135*I60*12","v":2470614.3074086392},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J135*J60*12","v":2537814.8856588751},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K135*K60*12","v":2605015.463909111},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L135*L60*12","v":786860.13599641202},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M135*M60*12","v":824006.45021278784},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N135*N60*12","v":846419.38199666608},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O135*O60*12","v":868832.31378054456},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P135*P60*12","v":609792.06203677005},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q135*Q60*12","v":638579.2969046107},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R135*R60*12","v":655948.61994379817},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S135*S60*12","v":673317.94298298552},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T135*T60*12","v":35506.063224922822},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U135*U60*12","v":37182.243426210218},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V135*V60*12","v":38193.598477214975},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W135*W60*12","v":39204.953528219754},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X135*X60*12","v":17933.016264753649},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y135*Y60*12","v":18779.603131394655},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z135*Z60*12","v":19290.407341487382},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA135*AA60*12","v":19801.211551580112},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB135*AB60*12","v":23267.103378984957},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC135*AC60*12","v":24365.503327695304},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD135*AD60*12","v":25028.243727145418},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE135*AE60*12","v":25690.984126595533},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF135*AF60*12","v":13508.66424028831},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG135*AG60*12","v":14146.385054391874},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH135*AH60*12","v":14531.165978292025},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI135*AI60*12","v":14915.946902192178},null,36978761.495983951]
[null,"UTILIDADE PUBLICA",3,{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D136*D61*12","v":2354853.6238844586},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E136*E61*12","v":2466022.2149017346},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F136*F61*12","v":2533097.8884791057},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G136*G61*12","v":2600173.5620564772},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H136*H61*12","v":1133968.7017071187},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I136*I61*12","v":1187501.414546622},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J136*J61*12","v":1219801.3900997494},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K136*K61*12","v":1252101.3656528771},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L136*L61*12","v":369377.57475814095},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M136*M61*12","v":386815.25501255319},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N136*N61*12","v":397336.60945258348},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O136*O61*12","v":407857.96389261365},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P136*P61*12","v":282678.15397188626},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q136*Q61*12","v":296022.90362837759},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R136*R61*12","v":304074.71092160337},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S136*S61*12","v":312126.51821482915},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T136*T61*12","v":21925.403097417777},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U136*U61*12","v":22960.463682544556},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V136*V61*12","v":23584.987078095884},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W136*W61*12","v":24209.510473647217},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X136*X61*12","v":12173.50739140211},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y136*Y61*12","v":12748.197746129215},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z136*Z61*12","v":13094.948049330851},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA136*AA61*12","v":13441.698352532487},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB136*AB61*12","v":14333.32106891056},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC136*AC61*12","v":15009.972514107656},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD136*AD61*12","v":15418.242971152871},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE136*AE61*12","v":15826.51342819809},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF136*AF61*12","v":8639.262014137872},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG136*AG61*12","v":9047.1067208320128},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH136*AH61*12","v":9293.187544256527},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI136*AI61*12","v":9539.2683676810411},null,17745055.441681102]
[null,"UTILIDADE PUBLICA",4,{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D137*D62*12","v":1136357.5887908256},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E137*E62*12","v":1190003.0768824727},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F137*F62*12","v":1222371.0975185789},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G137*G62*12","v":1254739.1181546852},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H137*H62*12","v":553043.72211850132},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I137*I62*12","v":579151.96542300342},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J137*J62*12","v":594904.86819478718},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K137*K62*12","v":610657.77096657106},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L137*L62*12","v":179739.20968851287},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M137*M62*12","v":188224.3887624761},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N137*N62*12","v":193344.08216330587},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O137*O62*12","v":198463.77556413558},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P137*P62*12","v":134767.59222571107},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q137*Q62*12","v":141129.7385564073},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R137*R62*12","v":144968.45996705221},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S137*S62*12","v":148807.18137769712},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T137*T62*12","v":8753.7989978496371},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U137*U62*12","v":9167.0507986278644},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V137*V62*12","v":9416.3940946129096},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W137*W62*12","v":9665.7373905979566},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X137*X62*12","v":4254.1826905437492},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y137*Y62*12","v":4455.0153413892422},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z137*Z62*12","v":4576.1915226156198},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA137*AA62*12","v":4697.3677038419974},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB137*AB62*12","v":6773.9668065399246},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC137*AC62*12","v":7093.7541333796453},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD137*AD62*12","v":7286.703869928413},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE137*AE62*12","v":7479.6536064771817},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF137*AF62*12","v":3377.1660600720775},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG137*AG62*12","v":3536.5962635979686},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH137*AH62*12","v":3632.7914945730063},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI137*AI62*12","v":3728.9867255480444},null,8568568.9938549176]
[null,"UTILIDADE PUBLICA",5,{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D138*D63*12","v":947946.39174364996},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E138*E63*12","v":992697.31114738761},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F138*F63*12","v":1019698.6254102068},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G138*G63*12","v":1046699.9396730266},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H138*H63*12","v":455393.87201189739},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I138*I63*12","v":476892.23377671686},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J138*J63*12","v":489863.67726619286},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K138*K63*12","v":502835.1207556689},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L138*L63*12","v":191683.64510704856},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M138*M63*12","v":200732.70044173027},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N138*N63*12","v":206192.6192574536},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O138*O63*12","v":211652.53807317698},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P138*P63*12","v":145407.13898037252},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q138*Q63*12","v":152271.56002138683},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R138*R63*12","v":156413.33838550368},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S138*S63*12","v":160555.11674962056},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T138*T63*12","v":6953.9524749272814},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U138*U63*12","v":7282.2366157324159},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V138*V63*12","v":7480.3130658139917},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W138*W63*12","v":7678.389515895572},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X138*X63*12","v":2945.2034011456722},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y138*Y63*12","v":3084.241390192552},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z138*Z63*12","v":3168.1325925800447},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA138*AA63*12","v":3252.0237949675366},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB138*AB63*12","v":6577.6199425822442},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC138*AC63*12","v":6888.1380715425539},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD138*AD63*12","v":7075.4950621044009},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE138*AE63*12","v":7262.8520526662487},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF138*AF63*12","v":3377.166060072077},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG138*AG63*12","v":3536.5962635979686},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH138*AH63*12","v":3632.7914945730063},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI138*AI63*12","v":3728.986725548044},null,7440859.9673249833]
[null,"UTILIDADE PUBLICA",6,{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D139*D64*12","v":938456.29237001925},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E139*E64*12","v":982759.20049811702},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F139*F64*12","v":1009490.1986778706},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G139*G64*12","v":1036221.1968576235},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H139*H64*12","v":466258.39957067528},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I139*I64*12","v":488269.65700277837},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J139*J64*12","v":501550.565801144},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K139*K64*12","v":514831.47459950909},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L139*L64*12","v":266786.32808112941},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M139*M64*12","v":279380.85195923282},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N139*N64*12","v":286979.99632887595},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O139*O64*12","v":294579.1406985189},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P139*P64*12","v":206740.99674253841},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q139*Q64*12","v":216500.88376068053},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R139*R64*12","v":222389.69632716529},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S139*S64*12","v":228278.50889364991},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T139*T64*12","v":6381.2740358156198},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U139*U64*12","v":6682.5230120838678},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V139*V64*12","v":6864.2872839234324},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W139*W64*12","v":7046.0515557629969},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X139*X64*12","v":4188.7337260738441},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y139*Y64*12","v":4386.47664382941},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z139*Z64*12","v":4505.7885761138423},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA139*AA64*12","v":4625.1005083982745},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB139*AB64*12","v":3534.243551238219},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC139*AC64*12","v":3701.0891130676405},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD139*AD64*12","v":3801.7585408322125},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE139*AE64*12","v":3902.4279685967913},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF139*AF64*12","v":1884.9298939937171},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG139*AG64*12","v":1973.9141936360747},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH139*AH64*12","v":2027.6045551105149},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI139*AI64*12","v":2081.294916584955},null,8007060.8862445923]
[null,"UTILIDADE PUBLICA",7,{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D140*D65*12","v":170249.11031488364},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E140*E65*12","v":178286.27811320545},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F140*F65*12","v":183135.65543096868},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G140*G65*12","v":187985.03274873283},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H140*H65*12","v":93133.871783979557},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I140*I65*12","v":97530.561751116213},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J140*J65*12","v":100183.38786286136},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K140*K65*12","v":102836.21397460703},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L140*L65*12","v":85901.761571660696},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M140*M65*12","v":89957.036049430666},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N140*N65*12","v":92403.862663391235},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O140*O65*12","v":94850.689277351717},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P140*P65*12","v":78371.040473878427},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q140*Q65*12","v":82070.80255576389},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R140*R65*12","v":84303.124036567198},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S140*S65*12","v":86535.445517370506},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T140*T65*12","v":572.67843911165846},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U140*U65*12","v":599.71360364855184},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V140*V65*12","v":616.02578189056419},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W140*W65*12","v":632.33796013257665},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X140*X65*12","v":458.14275128932684},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y140*Y65*12","v":479.77088291884149},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z140*Z65*12","v":492.82062551245144},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA140*AA65*12","v":505.87036810606128},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB140*AB65*12","v":589.04059187303676},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC140*AC65*12","v":616.84818551127341},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD140*AD65*12","v":633.62642347203598},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE140*AE65*12","v":650.40466143279843},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF140*AF65*12","v":392.69372791535784},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG140*AG65*12","v":411.23212367418228},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH140*AH65*12","v":422.41761564802403},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI140*AI65*12","v":433.6031076218656},null,1816241.1009755279]
[null,"UTILIDADE PUBLICA",8,{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D141*D66*12","v":12108.057821529315},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E141*E66*12","v":12679.658414586469},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F141*F66*12","v":13024.544451601832},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G141*G66*12","v":13369.430488617269},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H141*H66*12","v":8181.1201496819704},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I141*I66*12","v":8567.3367666124796},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J141*J66*12","v":8800.3678727039478},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K141*K66*12","v":9033.3989787954451},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L141*L66*12","v":8344.7425526756087},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M141*M66*12","v":8738.6835019447281},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N141*N66*12","v":8976.3752301580371},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O141*O66*12","v":9214.0669583713407},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P141*P66*12","v":7927.5054250418279},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q141*Q66*12","v":8301.7493268474918},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R141*R66*12","v":8527.5564686501293},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S141*S66*12","v":8753.3636104527795},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T141*T66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U141*U66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V141*V66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W141*W66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X141*X66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y141*Y66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z141*Z66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA141*AA66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB141*AB66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC141*AC66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD141*AD66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE141*AE66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF141*AF66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG141*AG66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH141*AH66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI141*AI66*12","v":0},null,154547.95801827067]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D142*D67*12","v":74366.382160609108},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E142*E67*12","v":77877.091208507394},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F142*F67*12","v":79995.343962878935},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G142*G67*12","v":82113.596717250475},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H142*H67*12","v":48104.986480129992},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I142*I67*12","v":50375.94018768135},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J142*J67*12","v":51746.163091499242},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K142*K67*12","v":53116.385995317149},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L142*L67*12","v":15871.373090383024},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M142*M67*12","v":16620.633327228206},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N142*N67*12","v":17072.71367304567},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O142*O67*12","v":17524.794018863136},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P142*P67*12","v":13212.509041736379},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q142*Q67*12","v":13836.248878079146},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R142*R67*12","v":14212.594114416883},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S142*S67*12","v":14588.939350754623},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T142*T67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U142*U67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V142*V67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W142*W67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X142*X67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y142*Y67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z142*Z67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA142*AA67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB142*AB67*12","v":163.62238663139911},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC142*AC67*12","v":171.34671819757597},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD142*AD67*12","v":176.00733985334332},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE142*AE67*12","v":180.66796150911065},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF142*AF67*12","v":130.8979093051193},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG142*AG67*12","v":137.0773745580608},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH142*AH67*12","v":140.80587188267464},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI142*AI67*12","v":144.53436920728853},null,641880.65522952529]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D143*D68*12","v":35751.495054110215},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E143*E68*12","v":37439.261670096515},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F143*F68*12","v":38457.607603716271},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G143*G68*12","v":39475.953537336027},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H143*H68*12","v":22972.585380306977},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I143*I68*12","v":24057.08164064783},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J143*J68*12","v":24711.4329865527},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K143*K68*12","v":25365.784332457566},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L143*L68*12","v":4663.2384853187232},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M143*M68*12","v":4883.3819569691104},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N143*N68*12","v":5016.2096874412537},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O143*O68*12","v":5149.0374179133951},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P143*P68*12","v":4659.1479252438821},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q143*Q68*12","v":4879.0982885858039},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R143*R68*12","v":5011.8095035049009},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S143*S68*12","v":5144.520718423998},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T143*T68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U143*U68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V143*V68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W143*W68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X143*X68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y143*Y68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z143*Z68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA143*AA68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB143*AB68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC143*AC68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD143*AD68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE143*AE68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF143*AF68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG143*AG68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH143*AH68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI143*AI68*12","v":0},null,{"$f":"SUM(D218:AI218)","v":287637.64618862513}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D144*D69*12","v":31088.256568791487},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E144*E69*12","v":32555.879713127404},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F144*F69*12","v":33441.397916275026},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G144*G69*12","v":34326.91611942264},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H144*H69*12","v":18325.70913528762},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I144*I69*12","v":19190.834357211945},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J144*J69*12","v":19712.824034856854},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K144*K69*12","v":20234.813712501767},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L144*L69*12","v":5481.3505002869197},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M144*M69*12","v":5740.1156336303593},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N144*N69*12","v":5896.2464747116474},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O144*O69*12","v":6052.377315792939},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P144*P69*12","v":4589.6084039715843},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q144*Q69*12","v":4806.2759260695984},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R144*R69*12","v":4937.0063765869172},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S144*S69*12","v":5067.736827104236},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T144*T69*12","v":81.811205587379789},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U144*U69*12","v":85.673371949793136},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V144*V69*12","v":88.003683127223468},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W144*W69*12","v":90.3339943046538},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X144*X69*12","v":65.448964469903828},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y144*Y69*12","v":68.538697559834503},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z144*Z69*12","v":70.402946501778757},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA144*AA69*12","v":72.26719544372304},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB144*AB69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC144*AC69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD144*AD69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE144*AE69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF144*AF69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG144*AG69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH144*AH69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI144*AI69*12","v":0},null,252069.82907457321]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D145*D70*12","v":26915.885292453684},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E145*E70*12","v":28186.537962155046},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F145*F70*12","v":28953.210301196006},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G145*G70*12","v":29719.882640236967},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H145*H70*12","v":16427.689260561398},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I145*I70*12","v":17203.21222735785},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J145*J70*12","v":17671.138688389539},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K145*K70*12","v":18139.065149421229},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L145*L70*12","v":6217.6513137582979},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M145*M70*12","v":6511.1759426254812},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N145*N70*12","v":6688.2795832550037},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O145*O70*12","v":6865.383223884528},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P145*P70*12","v":5215.464095422255},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q145*Q70*12","v":5461.6771887154518},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R145*R70*12","v":5610.2345188487689},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S145*S70*12","v":5758.7918489820859},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T145*T70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U145*U70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V145*V70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W145*W70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X145*X70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y145*Y70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z145*Z70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA145*AA70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB145*AB70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC145*AC70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD145*AD70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE145*AE70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF145*AF70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG145*AG70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH145*AH70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI145*AI70*12","v":0},null,231545.27923726354]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D146*D71*12","v":57104.218644780143},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E146*E71*12","v":59800.010630955083},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F146*F71*12","v":61426.567751473573},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G146*G71*12","v":63053.124871992106},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H146*H71*12","v":31284.603452383857},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I146*I71*12","v":32761.495795526112},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J146*J71*12","v":33652.60674521992},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K146*K71*12","v":34543.717694913736},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L146*L71*12","v":11126.32340356748},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M146*M71*12","v":11651.578002592965},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N146*N71*12","v":11968.500306877375},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O146*O71*12","v":12285.422611161783},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P146*P71*12","v":9248.7563292154664},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q146*Q71*12","v":9685.3742146554032},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R146*R71*12","v":9948.8158800918191},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S146*S71*12","v":10212.257545528235},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T146*T71*12","v":572.67843911165846},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U146*U71*12","v":599.71360364855184},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V146*V71*12","v":616.02578189056419},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W146*W71*12","v":632.33796013257665},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X146*X71*12","v":458.14275128932684},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y146*Y71*12","v":479.77088291884149},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z146*Z71*12","v":492.82062551245144},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA146*AA71*12","v":505.87036810606128},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB146*AB71*12","v":490.86715989419736},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC146*AC71*12","v":514.04015459272796},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD146*AD71*12","v":528.02201956003},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE146*AE71*12","v":542.00388452733193},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF146*AF71*12","v":235.61623674921469},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG146*AG71*12","v":246.73927420450934},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH146*AH71*12","v":253.45056938881436},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI146*AI71*12","v":260.16186457311937},null,467181.63545703498]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D147*D72*12","v":224162.6921012862},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E147*E72*12","v":234745.02740518178},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F147*F72*12","v":241130.07971208839},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G147*G72*12","v":247515.13201899489},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H147*H72*12","v":139471.73631177843},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I147*I72*12","v":146055.95719720947},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J147*J72*12","v":150028.67149385702},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K147*K72*12","v":154001.38579050452},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L147*L72*12","v":36078.739860097485},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M147*M72*12","v":37781.955140761012},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N147*N72*12","v":38809.622318624402},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O147*O72*12","v":39837.289496487901},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P147*P72*12","v":30180.152232176784},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q147*Q72*12","v":31604.905332033413},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R147*R72*12","v":32464.557082404859},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S147*S72*12","v":33324.208832776385},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T147*T72*12","v":1308.9792893980764},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U147*U72*12","v":1370.7739511966902},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V147*V72*12","v":1408.0589300355755},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W147*W72*12","v":1445.3439088744608},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X147*X72*12","v":523.59171575923062},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y147*Y72*12","v":548.30958047867603},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z147*Z72*12","v":563.22357201423006},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA147*AA72*12","v":578.13756354978432},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB147*AB72*12","v":589.04059187303676},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC147*AC72*12","v":616.84818551127341},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD147*AD72*12","v":633.62642347203598},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE147*AE72*12","v":650.40466143279843},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF147*AF72*12","v":314.15498233228629},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG147*AG72*12","v":328.98569893934587},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH147*AH72*12","v":337.93409251841916},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI147*AI72*12","v":346.88248609749246},null,1828756.4079597462]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D148*D73*12","v":90892.244862966691},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E148*E73*12","v":95183.111477064173},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F148*F73*12","v":97772.087065740576},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G148*G73*12","v":100361.06265441672},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H148*H73*12","v":58969.514038907655},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I148*I73*12","v":61753.363413742409},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J148*J73*12","v":63433.051626449771},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K148*K73*12","v":65112.739839157133},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L148*L73*12","v":18325.709135287612},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M148*M73*12","v":19190.83435721189},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N148*N73*12","v":19712.824034856898},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O148*O73*12","v":20234.813712501818},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P148*P73*12","v":16759.024626623512},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q148*Q73*12","v":17550.18936640559},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R148*R73*12","v":18027.553587234092},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S148*S73*12","v":18504.917808062495},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T148*T73*12","v":1308.9792893980766},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U148*U73*12","v":1370.7739511966902},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V148*V73*12","v":1408.0589300355755},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W148*W73*12","v":1445.3439088744606},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X148*X73*12","v":523.59171575923062},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y148*Y73*12","v":548.30958047867591},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z148*Z73*12","v":563.22357201423006},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA148*AA73*12","v":578.13756354978432},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB148*AB73*12","v":687.21402385187628},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC148*AC73*12","v":719.65621642981898},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD148*AD73*12","v":739.23082738404196},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE148*AE73*12","v":758.80543833826482},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF148*AF73*12","v":235.61623674921469},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG148*AG73*12","v":246.73927420450934},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH148*AH73*12","v":253.45056938881436},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI148*AI73*12","v":260.16186457311937},null,793430.33456885535]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D149*D74*12","v":11535.379411051577},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E149*E74*12","v":12079.944840923594},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F149*F74*12","v":12408.518700512563},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G149*G74*12","v":12737.092560101581},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H149*H74*12","v":13547.934967873345},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I149*I74*12","v":14187.50968551022},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J149*J74*12","v":14573.409197197761},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K149*K74*12","v":14959.308708885284},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L149*L74*12","v":5154.1056942996411},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M149*M74*12","v":5397.4221629658614},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N149*N74*12","v":5544.2317598034952},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O149*O74*12","v":5691.0413566411153},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P149*P74*12","v":8761.9796803093886},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q149*Q74*12","v":9175.6176770419625},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R149*R74*12","v":9425.1939916659248},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S149*S74*12","v":9674.7703062899218},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T149*T74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U149*U74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V149*V74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W149*W74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X149*X74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y149*Y74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z149*Z74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA149*AA74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB149*AB74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC149*AC74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD149*AD74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE149*AE74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF149*AF74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG149*AG74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH149*AH74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI149*AI74*12","v":0},null,164853.46070107326]
[]
[]
[null,"Soma",null,{"$f":"SUM(D153:D224)","v":1480788731.8035693},{"$f":"SUM(E153:E224)","v":1550694221.9959135},1592873022.6670415,1635051823.3381693,802208236.51420832,840079108.16891026,862929215.3975482,885779322.6261853,409706253.68190676,429047781.53349906,440717858.45710999,452387935.38072073,331023675.35276556,346650733.95593435,356079615.55143571,365508497.14693701,28251644.805983081,29585356.385822579,30390076.511867639,31194796.637912676,16949809.787300747,17749981.166512344,18232779.713717215,18715578.260922056,15894860.505725978,16645229.54306891,17097978.904653955,17550728.266238999,10458127.338674355,10951837.550267845,11249726.951326394,11547616.352384949,null,13083992162.254229]
[]
[]
[null,2021,null,{"$f":"SUM(D$227,H$227,L$227,P$227,T$227,X$227,AB$227,AF$227)","v":3095281339.790134}]
[null,2022,null,{"$f":"SUM(E$227,I$227,M$227,Q$227,U$227,Y$227,AC$227,AG$227)","v":3241404250.2999291}]
[null,2023,null,{"$f":"SUM(F$227,J$227,N$227,R$227,V$227,Z$227,AD$227,AH$227)","v":3329570274.1547003}]
[null,2024,null,{"$f":"SUM(G$227,K$227,O$227,S$227,W$227,AA$227,AE$227,AI$227)","v":3417736298.0094709}]

{"sheet":"Ligações Agregadas","index":23,"n_rows":233,"n_cols":37,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
[null,null,null,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024]
[null,"Categoria","Faixa","Média Ligações Normal Água","Média Ligações Normal Água","Média Ligações Normal Água","Média Ligações Normal Água","Média Ligações Normal Esgoto","Média Ligações Normal Esgoto","Média Ligações Normal Esgoto","Média Ligações Normal Esgoto","Média Ligações Curitiba Água","Média Ligações Curitiba Água","Média Ligações Curitiba Água","Média Ligações Curitiba Água","Média Ligações Curitiba Esgoto","Média Ligações Curitiba Esgoto","Média Ligações Curitiba Esgoto","Média Ligações Curitiba Esgoto","Média Ligações Litoral A Água","Média Ligações Litoral A Água","Média Ligações Litoral A Água","Média Ligações Litoral A Água","Média Ligações Litoral A Esgoto","Média Ligações Litoral A Esgoto","Média Ligações Litoral A Esgoto","Média Ligações Litoral A Esgoto","Média Ligações Litoral B Água","Média Ligações Litoral B Água","Média Ligações Litoral B Água","Média Ligações Litoral B Água","Média Ligações Litoral B Esgoto","Média Ligações Litoral B Esgoto","Média Ligações Litoral B Esgoto","Média Ligações Litoral B Esgoto"]
[null,"COMERCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":91793.631080734325},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":94159.805796152476},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":96575.94596761938},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":98992.08613908627},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":67448.152809605497},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":69186.771403300547},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":70962.103630339217},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B3,'Tarifa Normal - Ligações'!$L:$L,$C3)","v":72737.435857377874},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":24693.092777340564},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":25329.609397146454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":25979.567054498715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":26629.524711850972},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":23288.916666486293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":23889.237681320683},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":24502.235407256077},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C3)","v":25115.233133191468},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":1102.1989524173655},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":1130.6104583341166},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":1159.6219173485456},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":1188.6333763629743},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":877.68856627459456},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":900.31284280750572},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":923.41486609655192},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B3,'Tarifa Litoral A - Ligações'!$L:$L,$C3)","v":946.51688938559801},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":427.14349806271844},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":438.15402388103303},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":449.39705406188},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":460.64008424272691},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":357.56680736232607},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":366.78384702719552},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":376.19551880746798},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B3,'Tarifa Litoral B - Ligações'!$L:$L,$C3)","v":385.60719058774038}]
[null,"COMERCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":59634.671730466536},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":61171.881346750117},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":62741.551532838472},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":64311.221718926812},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":41488.871727719634},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":42558.335023784421},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":43650.381699245103},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B4,'Tarifa Normal - Ligações'!$L:$L,$C4)","v":44742.428374705793},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":14914.518292825638},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":15298.971502287277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":15691.543038690277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":16084.114575093276},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":13954.610915084386},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":14314.320484495904},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":14681.625880438593},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C4)","v":15048.931276381274},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":617.31390119527873},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":633.22647080699528},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":649.47505905350499},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":665.72364730001448},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":482.01590890716324},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":494.4408870092094},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":507.12823783175639},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B4,'Tarifa Litoral A - Ligações'!$L:$L,$C4)","v":519.81558865430327},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":283.41742178342844},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":290.72310442652088},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":298.1830579113356},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":305.64301139615026},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":238.85606188897603},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":245.01308136420482},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":251.30011587339382},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B4,'Tarifa Litoral B - Ligações'!$L:$L,$C4)","v":257.58715038258276}]
[null,"COMERCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":42099.192064006274},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":43184.38765577638},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":44292.498838813495},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":45400.610021850625},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":28587.863614413451},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":29324.776178562417},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":30077.249796633485},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B5,'Tarifa Normal - Ligações'!$L:$L,$C5)","v":30829.723414704553},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":11217.359622812501},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":11506.510758907196},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":11801.767770568833},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":12097.024782230465},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":10380.377054980014},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":10647.953197625446},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":10921.179626324531},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C5)","v":11194.406055023617},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":499.94804837543558},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":512.83526524615911},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":525.99461572728296},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":539.15396620840681},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":385.09269508115068},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":395.01927263849598},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":405.15546530643485},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B5,'Tarifa Litoral A - Ligações'!$L:$L,$C5)","v":415.29165797437366},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":287.7211346102568},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":295.13775454119121},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":302.71098792707244},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":310.2842213129536},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":245.13230976143413},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":251.4511127814325},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":257.90334714634338},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B5,'Tarifa Litoral B - Ligações'!$L:$L,$C5)","v":264.35558151125429}]
[null,"COMERCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":11330.870059971146},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":11622.947167325268},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":11921.191936676307},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":12219.436706027343},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":7671.8171844227982},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":7869.5744757443053},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":8071.5077195783042},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B6,'Tarifa Normal - Ligações'!$L:$L,$C6)","v":8273.4409634123022},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3540.7007609753559},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3631.9698012872395},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3725.1661292134308},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3818.3624571396222},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3245.1791173143083},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3328.8304630992743},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3414.2482370410462},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C6)","v":3499.6660109828185},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":160.67196963572107},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":164.81362900306979},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":169.04274594391876},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":173.27186288476776},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":123.01447675234895},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":126.18543470547532},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":129.4233523633128},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B6,'Tarifa Litoral A - Ligações'!$L:$L,$C6)","v":132.6612700211503},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":105.97892836064926},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":108.71075907375757},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":111.50027663751933},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":114.2897942012811},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":88.046791582197642},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":90.31638359596441},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":92.633901571949238},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B6,'Tarifa Litoral B - Ligações'!$L:$L,$C6)","v":94.951419547934051}]
[null,"COMERCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":7436.9061691339803},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":7628.6081328885803},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":7824.3581815043799},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":8020.1082301201805},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":5139.8888787964861},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":5272.3803704378897},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":5407.6696258113234},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B7,'Tarifa Normal - Ligações'!$L:$L,$C7)","v":5542.9588811847552},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2668.7505229281201},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2737.5432042368875},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2807.7885499123272},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2878.0338955877655},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2438.9501671322264},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2501.8192589165733},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2566.0159292697831},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C7)","v":2630.2125996229938},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":116.28992445174678},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":119.28754286661915},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":122.34846065249032},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":125.4093784383615},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":93.785089419064846},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":96.202598179247218},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":98.671156393604377},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B7,'Tarifa Litoral A - Ligações'!$L:$L,$C7)","v":101.13971460796152},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":88.405434317766662},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":90.684271105520253},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":93.011229073260651},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":95.338187041000978},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":77.197848831234381},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":79.187786431899553},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":81.219744657279321},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B7,'Tarifa Litoral B - Ligações'!$L:$L,$C7)","v":83.251702882659075}]
[null,"COMERCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":4268.9249083706927},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":4378.9654641399866},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":4491.3296972425906},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":4603.6939303451936},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":3046.2220398616796},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":3124.7448467645977},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":3204.9257847563017},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B8,'Tarifa Normal - Ligações'!$L:$L,$C8)","v":3285.1067227480039},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1778.7784856163607},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1824.6302579827184},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1871.4502617742532},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1918.2702655657879},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1656.0329970933105},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1698.7207452462728},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1742.30991153639},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C8)","v":1785.8990778265083},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":77.735824594961016},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":79.739629657177176},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":81.785748177107976},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":83.831866697038905},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":62.493506046929447},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":64.104408155769931},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":65.749326965910313},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B8,'Tarifa Litoral A - Ligações'!$L:$L,$C8)","v":67.394245776050852},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":70.562958223207275},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":72.381867505116091},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":74.239185883018365},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":76.096504260920653},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":64.017728299072417},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":65.667920455721585},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":67.352958984085305},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B8,'Tarifa Litoral B - Ligações'!$L:$L,$C8)","v":69.037997512448968}]
[null,"COMERCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1864.5837686817808},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1912.6473534456654},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1961.7258754905681},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":2010.8043975354653},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1628.4175036929462},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1670.3934041777375},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1713.2556910299922},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B9,'Tarifa Normal - Ligações'!$L:$L,$C9)","v":1756.1179778822425},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1225.7513320661951},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1257.347661519316},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1289.6111965681657},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1321.8747316170097},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1219.5647442589704},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1251.0016013448701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1283.1022965196514},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C9)","v":1315.2029916944291},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":38.912742646151351},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":39.915800774180894},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":40.940040033292597},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":41.964279292404775},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":32.367511740231713},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":33.201852717694258},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":34.053812101425528},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B9,'Tarifa Litoral A - Ligações'!$L:$L,$C9)","v":34.905771485156954},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":45.278645365590265},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":46.445798081427512},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":47.63759704056465},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":48.829395999701298},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":39.630022280378064},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":40.651569805922719},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":41.694688894909994},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B9,'Tarifa Litoral B - Ligações'!$L:$L,$C9)","v":42.737807983896978}]
[null,"COMERCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":127.04920178025188},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":130.32416329257936},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":133.66828070639048},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":137.01239812020367},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":289.96268070383655},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":297.43708121962925},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":305.06931531720625},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B10,'Tarifa Normal - Ligações'!$L:$L,$C10)","v":312.70154941478432},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":160.76162229498388},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":164.90559264897257},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":169.13706937653996},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":173.36854610410964},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":213.03380623139012},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":218.5252025286994},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":224.13255819222422},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C10)","v":229.73991385575187},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":3.4967671963131277},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":3.5869037562052002},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":3.678943689627697},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":3.7709836230501925},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":2.8691423149235917},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":2.9431005179119594},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":3.0186204632842641},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B10,'Tarifa Litoral A - Ligações'!$L:$L,$C10)","v":3.0941404086565676},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":5.7382837691045347},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":5.8862001528938155},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":6.0372400209824368},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":6.1882798890710555},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":5.4693017174277587},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":5.6102845207269176},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":5.7542443949988851},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B10,'Tarifa Litoral B - Ligações'!$L:$L,$C10)","v":5.8982042692708498}]
[null,"INATIVO + SANEPAR",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":907.90417588342507},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":931.30732357140005},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":955.20466509028108},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":979.10200660916212},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":192.32218618111261},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":197.27969672730131},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":202.34189281242868},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B11,'Tarifa Normal - Ligações'!$L:$L,$C11)","v":207.40408889755608},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":52.989469479271591},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":54.355384972417284},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":55.750143893774059},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":57.144902815130855},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":22.235851828865236},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":22.809027873366304},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":23.394307420737675},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C11)","v":23.97958696810905},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":50.38931190584556},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":51.688202845828812},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":53.014521886429883},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":54.340840927030953},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":21.070263875220117},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":21.613394428415962},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":22.167994027243815},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B11,'Tarifa Litoral A - Ligações'!$L:$L,$C11)","v":22.722593626071664},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":24.208384650909736},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":24.832406895020764},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":25.469606338519647},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":26.10680578201853},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":10.310978647609703},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":10.576765899731068},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":10.848165662702813},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B11,'Tarifa Litoral B - Ligações'!$L:$L,$C11)","v":11.119565425674558}]
[null,"INATIVO + SANEPAR",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":202.9918086312536},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":208.22435123105367},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":213.5673870989923},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":218.91042296693101},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":63.300449157979259},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":64.932151929825039},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":66.598310641293551},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B12,'Tarifa Normal - Ligações'!$L:$L,$C12)","v":68.264469352762049},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":22.863476678873528},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":23.452831079469384},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":24.054630614064948},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":24.656430148660515},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":8.6074265143994477},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":8.8293011122708283},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":9.0558609370597463},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C12)","v":9.2824207618486643},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":3.6760885909958505},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":3.7708475385746998},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":3.8676074685829636},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":3.9643673985912269},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":1.8828746441686059},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":1.931409714879724},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":1.9809696790302982},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B12,'Tarifa Litoral A - Ligações'!$L:$L,$C12)","v":2.0305296431808721},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":1.6138923100606488},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":1.6554937930013842},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":1.6979737559013097},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":1.740453718801235},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":0.62762478724580784},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":0.64380314172276054},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":0.66032312729495368},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B12,'Tarifa Litoral B - Ligações'!$L:$L,$C12)","v":0.67684311286714705}]
[null,"INATIVO + SANEPAR",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":118.97973942300067},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":122.04669349982694},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":125.17841107789877},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":128.31012865597057},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":36.581562686197643},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":37.52452972715102},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":38.487408982503922},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B13,'Tarifa Normal - Ligações'!$L:$L,$C13)","v":39.450288237856824},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":18.559763421673807},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":19.03818052333397},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":19.526700145535081},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":20.015219767736181},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":5.2003201857829984},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":5.334369421996958},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":5.4712493161402636},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C13)","v":5.6081292102835683},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":1.1655890654377086},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":1.1956345854017338},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":1.2263145632092323},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":1.2569945410167302},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":0.53796418404817314},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":0.55183134710849269},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":0.5659913368657995},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B13,'Tarifa Litoral A - Ligações'!$L:$L,$C13)","v":0.58015132662310631},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.89660683892258275},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.91971877388965795},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.94331875327850545},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.96691873266735295},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.2689820516767748},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.27591563216689735},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.2829956259835516},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B13,'Tarifa Litoral B - Ligações'!$L:$L,$C13)","v":0.29007561980020585}]
[null,"INATIVO + SANEPAR",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":84.370711979686234},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":86.54554527757135},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":88.7663035601377},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":90.987061842704108},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":30.93293903612301},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":31.730300872223285},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":32.544500242558463},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B14,'Tarifa Normal - Ligações'!$L:$L,$C14)","v":33.358699612893638},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":10.938604528715961},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":11.220570163510843},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":11.508489940846761},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":11.796409718182678},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":3.8554097929080857},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":3.9547911232046413},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":4.0562710447246779},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C14)","v":4.1577509662447145},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":0.62762488138953532},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":0.64380323829324138},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":0.66032322634343277},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":0.67684321439362405},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":8.96606973413622E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":9.1971891184748772E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":9.4331889477633254E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B14,'Tarifa Litoral A - Ligações'!$L:$L,$C14)","v":9.6691887770517723E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.71728547113806607},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.73577501911172627},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.75465500262280427},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.77353498613388227},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.44830341946129137},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.45985938694482892},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.47165937663925267},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B14,'Tarifa Litoral B - Ligações'!$L:$L,$C14)","v":0.48345936633367642}]
[null,"INATIVO + SANEPAR",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":99.43370837988526},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":101.99682222404529},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":104.61406019999227},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":107.23129817593926},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":32.188188736139601},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":33.017907284429448},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":33.865146629213008},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B15,'Tarifa Normal - Ligações'!$L:$L,$C15)","v":34.712385973996568},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":15.600960557348996},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":16.003108265990875},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":16.413747948420792},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":16.824387630850701},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":6.6348912715162394},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":6.8059196073754293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":6.9805594723168882},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C15)","v":7.1551993372583462},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":1.4345711574617952},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":1.4715502589559801},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":1.5093102316421321},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":1.5470702043282833},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":0.80694627607225966},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":0.82774702066273897},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":0.8489870052986993},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B15,'Tarifa Litoral A - Ligações'!$L:$L,$C15)","v":0.87022698993465952},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0.17932136778451654},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0.18394375477793157},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0.18866375065570107},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0.19338374653347057},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B15,'Tarifa Litoral B - Ligações'!$L:$L,$C15)","v":0}]
[null,"INATIVO + SANEPAR",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":404.45938548392007},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":414.88518039015395},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":425.53113215705571},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":436.17708392395872},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":100.6889580799027},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":103.28442863625075},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":105.9347065866458},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B16,'Tarifa Normal - Ligações'!$L:$L,$C16)","v":108.58498453704297},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":40.436972479105989},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":41.479320850355442},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":42.543680027228682},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":43.608039204101431},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":18.828745500248772},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":19.31409618309246},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":19.809695799818201},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C16)","v":20.305295416543995},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":7.6211592740157768},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":7.8176107507036559},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":8.018210605598826},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":8.2188104604939998},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":1.0759283680963463},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":1.1036626942169854},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":1.131982673731599},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B16,'Tarifa Litoral A - Ligações'!$L:$L,$C16)","v":1.1603026532462126},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":4.9313376140742076},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":5.0584532563931219},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":5.1882531430317815},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":5.3180530296704385},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":1.1655888905993572},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":1.1956344060565549},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":1.2263143792620572},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B16,'Tarifa Litoral B - Ligações'!$L:$L,$C16)","v":1.2569943524675584}]
[null,"INATIVO + SANEPAR",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B17,'Tarifa Normal - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B17,'Tarifa Litoral A - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B17,'Tarifa Litoral B - Ligações'!$L:$L,$C17)","v":0}]
[null,"INATIVO + SANEPAR",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B18,'Tarifa Normal - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B18,'Tarifa Litoral A - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B18,'Tarifa Litoral B - Ligações'!$L:$L,$C18)","v":0}]
[null,"INDUSTRIAL",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":4568.6606045960807},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":4686.4274809974995},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":4806.6811879987426},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":4926.9348949999867},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":1883.6814962606038},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":1932.237365288519},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":1981.8185669446689},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B19,'Tarifa Normal - Ligações'!$L:$L,$C19)","v":2031.3997686008188},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":354.33905817611054},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":363.47289578848239},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":372.79960857562628},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":382.12632136277},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":301.70823146827229},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":309.48539836240974},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":317.42679222089629},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C19)","v":325.36818607938284},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":9.0557304314775813},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":9.2891610096596242},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":9.5275208372409583},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":9.7658806648222907},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":4.752016959092197},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":4.8745102327916845},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":4.9995901423145623},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B19,'Tarifa Litoral A - Ligações'!$L:$L,$C19)","v":5.1246700518374393},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":3.0484632523367812},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":3.127043831224837},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":3.2072837611469183},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":3.2875236910689996},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":1.7932136778451653},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":1.8394375477793157},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":1.8866375065570107},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B19,'Tarifa Litoral B - Ligações'!$L:$L,$C19)","v":1.9338374653347057}]
[null,"INDUSTRIAL",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":2701.7456578999845},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":2771.3888585005916},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":2842.5026835043886},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":2913.6165085081852},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":1128.6488017006275},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":1157.7421083465122},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":1187.4497653719591},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B20,'Tarifa Normal - Ligações'!$L:$L,$C20)","v":1217.157422397406},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":217.60650156716099},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":223.21576874459686},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":228.9434843150417},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":234.67119988548654},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":173.40377998800551},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":177.8736286576227},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":182.43786512784945},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C20)","v":187.00210159807619},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":5.4693025378230944},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":5.6102853622696749},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":5.7542452581356285},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":5.8982051540015812},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":2.86914231492359},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":2.9431005179119607},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":3.0186204632842641},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B20,'Tarifa Litoral A - Ligações'!$L:$L,$C20)","v":3.0941404086565671},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":3.4967666717980728},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":3.5869032181696658},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":3.6789431377861712},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":3.7709830574026766},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":1.8828743617374233},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":1.9314094251682814},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":1.980969381884861},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B20,'Tarifa Litoral B - Ligações'!$L:$L,$C20)","v":2.0305293386014411}]
[null,"INDUSTRIAL",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":1768.6468273233697},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":1814.2374347984828},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":1860.7907587962559},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":1907.3440827940287},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":689.84937085197225},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":707.63169539387241},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":725.78952135143425},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B21,'Tarifa Normal - Ligações'!$L:$L,$C21)","v":743.94734730899609},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":134.22205720891637},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":137.68191421947321},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":141.2148314872754},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":144.74774875507762},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":101.31658292991014},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":103.92823184235452},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":106.59502977997408},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C21)","v":109.26182771759365},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":7.0831950899676137},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":7.2657794035951531},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":7.4522192687330264},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":7.6386591338709007},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":3.7657492883372123},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":3.8628194297594485},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":3.9619393580605964},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B21,'Tarifa Litoral A - Ligações'!$L:$L,$C21)","v":4.0610592863617443},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":3.2277846201212981},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":3.3109875860027684},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":3.3959475118026194},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":3.4809074376024705},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":1.613892310060649},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":1.6554937930013842},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":1.6979737559013099},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B21,'Tarifa Litoral B - Ligações'!$L:$L,$C21)","v":1.7404537188012352}]
[null,"INDUSTRIAL",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":1082.3838841857305},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":1110.2846148680565},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":1138.7745128352631},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":1167.2644108024697},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":361.78089568335179},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":371.10656237513314},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":380.62915501079243},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B22,'Tarifa Normal - Ligações'!$L:$L,$C22)","v":390.15174764645161},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":95.936941358410508},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":98.409918647185265},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":100.93511669431174},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":103.46031474143824},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":68.142126572328948},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":69.898633805477388},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":71.692232418389651},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C22)","v":73.485831031301927},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":3.7657492883372123},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":3.8628194297594485},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":3.9619393580605968},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":4.0610592863617443},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":1.7035532494858816},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":1.7474659325102266},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":1.7923059000750317},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B22,'Tarifa Litoral A - Ligações'!$L:$L,$C22)","v":1.8371458676398364},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.7932136778451657},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.8394375477793159},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.8866375065570109},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.9338374653347057},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.0759282067070992},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.1036625286675894},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.1319825039342066},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B22,'Tarifa Litoral B - Ligações'!$L:$L,$C22)","v":1.1603024792008232}]
[null,"INDUSTRIAL",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":1186.6592699799653},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":1217.247918967754},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":1248.4824948123512},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":1279.7170706569486},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":357.56684311901029},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":366.783883705584},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":376.19555642702358},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B23,'Tarifa Normal - Ligações'!$L:$L,$C23)","v":385.60722914846326},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":106.0685996514015},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":108.80274183142073},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":111.59461967230916},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":114.3864975131976},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":73.790750222403574},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":75.692862660405112},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":77.635141158335117},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C23)","v":79.577419656265107},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":3.4967671963131259},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":3.586903756205202},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":3.678943689627697},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":3.7709836230501916},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":2.3311781308754171},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":2.3912691708034677},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":2.4526291264184645},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B23,'Tarifa Litoral A - Ligações'!$L:$L,$C23)","v":2.5139890820334605},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":1.9725350456296815},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":2.0233813025572474},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":2.0753012572127121},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":2.1272212118681759},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":1.4345709422761321},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":1.4715500382234523},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":1.5093100052456085},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B23,'Tarifa Litoral B - Ligações'!$L:$L,$C23)","v":1.5470699722677645}]
[null,"INDUSTRIAL",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":2237.482590279566},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":2295.1584297574855},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":2354.0521842117282},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":2412.9459386659746},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":659.09575320156637},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":676.0853382948211},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":693.43368487839825},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B24,'Tarifa Normal - Ligações'!$L:$L,$C24)","v":710.7820314619737},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":263.69209769634142},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":270.48931844988039},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":277.43007308221553},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":284.37082771455147},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":188.46677638820464},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":193.32490560409656},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":198.28562176770393},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C24)","v":203.24633793131167},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":6.724552300602161},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":6.8978918388561619},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":7.0748917108224942},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":7.251891582788824},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":4.7520169590921961},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":4.8745102327916854},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":4.9995901423145623},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B24,'Tarifa Litoral A - Ligações'!$L:$L,$C24)","v":5.1246700518374384},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":3.7657487234748461},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":3.862818850336565},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":3.9619387637697239},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":4.0610586772028805},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":2.9588025684445221},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":3.0350719538358724},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":3.112951885819069},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B24,'Tarifa Litoral B - Ligações'!$L:$L,$C24)","v":3.190831817802263}]
[null,"INDUSTRIAL",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":298.39078583251677},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":306.08243855872445},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":313.93651248473952},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":321.79058641075511},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":103.82708232994455},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":106.50344466676576},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":109.23632255328195},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B25,'Tarifa Normal - Ligações'!$L:$L,$C25)","v":111.9692004398003},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":60.879610450804918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":62.448910991998439},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":64.051349752745708},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":65.653788513492131},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":47.430506522055651},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":48.653128004075398},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":49.901567038589775},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C25)","v":51.150006073103476},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":1.1655890654377086},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":1.1956345854017341},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":1.2263145632092323},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":1.2569945410167302},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":0.44830348670681097},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":0.45985945592374389},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":0.47165944738816629},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B25,'Tarifa Litoral A - Ligações'!$L:$L,$C25)","v":0.48345943885258863},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.8069461550303243},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.827746896500692},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.84898687795065486},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.8702268594006175},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.53796410335354961},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.5518312643337947},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.5659912519671032},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B25,'Tarifa Litoral B - Ligações'!$L:$L,$C25)","v":0.58015123960041171}]
[null,"INDUSTRIAL",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":63.56943123655536},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":65.20806758958247},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":66.881306295576792},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":68.554545001569593},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":22.684155293156849},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":23.268887306297128},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":23.865966844542875},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B26,'Tarifa Normal - Ligações'!$L:$L,$C26)","v":24.463046382788772},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":28.781082407523115},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":29.52297559415565},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":30.280535008293587},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":31.03809442243168},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":13.538764621607447},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":13.88775487450935},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":14.244114598916841},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C26)","v":14.600474323324439},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.1793213946827244},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.18394378236949754},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.18866377895526651},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.19338377554103545},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.1793213946827244},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.18394378236949754},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.18866377895526651},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B26,'Tarifa Litoral A - Ligações'!$L:$L,$C26)","v":0.19338377554103545},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":8.9660683892258272E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":9.1971877388965784E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":9.4331875327850534E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":9.6691873266735284E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":8.9660683892258272E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":9.1971877388965784E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":9.4331875327850534E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B26,'Tarifa Litoral B - Ligações'!$L:$L,$C26)","v":9.6691873266735284E-2}]
[null,"MPC",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":5266.2207950338689},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":5401.9687586377813},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":5540.583251439627},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":5679.1977442414718},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":4645.1411756042344},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":4764.8795002554889},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":4887.1462856999096},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B27,'Tarifa Normal - Ligações'!$L:$L,$C27)","v":5009.4130711443286},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":795.38000634622381},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":815.88260590577602},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":836.81814971517724},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":857.75369352457813},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":783.63445558178296},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":803.8342887629899},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":824.46067281148112},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C27)","v":845.08705685997211},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":39.181724738175276},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":40.19171644773521},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":41.223035701725728},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":42.254354955716238},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":37.298850094006674},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":38.26030673285549},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":39.242066022695425},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B27,'Tarifa Litoral A - Ligações'!$L:$L,$C27)","v":40.223825312535368},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":19.994332507973596},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":20.509728657739373},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":21.036008198110672},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":21.56228773848197},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":19.187386352943271},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":19.681981761238678},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":20.187021320160017},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B27,'Tarifa Litoral B - Ligações'!$L:$L,$C27)","v":20.692060879081353}]
[null,"MPC",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":2003.3785212264713},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":2055.0198338810351},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":2107.7516331006555},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":2160.4834323202767},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":1688.4005072151665},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":1731.9225963038743},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":1776.3637219351256},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B28,'Tarifa Normal - Ligações'!$L:$L,$C28)","v":1820.804847566377},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":144.17439411619074},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":147.89079363053636},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":151.68567069575076},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":155.48054776096512},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":137.71882423039116},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":141.26881779633322},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":144.89377499295591},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C28)","v":148.5187321895786},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":11.028265772987549},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":11.312542615724098},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":11.60282240574889},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":11.893102195773681},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":9.5040339181843922},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":9.749020465583369},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":9.9991802846291247},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B28,'Tarifa Litoral A - Ligações'!$L:$L,$C28)","v":10.249340103674879},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":6.2762478724580797},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":6.4380314172276059},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":6.6032312729495377},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":6.7684311286714696},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":5.1106589818587222},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":5.2423970111710503},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":5.3769168936874818},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B28,'Tarifa Litoral B - Ligações'!$L:$L,$C28)","v":5.5114367762039116}]
[null,"MPC",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":306.81889096119687},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":314.72779589782056},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":322.80370965227559},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":330.8796234067305},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":253.82942148192532},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":260.37241092540324},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":267.05356575850146},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B29,'Tarifa Normal - Ligações'!$L:$L,$C29)","v":273.73472059159968},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":23.760083607456803},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":24.372549945330931},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":24.99794946167534},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":25.623348978019749},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":23.580762221740148},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":24.188606172158618},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":24.80928569215326},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C29)","v":25.429965212147906},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.5242318548031575},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.5635221501407293},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.6036421211197653},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.6437620920988014},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.4345711574617952},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.4715502589559806},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.5093102316421321},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B29,'Tarifa Litoral A - Ligações'!$L:$L,$C29)","v":1.5470702043282836},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":1.972535045629682},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":2.0233813025572474},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":2.0753012572127121},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":2.1272212118681764},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":1.7932136778451655},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":1.8394375477793159},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":1.8866375065570109},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B29,'Tarifa Litoral B - Ligações'!$L:$L,$C29)","v":1.9338374653347059}]
[null,"MPC",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":64.91434162942916},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":66.587645888375818},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":68.296284566992242},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":70.00492324560868},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":48.685756222071859},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":49.940734416281863},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":51.222213425244192},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B30,'Tarifa Normal - Ligações'!$L:$L,$C30)","v":52.503692434206506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":6.6348912715162403},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":6.8059196073754293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":6.9805594723168882},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":7.1551993372583453},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":6.5452305786579128},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":6.7139477207892755},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":6.8862275875558492},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C30)","v":7.058507454322422},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.1793213946827244},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.18394378236949754},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.18866377895526651},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.19338377554103545},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.1793213946827244},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.18394378236949754},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.18866377895526651},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B30,'Tarifa Litoral A - Ligações'!$L:$L,$C30)","v":0.19338377554103545},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.80694615503032441},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.827746896500692},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.84898687795065486},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.8702268594006175},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.80694615503032441},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.827746896500692},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.84898687795065486},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B30,'Tarifa Litoral B - Ligações'!$L:$L,$C30)","v":0.8702268594006175}]
[null,"MPC",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":29.85701072182308},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":30.626638233189432},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":31.412517625425988},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":32.19839701766255},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":23.491101528881824},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":24.096634285572467},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":24.71495380739222},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B31,'Tarifa Normal - Ligações'!$L:$L,$C31)","v":25.333273329211977},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":4.6623560286330328},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":4.7825381024800322},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":4.9052580075740293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":5.0279779126680273},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":4.6623560286330328},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":4.7825381024800322},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":4.9052580075740293},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C31)","v":5.0279779126680273},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.26898209202408663},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.27591567355424629},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.28299566843289975},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.29007566331155316},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.26898209202408663},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.27591567355424629},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.28299566843289975},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B31,'Tarifa Litoral A - Ligações'!$L:$L,$C31)","v":0.29007566331155316},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.35864273556903309},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.36788750955586313},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.37732750131140214},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.38676749306694114},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.35864273556903309},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.36788750955586313},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.37732750131140214},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B31,'Tarifa Litoral B - Ligações'!$L:$L,$C31)","v":0.38676749306694114}]
[null,"MPC",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":14.256050164474079},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":14.623529967198568},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":14.998769677005184},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":15.37400938681184},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":11.386907993007597},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":11.680429596441623},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":11.980149364651943},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B32,'Tarifa Normal - Ligações'!$L:$L,$C32)","v":12.279869132862292},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.5104994000331704},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.5752128244123242},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.6412927733090927},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.7073727222058612},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.5104994000331704},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.5752128244123242},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.6412927733090927},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C32)","v":2.7073727222058612},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.26898209202408663},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.27591567355424629},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.28299566843289975},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.29007566331155316},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.26898209202408663},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.27591567355424629},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.28299566843289975},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B32,'Tarifa Litoral A - Ligações'!$L:$L,$C32)","v":0.29007566331155316},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":8.9660683892258272E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":9.1971877388965784E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":9.4331875327850534E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":9.6691873266735284E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":8.9660683892258272E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":9.1971877388965784E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":9.4331875327850534E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B32,'Tarifa Litoral B - Ligações'!$L:$L,$C32)","v":9.6691873266735284E-2}]
[null,"MPC",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B33,'Tarifa Normal - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B33,'Tarifa Litoral A - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B33,'Tarifa Litoral B - Ligações'!$L:$L,$C33)","v":0}]
[null,"MPC",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B34,'Tarifa Normal - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B34,'Tarifa Litoral A - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B34,'Tarifa Litoral B - Ligações'!$L:$L,$C34)","v":0}]
[null,"PODER PUBLICO",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":7958.6417408765874},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":8163.7925409334148},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":8373.275418928868},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":8582.7582969243213},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":3151.3043718916388},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":3232.5358978435702},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":3315.4827536962384},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B35,'Tarifa Normal - Ligações'!$L:$L,$C35)","v":3398.4296095489062},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":522.27353589975814},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":535.73623936434967},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":549.48322873305233},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":563.23021810175487},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":311.92955045412162},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":319.97019343323137},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":328.18062708365483},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C35)","v":336.39106073407817},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":88.046804789217688},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":90.316397143423302},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":92.633915467035848},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":94.951433790648395},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":56.127596535692739},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":57.574403881652742},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":59.051762812998412},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B35,'Tarifa Litoral A - Ligações'!$L:$L,$C35)","v":60.529121744344096},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":35.684952189118796},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":36.604807200808388},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":37.544086380484522},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":38.483365560160649},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":27.884472690492327},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":28.603253867968355},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":29.337213226961516},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B35,'Tarifa Litoral B - Ligações'!$L:$L,$C35)","v":30.071172585954681}]
[null,"PODER PUBLICO",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":3035.6420781043967},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":3113.8921641474317},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":3193.7946223544977},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":3273.6970805615651},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":1460.3037045835811},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":1497.9461168286975},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":1536.3834071030424},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B36,'Tarifa Normal - Ligações'!$L:$L,$C36)","v":1574.8206973773872},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":211.7785565313697},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":217.2375961164968},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":222.81191180557414},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":228.38622749465151},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":154.75435587347337},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":158.74347624770257},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":162.81683309755334},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C36)","v":166.89018994740411},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":35.415975449838072},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":36.328897017975763},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":37.26109634366513},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":38.193295669354505},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":22.056531545975101},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":22.625085231448196},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":23.20564481149778},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B36,'Tarifa Litoral A - Ligações'!$L:$L,$C36)","v":23.786204391547365},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":15.690619681145201},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":16.095078543069015},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":16.508078182373843},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":16.921077821678676},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":11.476567538209059},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":11.77240030578762},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":12.074480041964868},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B36,'Tarifa Litoral B - Ligações'!$L:$L,$C36)","v":12.376559778142116}]
[null,"PODER PUBLICO",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":2093.4875175490906},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":2147.4515799001201},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":2202.5551772854997},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":2257.6587746708801},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":1014.7797217705514},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":1040.9378123820961},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":1067.6482717254398},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B37,'Tarifa Normal - Ligações'!$L:$L,$C37)","v":1094.3587310687833},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":140.13966293756599},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":143.75205873415942},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":147.440735881504},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":151.12941302884857},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":116.91754348725915},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":119.9313401083454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":123.00877772839488},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C37)","v":126.08621534844434},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":19.09772853371015},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":19.59001282235149},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":20.092692458735883},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":20.595372095120275},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":11.207587167670276},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":11.496486398093596},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":11.791486184704157},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B37,'Tarifa Litoral A - Ligações'!$L:$L,$C37)","v":12.086485971314715},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":10.759282067070993},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":11.036625286675894},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":11.319825039342064},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":11.603024792008236},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":7.172854711380662},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":7.3577501911172636},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":7.5465500262280445},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B37,'Tarifa Litoral B - Ligações'!$L:$L,$C37)","v":7.7353498613388236}]
[null,"PODER PUBLICO",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":1503.7891406198698},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":1542.5524818229824},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":1582.1343712121463},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":1621.7162606013103},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":748.93576744561005},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":768.24116865414817},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":787.954233408959},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B38,'Tarifa Normal - Ligações'!$L:$L,$C38)","v":807.66729816376971},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":123.10413129448376},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":126.27740028279005},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":129.51767777690657},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":132.75795527102309},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":110.55163429431789},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":113.40133616072843},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":116.3112139103611},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C38)","v":119.22109165999379},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":17.842478770931077},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":18.302406345765007},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":18.772046006049017},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":19.24168566633303},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":11.117926470328912},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":11.404514506908846},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":11.697154295226524},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B38,'Tarifa Litoral A - Ligações'!$L:$L,$C38)","v":11.989794083544197},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":10.310978647609701},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":10.576765899731065},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":10.848165662702812},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":11.119565425674558},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":7.0831940274884033},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":7.2657783137282976},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":7.452218150900193},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B38,'Tarifa Litoral B - Ligações'!$L:$L,$C38)","v":7.6386579880720884}]
[null,"PODER PUBLICO",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":2120.475386099447},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":2175.1351177625529},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":2230.9490745985727},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":2286.7630314345929},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":1078.169831621389},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":1105.9619361985074},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":1134.340914251494},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B39,'Tarifa Normal - Ligações'!$L:$L,$C39)","v":1162.7198923044812},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":185.86661629531307},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":190.6577208930982},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":195.54999710963389},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":200.44227332616961},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":171.34158405226395},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":175.75827526614117},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":180.26823177834555},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C39)","v":184.77818829054996},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":19.635692717758317},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":20.141844169459979},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":20.658683795601682},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":21.175523421743385},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":13.628425995887053},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":13.979727460081813},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":14.338447200600253},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B39,'Tarifa Litoral A - Ligações'!$L:$L,$C39)","v":14.697166941118693},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":10.131657279825188},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":10.392822144953135},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":10.65950191204711},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":10.926181679141088},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":6.5452299241348539},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":6.7139470493945019},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":6.8862268989330904},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B39,'Tarifa Litoral B - Ligações'!$L:$L,$C39)","v":7.0585067484716753}]
[null,"PODER PUBLICO",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":7693.873714865952},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":7892.1995598445046},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":8094.7133632295181},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":8297.2271666145443},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":4339.6671950359141},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":4451.5312826564568},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":4565.7575543190469},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B40,'Tarifa Normal - Ligações'!$L:$L,$C40)","v":4679.9838259816388},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":981.0673012558201},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":1006.356383025702},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":1032.1794830552888},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":1058.0025830848758},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":914.53906715494134},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":938.11324317877541},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":962.18522456259848},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C40)","v":986.2572059464203},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":79.798020633812371},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":81.854983154426577},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":83.955381635093332},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":86.055780115760925},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":57.920810482520089},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":59.413841705347657},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":60.93840060255085},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B40,'Tarifa Litoral A - Ligações'!$L:$L,$C40)","v":62.462959499754525},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":45.188984681698102},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":46.353826204038668},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":47.543265165236704},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":48.732704126434562},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":32.815810304566547},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":33.661707124361421},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":34.525466369993303},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B40,'Tarifa Litoral B - Ligações'!$L:$L,$C40)","v":35.389225615625101}]
[null,"PODER PUBLICO",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":883.15782465452082},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":905.92308287362391},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":929.16906489623705},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":952.41504691884404},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":625.74197545826212},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":641.87179648477559},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":658.3422237472937},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B41,'Tarifa Normal - Ligações'!$L:$L,$C41)","v":674.81265100981102},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":225.8552853101292},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":231.67718231052135},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":237.62201771305561},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":243.56685311559121},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":223.4344466029543},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":229.19394137269524},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":235.07505682450747},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C41)","v":240.95617227632138},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":9.5936946155257399},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":9.840992356768119},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":10.093512174106758},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":10.346031991445402},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":8.3384448527466741},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":8.5533858801816418},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":8.7728657214198922},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B41,'Tarifa Litoral A - Ligações'!$L:$L,$C41)","v":8.9923455626581461},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":7.6211581308419651},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":7.8176095780620987},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":8.0182094028672992},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":8.2188092276724962},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":5.8279444529967934},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":5.9781720302827805},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":6.1315718963102874},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B41,'Tarifa Litoral B - Ligações'!$L:$L,$C41)","v":6.2849717623377908}]
[null,"PODER PUBLICO",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":121.31091743732007},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":124.43796255106429},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":127.63104008168237},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":130.82411761230708},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":122.47650644447836},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":125.63359707668427},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":128.85735458357581},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B42,'Tarifa Normal - Ligações'!$L:$L,$C42)","v":132.08111209047399},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":36.850544764772771},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":37.800445386909352},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":38.770404636787134},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":39.740363886664611},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":33.981402593306179},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":34.857345016152522},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":35.751784324433871},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C42)","v":36.64622363271512},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B42,'Tarifa Litoral A - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B42,'Tarifa Litoral B - Ligações'!$L:$L,$C42)","v":0}]
[null,"RESIDENCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":558116.83244096022},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":572503.47257735033},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":587193.9089764338},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":601884.34537551727},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":331502.12106232304},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":340047.28838744247},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":348772.90019945049},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B43,'Tarifa Normal - Ligações'!$L:$L,$C43)","v":357498.51201145852},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":104878.8022571715},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":107582.27489642244},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":110342.83556153016},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":113103.39622663788},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":95704.540842521703},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":98171.527517153954},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":100690.60844901114},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C43)","v":103209.68938086832},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":30765.81304292566},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":31558.866853569954},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":32368.667227797159},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":33178.467602024364},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":22159.462026522986},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":22730.668962528292},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":23313.937820618103},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B43,'Tarifa Litoral A - Ligações'!$L:$L,$C43)","v":23897.206678707909},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":10742.605179867034},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":11019.518517481547},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":11302.279310531085},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":11585.040103580624},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":8394.1228866771125},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":8610.4991330323664},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":8831.4445000686956},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B43,'Tarifa Litoral B - Ligações'!$L:$L,$C43)","v":9052.3898671050247}]
[null,"RESIDENCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":839099.63611225865},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":860729.20146782405},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":882815.50870727678},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":904901.81594672962},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":534053.96467372088},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":547820.33357101795},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":561877.40073992044},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B44,'Tarifa Normal - Ligações'!$L:$L,$C44)","v":575934.46790882305},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":152718.96848489647},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":156655.6224503103},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":160675.40498159299},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":164695.18751287571},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":141135.52425314343},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":144773.59047847183},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":148488.48012554485},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C44)","v":152203.36977261788},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":9614.4062366116086},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":9862.2378636317953},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":10115.302840576091},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":10368.367817520386},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":6946.6418479167187},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":7125.706213320781},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":7308.5518010585902},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B44,'Tarifa Litoral A - Ligações'!$L:$L,$C44)","v":7491.3973887964012},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":5695.0673194684614},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":5841.8697079923295},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":5991.7720570744095},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":6141.6744061564914},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":4589.5510870769176},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":4707.8564597863806},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":4828.6600342820138},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B44,'Tarifa Litoral B - Ligações'!$L:$L,$C44)","v":4949.4636087776462}]
[null,"RESIDENCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":571822.90391544136},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":586562.84699222934},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":601614.04687231476},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":616665.24675240018},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":363343.50223848666},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":372709.44841455674},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":382273.17109840782},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B45,'Tarifa Normal - Ligações'!$L:$L,$C45)","v":391836.89378225897},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":102918.37120782417},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":105571.30959621618},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":108280.26890123005},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":110989.22820624392},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":94859.040508867678},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":97304.23262664651},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":99801.05877571454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C45)","v":102297.88492478259},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":5099.8108040793413},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":5231.2691986973259},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":5365.503541598302},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":5499.7378844992772},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":3690.8826060571746},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":3786.0229006201835},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":3883.1722303467727},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B45,'Tarifa Litoral A - Ligações'!$L:$L,$C45)","v":3980.3215600733624},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3799.8197833539061},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3897.7681637443702},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3997.7848763943061},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":4097.8015890442421},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3083.0722763191934},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3162.544975896978},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3243.6958650234683},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B45,'Tarifa Litoral B - Ligações'!$L:$L,$C45)","v":3324.8467541499595}]
[null,"RESIDENCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":236837.55459626511},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":242942.54278280138},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":249176.44728178266},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":255410.35178076397},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":150911.31925617973},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":154801.37724484684},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":158773.5798529257},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B46,'Tarifa Normal - Ligações'!$L:$L,$C46)","v":162745.78246100454},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":45748.47192403306},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":46927.735411719441},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":48131.900880472545},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":49336.066349225643},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":41944.706690211373},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":43025.920095188434},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":44129.965001370227},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C46)","v":45234.009907552034},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":2044.981184961789},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":2097.69489414175},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":2151.5217352058594},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":2205.3485762699679},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":1483.1672554208137},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":1521.3990239781142},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":1560.4381157390092},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B46,'Tarifa Litoral A - Ligações'!$L:$L,$C46)","v":1599.4772074999044},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":2048.5673055703169},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":2101.3734545830903},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":2155.2946874907293},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":2209.2159203983679},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":1670.5578622805565},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":1713.6200195112106},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":1757.5915011085112},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B46,'Tarifa Litoral B - Ligações'!$L:$L,$C46)","v":1801.5629827058121}]
[null,"RESIDENCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":124678.39373969026},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":127892.24266746978},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":131173.9570095409},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":134455.67135161202},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":79569.471537815669},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":81620.542722769344},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":83714.925463068823},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B47,'Tarifa Normal - Ligações'!$L:$L,$C47)","v":85809.308203368317},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":26992.97920984952},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":27688.780259967909},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":28399.274230504125},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":29109.768201040344},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":24518.971711809689},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":25150.999993396141},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":25796.374534292776},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C47)","v":26441.749075189415},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":1141.5599985502233},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":1170.9861185642212},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":1201.0336168292265},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":1231.0811150942313},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":826.5819687900181},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":847.88886483219903},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":869.64568909430091},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B47,'Tarifa Litoral A - Ligações'!$L:$L,$C47)","v":891.40251335640278},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1604.38827756807},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1645.7447739981542},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1687.9745771165576},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1730.2043802349613},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1317.2947677450588},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1351.2508225986853},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1385.9239123167804},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B47,'Tarifa Litoral B - Ligações'!$L:$L,$C47)","v":1420.5970020348745}]
[null,"RESIDENCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":27628.942504293645},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":28341.136851523494},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":29068.370289114173},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":29795.60372670486},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":17431.47326274461},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":17880.806302533794},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":18339.627707702159},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B48,'Tarifa Normal - Ligações'!$L:$L,$C48)","v":18798.449112870519},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":6782.4727719610473},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":6957.3053326962408},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":7135.8297546335589},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":7314.3541765708769},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":6001.7971192435889},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":6156.5061161905924},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":6314.4820340191918},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C48)","v":6472.4579518477904},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":364.65005608732008},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":374.04968144837318},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":383.64779450553436},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":393.24590756269555},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":270.59598457623116},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":277.57116759557192},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":284.69364244349708},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B48,'Tarifa Litoral A - Ligações'!$L:$L,$C48)","v":291.81611729142253},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":676.8485027026577},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":694.29570240930286},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":712.11132684994368},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":729.92695129058473},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":559.0343640682305},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":573.44465552020188},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":588.15924266914817},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B48,'Tarifa Litoral B - Ligações'!$L:$L,$C48)","v":602.87382981809458}]
[null,"RESIDENCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":4763.5829508700308},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":4886.3743624358522},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":5011.7587054693158},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":5137.143048502754},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":2916.4830172956072},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":2991.6615268744754},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":3068.4275475071599},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B49,'Tarifa Normal - Ligações'!$L:$L,$C49)","v":3145.1935681396608},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1349.4830882106914},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1384.2688650082184},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1419.789197538387},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1455.3095300685682},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1155.0090454009787},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1184.7818430028494},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1215.1833394916925},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C49)","v":1245.5848359805495},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":189.00474999559219},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":193.87674661745163},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":198.8516230188514},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":203.82649942024997},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":153.58877454575412},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":157.54784959947563},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":161.59052667518628},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B49,'Tarifa Litoral A - Ligações'!$L:$L,$C49)","v":165.63320375089552},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":255.80193114461156},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":262.39576619072028},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":269.12884031035588},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":275.86191442999882},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":216.88919433537151},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":222.47997140390888},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":228.18880641806922},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B49,'Tarifa Litoral B - Ligações'!$L:$L,$C49)","v":233.89764143223258}]
[null,"RESIDENCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B50,'Tarifa Normal - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B50,'Tarifa Litoral A - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B50,'Tarifa Litoral B - Ligações'!$L:$L,$C50)","v":0}]
[null,"TARIFA SOCIAL",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":72043.621961366211},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":73900.698478387305},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":75796.990051881497},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":77693.281625375705},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":44857.603279792718},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":46013.902746599415},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":47194.619273486867},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B51,'Tarifa Normal - Ligações'!$L:$L,$C51)","v":48375.335800374312},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":10732.384935141808},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":11009.034824362689},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":11291.526605896372},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":11574.018387430053},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":10178.55083535592},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":10440.924480920014},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":10708.838553727433},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C51)","v":10976.752626534853},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":458.25582411170217},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":470.06833584525094},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":482.13028712018354},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":494.19223839511608},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":315.24701185222949},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":323.37316940557673},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":331.67092340335847},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B51,'Tarifa Litoral A - Ligações'!$L:$L,$C51)","v":339.96867740114033},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":178.33510026170171},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":182.93206412665296},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":187.62610002709474},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":192.32013592753648},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":132.78747284443452},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":136.21035041305834},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":139.70550736054668},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B51,'Tarifa Litoral B - Ligações'!$L:$L,$C51)","v":143.20066430803499}]
[null,"TARIFA SOCIAL",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":69022.863558276294},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":70802.07364741317},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":72618.854522397334},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":74435.635397381498},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":43142.394225412907},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":44254.480556206276},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":45390.050318008194},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B52,'Tarifa Normal - Ligações'!$L:$L,$C52)","v":46525.620079810098},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":9960.9443337887569},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":10217.708712175416},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":10479.895069412392},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":10742.081426649367},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":9524.2967595687041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":9769.8056245008411},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":10020.498790626129},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C52)","v":10271.19195675142},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":357.56686099735248},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":366.78390204477813},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":376.19557523680146},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":385.60724842882473},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":248.44979233291465},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":254.85411047293886},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":261.39366574252176},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B52,'Tarifa Litoral A - Ligações'!$L:$L,$C52)","v":267.93322101210458},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":175.19697632547266},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":179.71304841803916},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":184.32448439061994},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":188.93592036320078},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":134.84966857395645},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":138.32570359300456},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":141.8751404930872},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B52,'Tarifa Litoral B - Ligações'!$L:$L,$C52)","v":145.42457739316987}]
[null,"TARIFA SOCIAL",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":21475.529153426571},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":22029.106275115493},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":22594.373037963993},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":23159.639800812489},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":12655.068832795767},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":12981.279960316204},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":13314.379542712046},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B53,'Tarifa Normal - Ligações'!$L:$L,$C53)","v":13647.479125108031},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":3891.0050879728337},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":3991.3039621793491},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":4093.7208029748194},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":4196.1376437702911},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":3675.6401037271321},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":3770.3874905994076},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":3867.1356157788018},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C53)","v":3963.8837409581802},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":155.83029197928769},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":159.84714687909354},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":163.94882391212673},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":168.05050094515946},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":110.10333633519274},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":112.94148237487163},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":115.83956027853355},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B53,'Tarifa Litoral A - Ligações'!$L:$L,$C53)","v":118.73763818219578},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":121.57988735790224},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":124.71386573943767},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":127.91402294456539},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":131.11418014969303},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":91.812540305672499},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":94.179202446301034},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":96.595840335718989},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B53,'Tarifa Litoral B - Ligações'!$L:$L,$C53)","v":99.012478225136917}]
[null,"TARIFA SOCIAL",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B54,'Tarifa Normal - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B54,'Tarifa Litoral A - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B54,'Tarifa Litoral B - Ligações'!$L:$L,$C54)","v":0}]
[null,"TARIFA SOCIAL",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B55,'Tarifa Normal - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B55,'Tarifa Litoral A - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B55,'Tarifa Litoral B - Ligações'!$L:$L,$C55)","v":0}]
[null,"TARIFA SOCIAL",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B56,'Tarifa Normal - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B56,'Tarifa Litoral A - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B56,'Tarifa Litoral B - Ligações'!$L:$L,$C56)","v":0}]
[null,"TARIFA SOCIAL",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B57,'Tarifa Normal - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B57,'Tarifa Litoral A - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B57,'Tarifa Litoral B - Ligações'!$L:$L,$C57)","v":0}]
[null,"TARIFA SOCIAL",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B58,'Tarifa Normal - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B58,'Tarifa Litoral A - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B58,'Tarifa Litoral B - Ligações'!$L:$L,$C58)","v":0}]
[null,"UTILIDADE PUBLICA",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":10886.063362700983},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":11166.674637971357},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":11453.211456376792},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":11739.748274782227},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":6437.9963899993527},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":6603.9493444322352},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":6773.4066533816467},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B59,'Tarifa Normal - Ligações'!$L:$L,$C59)","v":6942.8639623310573},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1568.5241608635824},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1608.9561839381859},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1650.2419920096165},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1691.527800081047},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1403.369164618543},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1439.5439688464894},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1476.4826602797827},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C59)","v":1513.4213517130759},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":116.73822793845358},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":119.74740232254291},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":122.82012009987848},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":125.89283787721409},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":79.798020633812371},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":81.854983154426407},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":83.955381635093588},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B59,'Tarifa Litoral A - Ligações'!$L:$L,$C59)","v":86.055780115760768},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":51.554893238048521},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":52.883829498655331},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":54.240828313514058},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":55.597827128372799},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":41.692218009900095},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":42.766922985869087},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":43.864322027450498},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B59,'Tarifa Litoral B - Ligações'!$L:$L,$C59)","v":44.96172106903191}]
[null,"UTILIDADE PUBLICA",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":5281.7320948983597},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":5417.8798950171858},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":5556.9026675032865},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":5695.9254399893871},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":3198.824539106552},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":3281.2809977342317},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":3365.478652619589},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B60,'Tarifa Normal - Ligações'!$L:$L,$C60)","v":3449.6763075049457},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":841.46560247540424},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":863.1561556110596},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":885.30473848235124},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":907.45332135364288},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":765.70231701011755},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":785.43991144575898},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":805.59429585927319},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C60)","v":825.7486802727874},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":38.912742646151187},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":39.915800774180973},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":40.940040033292831},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":41.964279292404697},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":24.567031071533243},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":25.200298184621161},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":25.846937716871512},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B60,'Tarifa Litoral A - Ligações'!$L:$L,$C60)","v":26.493577249121859},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":21.249582082465214},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":21.797334941184893},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":22.356654452700578},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":22.915973964216271},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":15.421637629468425},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":15.819162910902119},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":16.225082556390294},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B60,'Tarifa Litoral B - Ligações'!$L:$L,$C60)","v":16.631002201878474}]
[null,"UTILIDADE PUBLICA",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":2556.0470320052023},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":2621.9345427980907},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":2689.2133707677003},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":2756.49219873731},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":1526.29397452731},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":1565.6374253561073},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":1605.8116742871675},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B61,'Tarifa Normal - Ligações'!$L:$L,$C61)","v":1645.9859232182273},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":400.06601153385759},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":410.3785579474212},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":420.90886980375609},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":431.43918166009098},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":359.89802113332689},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":369.17515275682399},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":378.64818543081066},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C61)","v":388.12121810479726},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":24.029066887485072},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":24.648466837512672},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":25.280946380005709},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":25.91342592249875},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":16.67688970549337},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":17.106771760363273},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":17.545731442839784},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B61,'Tarifa Litoral A - Ligações'!$L:$L,$C61)","v":17.984691125316296},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":13.09045984826971},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":13.427894098789004},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":13.772453797866179},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":14.117013496943352},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":9.8626752281484098},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":10.116906512786237},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":10.37650628606356},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B61,'Tarifa Litoral B - Ligações'!$L:$L,$C61)","v":10.636106059340882}]
[null,"UTILIDADE PUBLICA",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":1235.9726510520454},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":1267.8324565901389},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":1300.365031430923},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":1332.8976062717065},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":747.14255358844355},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":766.40173092242503},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":786.06759571373811},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B62,'Tarifa Normal - Ligações'!$L:$L,$C62)","v":805.73346050505131},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":195.46031043115408},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":200.49871275781669},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":205.64350877906506},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":210.78830480031343},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":172.23819098084726},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":176.67799413200271},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":181.21155062595597},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C62)","v":185.74510711990919},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":9.5936946155257559},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":9.840992356768119},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":10.093512174106758},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":10.346031991445397},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":5.8279453271885426},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":5.9781729270086696},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":6.1315728160461607},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B62,'Tarifa Litoral A - Ligações'!$L:$L,$C62)","v":6.2849727050836517},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":6.1865871885658219},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":6.3460595398386399},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":6.5088993976216871},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":6.6717392554047352},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":3.8554094073671061},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":3.9547907277255288},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":4.0562706390975727},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B62,'Tarifa Litoral B - Ligações'!$L:$L,$C62)","v":4.1577505504696175}]
[null,"UTILIDADE PUBLICA",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":1029.7530574778921},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":1056.297117441984},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":1083.4016964805332},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":1110.5062755190825},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":616.32760270814367},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":632.2147483932257},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":648.43737584738221},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B63,'Tarifa Normal - Ligações'!$L:$L,$C63)","v":664.66000330153872},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":209.80602128848651},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":215.21421461160139},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":220.73661034083131},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":226.25900607006122},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":187.39084807390458},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":192.2212429650628},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":197.15363915057156},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C63)","v":202.08603533608027},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":7.6211592740157865},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":7.8176107507036452},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":8.018210605598826},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":8.2188104604940051},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":4.0347313803612987},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":4.138735103313695},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":4.2449350264934962},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B63,'Tarifa Litoral A - Ligações'!$L:$L,$C63)","v":4.3511349496732983},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":6.0072658207813046},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":6.162115785060708},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":6.3202356469659868},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":6.4783555088712639},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":3.8554094073671052},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":3.9547907277255292},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":4.0562706390975736},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B63,'Tarifa Litoral B - Ligações'!$L:$L,$C63)","v":4.1577505504696166}]
[null,"UTILIDADE PUBLICA",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":1012.3588830633763},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":1038.4545714442693},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":1065.101310836892},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":1091.7480502295134},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":628.25247485830107},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":644.44700930918407},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":660.98351652060046},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B64,'Tarifa Normal - Ligações'!$L:$L,$C64)","v":677.5200237320164},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":292.29385871814787},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":299.82835027086355},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":307.52194432098719},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":315.21553837111094},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":266.47157917494957},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":273.34044693405104},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":280.35436150980803},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C64)","v":287.36827608556507},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":6.9935343926262492},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":7.1738075124104057},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":7.357887379255394},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":7.5419672461003797},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":5.738284629847179},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":5.8862010358239223},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":6.0372409265685283},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B64,'Tarifa Litoral A - Ligações'!$L:$L,$C64)","v":6.1882808173131343},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":3.2277846201212972},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":3.3109875860027702},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":3.3959475118026203},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":3.4809074376024696},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":2.1518564134141984},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":2.2073250573351788},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":2.2639650078684133},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B64,'Tarifa Litoral B - Ligações'!$L:$L,$C64)","v":2.3206049584016464}]
[null,"UTILIDADE PUBLICA",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":183.80442035957265},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":188.54236750161562},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":193.38036376012937},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":198.21836001864341},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":124.98700584450933},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":128.20880990109873},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":131.49864735688774},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B65,'Tarifa Normal - Ligações'!$L:$L,$C65)","v":134.78848481267747},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":94.143727501244513},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":96.570480915461729},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":99.048478999090662},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":101.52647708272004},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":101.04760085133579},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":103.65231618259558},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":106.31203412569056},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C65)","v":108.97175206878619},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.62762488138953532},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.64380323829324149},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.66032322634343277},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.67684321439362405},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.62762488138953532},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.64380323829324149},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.66032322634343277},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B65,'Tarifa Litoral A - Ligações'!$L:$L,$C65)","v":0.67684321439362405},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.53796410335354961},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.5518312643337947},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.5659912519671032},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.58015123960041171},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.44830341946129137},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.45985938694482892},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.47165937663925267},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B65,'Tarifa Litoral B - Ligações'!$L:$L,$C65)","v":0.48345936633367642}]
[null,"UTILIDADE PUBLICA",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":13.269782543032465},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":13.611839214750884},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":13.961118944633725},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":14.310398674516671},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":11.207586607290935},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":11.496485823269326},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":11.791485595129846},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B66,'Tarifa Normal - Ligações'!$L:$L,$C66)","v":12.086485366990432},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":9.1453906715494018},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":9.3811324317877673},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":9.6218522456259681},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":9.8625720594641955},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":10.221318985849331},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":10.484795070821624},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":10.753834862758426},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C66)","v":11.022874654695276},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B66,'Tarifa Litoral A - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B66,'Tarifa Litoral B - Ligações'!$L:$L,$C66)","v":0}]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":80.156659415344834},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":82.222866608022073},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":84.332704976368873},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":86.442543344715688},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":64.735020243712512},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":66.403702115203515},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":68.107620797470162},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B67,'Tarifa Normal - Ligações'!$L:$L,$C67)","v":69.811539479736837},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":17.214853028798892},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":17.658602224541657},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":18.111721874119493},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":18.564841523697329},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":16.856210257365582},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":17.290714678197038},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":17.734394335075333},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C67)","v":18.178073991953632},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B67,'Tarifa Litoral A - Ligações'!$L:$L,$C67)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.17932136778451654},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.18394375477793157},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.18866375065570107},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.19338374653347057},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.17932136778451654},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.18394375477793157},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.18866375065570107},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B67,'Tarifa Litoral B - Ligações'!$L:$L,$C67)","v":0.19338374653347057}]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":38.285115850505875},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":39.271995572287949},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":40.279714792963659},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":41.287434013639377},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":30.843278343264682},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":31.638328985637127},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":32.450168357797423},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B68,'Tarifa Normal - Ligações'!$L:$L,$C68)","v":33.262007729957716},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":5.1106594929246709},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":5.2423975354108041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":5.3769174313792245},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":5.5114373273476449},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":6.0072664215079463},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":6.1621164012723488},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":6.3202362789896149},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C68)","v":6.478356156706881},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B68,'Tarifa Litoral A - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B68,'Tarifa Litoral B - Ligações'!$L:$L,$C68)","v":0}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":33.26411705043953},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":34.121569923463305},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":34.99712924634548},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":35.872688569227648},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":25.015333307473391},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":25.660156357537094},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":26.318595848329885},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B69,'Tarifa Normal - Ligações'!$L:$L,$C69)","v":26.977035339122679},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.0072664215079472},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.1621164012723488},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.320236278989614},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.4783561567068801},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":5.9176057286496189},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.0701445146861941},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.225904394228575},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C69)","v":6.3816642737709568},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":8.96606973413622E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":9.1971891184748772E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":9.4331889477633254E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":9.6691887770517723E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":8.96606973413622E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":9.1971891184748772E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":9.4331889477633254E-2},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B69,'Tarifa Litoral A - Ligações'!$L:$L,$C69)","v":9.6691887770517723E-2},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B69,'Tarifa Litoral B - Ligações'!$L:$L,$C69)","v":0}]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":29.229385871814785},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":29.982835027086352},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":30.752194432098719},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":31.521553837111089},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":22.325512521723564},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":22.900999759952459},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":23.488639305498715},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B70,'Tarifa Normal - Ligações'!$L:$L,$C70)","v":24.076278851044975},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.4555698857995845},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.6219758342031199},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.7918957027948093},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.9618155713864986},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.365909192941257},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.530003947616966},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.6975638180337711},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C70)","v":6.8651236884505753},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B70,'Tarifa Litoral A - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B70,'Tarifa Litoral B - Ligações'!$L:$L,$C70)","v":0}]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":61.686556686529372},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":63.276657971274268},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":64.900336715594861},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":66.524015459915418},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":42.319847029130614},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":43.410730468664902},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":44.524649607210407},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B71,'Tarifa Normal - Ligações'!$L:$L,$C71)","v":45.63856874575594},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.297247300149273},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.588457709855462},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.885817479890916},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":12.18317724992637},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.028265221574291},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.312542050096997},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.6028218256078},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C71)","v":11.8931016011186},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.62762488138953532},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.64380323829324149},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.66032322634343277},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.67684321439362405},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.62762488138953532},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.64380323829324149},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.66032322634343277},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B71,'Tarifa Litoral A - Ligações'!$L:$L,$C71)","v":0.67684321439362405},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.44830341946129137},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.45985938694482892},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.47165937663925267},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.48345936633367642},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.2689820516767748},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.27591563216689735},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.2829956259835516},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B71,'Tarifa Litoral B - Ligações'!$L:$L,$C71)","v":0.29007561980020585}]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":242.35285279605949},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":248.60000944237555},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":254.97908450908838},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":261.35815957580149},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":189.18406193107114},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":194.06068069678591},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":199.04027684579228},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B72,'Tarifa Normal - Ligações'!$L:$L,$C72)","v":204.0198729947987},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":39.540365550522466},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":40.559601984494108},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":41.600361179618176},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":42.641120374742279},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":38.912740700514178},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":39.915798778391029},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":40.940037986290903},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C72)","v":41.964277194190807},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":1.4345711574617952},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":1.4715502589559804},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":1.5093102316421321},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":1.5470702043282833},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":0.7172855787308976},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":0.73577512947799018},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":0.75465511582106604},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B72,'Tarifa Litoral A - Ligações'!$L:$L,$C72)","v":0.77353510216414179},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.53796410335354961},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.5518312643337947},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.5659912519671032},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.58015123960041171},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.35864273556903309},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.36788750955586313},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.37732750131140214},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B72,'Tarifa Litoral B - Ligações'!$L:$L,$C72)","v":0.38676749306694114}]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":99.523369072744146},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":102.08879411063104},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":104.70839208475283},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":107.32799005887551},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":80.69462357249536},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":82.774697927538526},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":84.89869628493463},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B73,'Tarifa Normal - Ligações'!$L:$L,$C73)","v":87.022694642331572},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":20.083995200265356},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":20.601702595298637},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":21.130342186472738},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":21.658981777646936},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":21.608226978856923},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":22.165224667263267},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":22.73398422741041},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C73)","v":23.302743787557645},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":1.4345711574617954},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":1.4715502589559801},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":1.5093102316421321},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":1.5470702043282831},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":0.71728557873089749},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":0.73577512947799029},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":0.75465511582106604},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B73,'Tarifa Litoral A - Ligações'!$L:$L,$C73)","v":0.77353510216414179},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.62762478724580784},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.64380314172276054},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.66032312729495368},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.67684311286714705},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.2689820516767748},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.27591563216689735},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.2829956259835516},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B73,'Tarifa Litoral B - Ligações'!$L:$L,$C73)","v":0.29007561980020585}]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":12.642157693024172},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":12.968036008647802},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":13.30079575130646},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Agua\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":13.633555493965206},{"$f":"SUMIFS('Tarifa Normal - Ligações'!H:H,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":18.559763421673786},{"$f":"SUMIFS('Tarifa Normal - Ligações'!I:I,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":19.038180523334013},{"$f":"SUMIFS('Tarifa Normal - Ligações'!J:J,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":19.526700145535045},{"$f":"SUMIFS('Tarifa Normal - Ligações'!K:K,'Tarifa Normal - Ligações'!$A:$A,\"Esgoto\",'Tarifa Normal - Ligações'!$E:$E,$B74,'Tarifa Normal - Ligações'!$L:$L,$C74)","v":20.015219767736223},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":5.6486236500746312},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":5.7942288549277334},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":5.9429087399454588},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Agua\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":6.0915886249631841},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!H:H,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":11.297247300149261},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!I:I,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":11.588457709855479},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!J:J,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":11.885817479890882},{"$f":"SUMIFS('Tarifa Esgoto 85 - Ligações'!K:K,'Tarifa Esgoto 85 - Ligações'!$A:$A,\"Esgoto\",'Tarifa Esgoto 85 - Ligações'!$E:$E,$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,$C74)","v":12.183177249926356},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!H:H,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!I:I,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!J:J,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral A - Ligações'!K:K,'Tarifa Litoral A - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral A - Ligações'!$E:$E,$B74,'Tarifa Litoral A - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Agua\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!H:H,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!I:I,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!J:J,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0},{"$f":"SUMIFS('Tarifa Litoral B - Ligações'!K:K,'Tarifa Litoral B - Ligações'!$A:$A,\"Esgoto\",'Tarifa Litoral B - Ligações'!$E:$E,$B74,'Tarifa Litoral B - Ligações'!$L:$L,$C74)","v":0}]
[]
[]
[null,"Matriz de Fatores"]
[null,"COMERCIAL",1,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"COMERCIAL",2,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"COMERCIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INATIVO + SANEPAR",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INATIVO + SANEPAR",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"INDUSTRIAL",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"INDUSTRIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"MPC",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"MPC",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"PODER PUBLICO",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"PODER PUBLICO",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"RESIDENCIAL",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"RESIDENCIAL",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"TARIFA SOCIAL",1,0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",2,0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"0.5*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",3,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",4,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",5,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",6,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",7,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"TARIFA SOCIAL",8,0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,0.48986727000000002,{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$20*0.97973454","v":0.48986727000000002},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5},{"$f":"'Inputs - Simulador'!$D$20","v":0.5}]
[null,"UTILIDADE PUBLICA",1,0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,{"$f":"0.85*0.97973454","v":0.83277435899999996},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,{"$f":"0.8*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},0.97973454000000004,1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"UTILIDADE PUBLICA",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"UTILIDADE PUBLICA",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",1,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"0.97973454","v":0.97973454000000004},1,1,1,{"$f":"'Inputs - Simulador'!$D$18*0.97973454","v":0.78378763200000012},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8}]
[null,"ENTIDADE FILANTROPICA",2,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",3,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",4,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",5,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",6,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",7,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[null,"ENTIDADE FILANTROPICA",8,0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},{"$f":"'Inputs - Simulador'!$D$19","v":0.8},0.97973454000000004,1,1,1,0.83277435899999996,{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},{"$f":"'Inputs - Simulador'!$D$17","v":0.85},0.97973454000000004,1,1,1,0.78378763200000012,{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$18","v":0.8},{"$f":"'Inputs - Simulador'!$D$24*0.97973454","v":1.175681448},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24","v":1.2},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18*0.97973454","v":0.94054515839999997},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96},{"$f":"'Inputs - Simulador'!$D$24*'Inputs - Simulador'!$D$18","v":0.96}]
[]
[]
[null,"TBD X Fator X Ligações X 12"]
[null,"COMERCIAL",1,{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D78*D3*12","v":80000237.013601214},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E78*E3*12","v":83759843.853722721},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F78*F3*12","v":85909121.050926164},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G78*G3*12","v":88058398.248129606},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H78*H3*12","v":47026079.237695768},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I78*I3*12","v":49236067.304807112},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J78*J3*12","v":50499464.55902122},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K78*K3*12","v":51762861.813235328},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L78*L3*12","v":21520591.913927432},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M78*M3*12","v":22531950.97464259},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N78*N3*12","v":23110120.730102953},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O78*O3*12","v":23688290.485563315},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P78*P3*12","v":17252297.425185427},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q78*Q3*12","v":18063068.215733342},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R78*R3*12","v":18526566.460732527},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S78*S3*12","v":18990064.705731705},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T78*T3*12","v":960591.45271178451},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U78*U3*12","v":1005734.3964203575},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V78*V3*12","v":1031541.5362765926},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W78*W3*12","v":1057348.6761328278},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X78*X3*12","v":611940.43638465204},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y78*Y3*12","v":640698.54431360157},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z78*Z3*12","v":657138.86593095679},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA78*AA3*12","v":673579.18754831213},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB78*AB3*12","v":372265.27245426859},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC78*AC3*12","v":389759.85893181647},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD78*AD3*12","v":399761.0950689126},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE78*AE3*12","v":409762.33120600873},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF78*AF3*12","v":249302.0833833121},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG78*AG3*12","v":261018.02139715938},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH78*AH3*12","v":267715.74259190989},{"$f":"VLOOKUP($B153,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI78*AI3*12","v":274413.46378666046},null,{"$f":"SUM(D153:AI153)","v":709197594.95729721}]
[null,"COMERCIAL",2,{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D79*D4*12","v":51972972.596210115},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E79*E4*12","v":54415439.650913224},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F79*F4*12","v":55811739.57503622},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G79*G4*12","v":57208039.499159217},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H79*H4*12","v":28926796.184587032},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I79*I4*12","v":30286209.417073891},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J79*J4*12","v":31063353.40749874},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K79*K4*12","v":31840497.3979236},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L79*L4*12","v":12998341.871020764},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M79*M4*12","v":13609198.24886149},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N79*N4*12","v":13958410.211572174},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O79*O4*12","v":14307622.174282858},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P79*P4*12","v":10337496.647331074},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q79*Q4*12","v":10823306.746849049},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R79*R4*12","v":11101032.746792005},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S79*S4*12","v":11378758.746734956},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T79*T4*12","v":538003.10354841268},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U79*U4*12","v":563286.53049330204},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V79*V4*12","v":577740.46020209393},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W79*W4*12","v":592194.38991088571},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X79*X4*12","v":336070.26110980584},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y79*Y4*12","v":351863.8649739424},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z79*Z4*12","v":360892.69008528185},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA79*AA4*12","v":369921.5151966213},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB79*AB4*12","v":296405.674112832},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC79*AC4*12","v":310335.24284218438},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD79*AD4*12","v":318298.44370600325},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE79*AE4*12","v":326261.64456982206},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF79*AF4*12","v":199841.75029081537},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG79*AG4*12","v":209233.30260843504},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH79*AH4*12","v":214602.22816394625},{"$f":"VLOOKUP($B154,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI79*AI4*12","v":219971.15371945733},null,{"$f":"SUM(D154:AI154)","v":445824137.37738037}]
[null,"COMERCIAL",3,{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D80*D5*12","v":36690403.283420019},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E80*E5*12","v":38414666.814385697},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F80*F5*12","v":39400386.983187765},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G80*G5*12","v":40386107.151989833},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H80*H5*12","v":19931978.617157772},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I80*I5*12","v":20868680.881345842},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J80*J5*12","v":21404171.134077471},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K80*K5*12","v":21939661.386809099},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L80*L5*12","v":9776184.0110946968},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M80*M5*12","v":10235615.253431514},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N80*N5*12","v":10498261.092432447},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O80*O5*12","v":10760906.931433378},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P80*P5*12","v":7689724.4686266053},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q80*Q5*12","v":8051102.6568685155},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R80*R5*12","v":8257693.9129717508},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S80*S5*12","v":8464285.169074988},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T80*T5*12","v":435716.0937379736},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U80*U5*12","v":456192.54815260012},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V80*V5*12","v":467898.44678095507},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W80*W5*12","v":479604.34540930996},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X80*X5*12","v":268493.63308530801},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y80*Y5*12","v":281111.47694625793},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z80*Z5*12","v":288324.79611538048},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA80*AA5*12","v":295538.11528450309},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB80*AB5*12","v":300906.6144346972},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC80*AC5*12","v":315047.70461264462},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD80*AD5*12","v":323131.82722320926},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE80*AE5*12","v":331215.94983377383},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF80*AF5*12","v":205092.84733299146},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG80*AG5*12","v":214731.17467397207},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH80*AH5*12","v":220241.17560068658},{"$f":"VLOOKUP($B155,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI80*AI5*12","v":225751.17652740108},null,317878827.67405909]
[null,"COMERCIAL",4,{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D81*D6*12","v":9875110.9384783898},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E81*E6*12","v":10339191.246452354},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F81*F6*12","v":10604494.844944412},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G81*G6*12","v":10869798.443436468},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H81*H6*12","v":5348930.5160096753},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I81*I6*12","v":5600303.2182168672},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J81*J6*12","v":5744006.9723136295},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K81*K6*12","v":5887710.7264103908},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L81*L6*12","v":3085801.2341088951},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M81*M6*12","v":3230818.2973088305},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N81*N6*12","v":3313721.0795398992},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O81*O6*12","v":3396623.861770968},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P81*P6*12","v":2404010.2908897633},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q81*Q6*12","v":2516986.6253450606},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R81*R6*12","v":2581572.490249102},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S81*S6*12","v":2646158.3551531443},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T81*T6*12","v":140029.27546241909},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U81*U6*12","v":146609.94373914265},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V81*V6*12","v":150371.95420220075},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W81*W6*12","v":154133.96466525886},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X81*X6*12","v":85767.931220731698},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y81*Y6*12","v":89798.59054022489},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z81*Z6*12","v":92102.821948847966},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA81*AA6*12","v":94407.053357471043},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB81*AB6*12","v":110835.6554259308},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC81*AC6*12","v":116044.37109758364},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD81*AD6*12","v":119022.06911119765},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE81*AE6*12","v":121999.76712481165},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF81*AF6*12","v":73665.389934527309},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG81*AG6*12","v":77127.290976532764},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH81*AH6*12","v":79106.376898271468},{"$f":"VLOOKUP($B156,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI81*AI6*12","v":81085.462820010187},null,89177347.05915302]
[null,"COMERCIAL",5,{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D82*D7*12","v":6481432.8529542238},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E82*E7*12","v":6786027.4416379072},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F82*F7*12","v":6960156.8737006057},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G82*G7*12","v":7134286.3057633052},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H82*H7*12","v":3583624.037407476},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I82*I7*12","v":3752036.2565009072},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J82*J7*12","v":3848313.4891001126},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K82*K7*12","v":3944590.721699317},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L82*L7*12","v":2325876.7721765321},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M82*M7*12","v":2435181.2261179378},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N82*N7*12","v":2497667.9648646526},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O82*O7*12","v":2560154.7036113665},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P82*P7*12","v":1806760.455677276},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q82*Q7*12","v":1891669.066216399},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R82*R7*12","v":1940209.285510197},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S82*S7*12","v":1988749.5048039961},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T82*T7*12","v":101349.31376939596},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U82*U7*12","v":106112.21932459154},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V82*V7*12","v":108835.05837067767},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W82*W7*12","v":111557.89741676382},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X82*X7*12","v":65388.670595397474},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y82*Y7*12","v":68461.607656760374},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z82*Z7*12","v":70218.332185491963},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA82*AA7*12","v":71975.056714223552},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB82*AB7*12","v":92456.815778314558},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC82*AC7*12","v":96801.818868204282},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD82*AD7*12","v":99285.753082606534},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE82*AE7*12","v":101769.6872970087},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF82*AF7*12","v":64588.493618765788},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG82*AG7*12","v":67623.826406104592},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH82*AH7*12","v":69359.053471906052},{"$f":"VLOOKUP($B157,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI82*AI7*12","v":71094.280537707498},null,61303614.842836134]
[null,"COMERCIAL",6,{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D83*D8*12","v":3720465.1394882938},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E83*E8*12","v":3895308.1988216783},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F83*F8*12","v":3995261.7887833305},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G83*G8*12","v":4095215.3787449813},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H83*H8*12","v":2123881.4267682903},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I83*I8*12","v":2223693.1203052425},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J83*J8*12","v":2280753.0752568878},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K83*K8*12","v":2337813.0302085318},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L83*L8*12","v":1550245.9023420201},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M83*M8*12","v":1623099.6252294225},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N83*N8*12","v":1664748.3539375048},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O83*O8*12","v":1706397.0826455869},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P83*P8*12","v":1226779.8550238693},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q83*Q8*12","v":1284432.3083970624},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R83*R8*12","v":1317390.8353567137},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S83*S8*12","v":1350349.3623163663},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T83*T8*12","v":67748.538965355663},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U83*U8*12","v":70932.377913971359},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V83*V8*12","v":72752.502395819189},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W83*W8*12","v":74572.626877667135},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X83*X8*12","v":43571.609373797364},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y83*Y8*12","v":45619.254815260043},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z83*Z8*12","v":46789.844678095462},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA83*AA8*12","v":47960.43454093099},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB83*AB8*12","v":73796.66736058172},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC83*AC8*12","v":77264.737778171184},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD83*AD8*12","v":79247.350584189961},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE83*AE8*12","v":81229.963390208752},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF83*AF8*12","v":53561.189830196017},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG83*AG8*12","v":56078.295068476982},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH83*AH8*12","v":57517.263854751371},{"$f":"VLOOKUP($B158,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI83*AI8*12","v":58956.232641025716},null,37403433.373694286]
[null,"COMERCIAL",7,{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D84*D9*12","v":1625027.157876136},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E84*E9*12","v":1701395.2218494392},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F84*F9*12","v":1745053.0151965506},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G84*G9*12","v":1788710.8085436565},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H84*H9*12","v":1135362.3097267314},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I84*I9*12","v":1188718.6004704582},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J84*J9*12","v":1219221.114137325},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K84*K9*12","v":1249723.6278041885},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L84*L9*12","v":1068270.1613447117},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M84*M9*12","v":1118473.4601800195},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N84*N9*12","v":1147173.4838792102},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O84*O9*12","v":1175873.5075783958},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P84*P9*12","v":903446.64797155664},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q84*Q9*12","v":945904.07465169474},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R84*R9*12","v":970175.96873427229},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S84*S9*12","v":994447.86281684716},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T84*T9*12","v":33913.340151054756},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U84*U9*12","v":35507.095749323547},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V84*V9*12","v":36418.207658345287},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W84*W9*12","v":37329.319567367456},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X84*X9*12","v":22567.218054434477},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y84*Y9*12","v":23627.763254388581},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z84*Z9*12","v":24234.051547765339},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA84*AA9*12","v":24840.339841142202},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB84*AB9*12","v":47353.642969623404},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC84*AC9*12","v":49579.024876716983},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD84*AD9*12","v":50851.222420604892},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE84*AE9*12","v":52123.419964492263},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF84*AF9*12","v":33156.927037740315},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG84*AG9*12","v":34715.135042390371},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH84*AH9*12","v":35605.925243417551},{"$f":"VLOOKUP($B159,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI84*AI9*12","v":36496.71544444449},null,20555296.371584453]
[null,"COMERCIAL",8,{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D85*D10*12","v":110726.26864351387},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E85*E10*12","v":115929.84368920134},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F85*F10*12","v":118904.60293005758},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G85*G10*12","v":121879.36217091569},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H85*H10*12","v":202167.25634050841},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I85*I10*12","v":211668.09568998654},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J85*J10*12","v":217099.49802445679},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K85*K10*12","v":222530.90035892779},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L85*L10*12","v":140107.40979380443},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M85*M10*12","v":146691.74998922896},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N85*N10*12","v":150455.85960027689},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O85*O10*12","v":154219.96921132688},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P85*P10*12","v":157814.23581682541},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q85*Q10*12","v":165230.70734983054},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R85*R10*12","v":169470.52651908449},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S85*S10*12","v":173710.3456883406},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T85*T10*12","v":3047.5121333897027},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U85*U10*12","v":3190.7298023585722},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V85*V10*12","v":3272.6039139987893},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W85*W10*12","v":3354.4780256390059},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X85*X10*12","v":2000.4182208917023},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y85*Y10*12","v":2094.4277677020373},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z85*Z10*12","v":2148.1707743171537},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA85*AA10*12","v":2201.9137809322701},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB85*AB10*12","v":6001.2537624869547},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC85*AC10*12","v":6283.2823606136717},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD85*AD10*12","v":6444.5113562746637},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE85*AE10*12","v":6605.740351935654},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF85*AF10*12","v":4575.9559938963012},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG85*AG10*12","v":4791.0027999679241},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH85*AH10*12","v":4913.9399091594314},{"$f":"VLOOKUP($B160,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI85*AI10*12","v":5036.8770183509359},null,2644569.4497882011]
[null,"INATIVO + SANEPAR",1,{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D86*D11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E86*E11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F86*F11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G86*G11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H86*H11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I86*I11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J86*J11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K86*K11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L86*L11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M86*M11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N86*N11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O86*O11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P86*P11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q86*Q11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R86*R11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S86*S11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T86*T11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U86*U11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V86*V11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W86*W11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X86*X11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y86*Y11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z86*Z11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA86*AA11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB86*AB11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC86*AC11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD86*AD11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE86*AE11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF86*AF11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG86*AG11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH86*AH11*12","v":0},{"$f":"VLOOKUP($B161,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI86*AI11*12","v":0},null,0]
[null,"INATIVO + SANEPAR",2,{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D87*D12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E87*E12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F87*F12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G87*G12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H87*H12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I87*I12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J87*J12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K87*K12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L87*L12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M87*M12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N87*N12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O87*O12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P87*P12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q87*Q12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R87*R12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S87*S12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T87*T12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U87*U12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V87*V12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W87*W12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X87*X12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y87*Y12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z87*Z12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA87*AA12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB87*AB12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC87*AC12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD87*AD12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE87*AE12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF87*AF12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG87*AG12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH87*AH12*12","v":0},{"$f":"VLOOKUP($B162,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI87*AI12*12","v":0},null,0]
[null,"INATIVO + SANEPAR",3,{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D88*D13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E88*E13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F88*F13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G88*G13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H88*H13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I88*I13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J88*J13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K88*K13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L88*L13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M88*M13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N88*N13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O88*O13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P88*P13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q88*Q13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R88*R13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S88*S13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T88*T13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U88*U13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V88*V13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W88*W13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X88*X13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y88*Y13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z88*Z13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA88*AA13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB88*AB13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC88*AC13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD88*AD13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE88*AE13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF88*AF13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG88*AG13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH88*AH13*12","v":0},{"$f":"VLOOKUP($B163,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI88*AI13*12","v":0},null,0]
[null,"INATIVO + SANEPAR",4,{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D89*D14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E89*E14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F89*F14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G89*G14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H89*H14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I89*I14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J89*J14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K89*K14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L89*L14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M89*M14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N89*N14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O89*O14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P89*P14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q89*Q14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R89*R14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S89*S14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T89*T14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U89*U14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V89*V14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W89*W14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X89*X14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y89*Y14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z89*Z14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA89*AA14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB89*AB14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC89*AC14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD89*AD14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE89*AE14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF89*AF14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG89*AG14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH89*AH14*12","v":0},{"$f":"VLOOKUP($B164,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI89*AI14*12","v":0},null,0]
[null,"INATIVO + SANEPAR",5,{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D90*D15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E90*E15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F90*F15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G90*G15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H90*H15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I90*I15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J90*J15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K90*K15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L90*L15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M90*M15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N90*N15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O90*O15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P90*P15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q90*Q15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R90*R15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S90*S15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T90*T15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U90*U15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V90*V15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W90*W15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X90*X15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y90*Y15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z90*Z15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA90*AA15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB90*AB15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC90*AC15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD90*AD15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE90*AE15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF90*AF15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG90*AG15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH90*AH15*12","v":0},{"$f":"VLOOKUP($B165,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI90*AI15*12","v":0},null,0]
[null,"INATIVO + SANEPAR",6,{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D91*D16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E91*E16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F91*F16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G91*G16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H91*H16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I91*I16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J91*J16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K91*K16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L91*L16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M91*M16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N91*N16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O91*O16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P91*P16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q91*Q16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R91*R16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S91*S16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T91*T16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U91*U16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V91*V16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W91*W16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X91*X16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y91*Y16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z91*Z16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA91*AA16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB91*AB16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC91*AC16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD91*AD16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE91*AE16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF91*AF16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG91*AG16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH91*AH16*12","v":0},{"$f":"VLOOKUP($B166,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI91*AI16*12","v":0},null,0]
[null,"INATIVO + SANEPAR",7,{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D92*D17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E92*E17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F92*F17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G92*G17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H92*H17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I92*I17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J92*J17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K92*K17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L92*L17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M92*M17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N92*N17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O92*O17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P92*P17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q92*Q17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R92*R17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S92*S17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T92*T17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U92*U17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V92*V17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W92*W17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X92*X17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y92*Y17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z92*Z17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA92*AA17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB92*AB17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC92*AC17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD92*AD17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE92*AE17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF92*AF17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG92*AG17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH92*AH17*12","v":0},{"$f":"VLOOKUP($B167,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI92*AI17*12","v":0},null,0]
[null,"INATIVO + SANEPAR",8,{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D93*D18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E93*E18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F93*F18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G93*G18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H93*H18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I93*I18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J93*J18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K93*K18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L93*L18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M93*M18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N93*N18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O93*O18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P93*P18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q93*Q18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R93*R18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S93*S18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T93*T18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U93*U18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V93*V18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W93*W18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X93*X18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y93*Y18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z93*Z18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA93*AA18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB93*AB18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC93*AC18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD93*AD18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE93*AE18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF93*AF18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG93*AG18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH93*AH18*12","v":0},{"$f":"VLOOKUP($B168,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI93*AI18*12","v":0},null,0]
[null,"INDUSTRIAL",1,{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D94*D19*12","v":4168120.6636648905},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E94*E19*12","v":4364001.2703048708},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F94*F19*12","v":4475981.5222644284},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G94*G19*12","v":4587961.774223987},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H94*H19*12","v":1374829.5087498492},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I94*I19*12","v":1439439.5476453351},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J94*J19*12","v":1476375.5596311004},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K94*K19*12","v":1513311.5716168659},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L94*L19*12","v":323273.72903156996},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M94*M19*12","v":338465.96055823477},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N94*N19*12","v":347150.99550562317},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O94*O19*12","v":355836.03045301139},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P94*P19*12","v":233968.5433862723},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q94*Q19*12","v":244963.88251181453},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R94*R19*12","v":251249.65457868378},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S94*S19*12","v":257535.42664555309},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T94*T19*12","v":8261.8037107087293},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U94*U19*12","v":8650.0667321950423},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V94*V19*12","v":8872.02740363878},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W94*W19*12","v":9093.9880750825159},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X94*X19*12","v":3468.3215577628725},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y94*Y19*12","v":3631.3151430204935},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z94*Z19*12","v":3724.4946724186566},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA94*AA19*12","v":3817.6742018168188},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB94*AB19*12","v":2781.2008319693068},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC94*AC19*12","v":2911.9032156365679},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD94*AD19*12","v":2986.6226383800099},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE94*AE19*12","v":3061.3420611234519},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF94*AF19*12","v":1308.8003915149679},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG94*AG19*12","v":1370.3073955936788},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH94*AH19*12","v":1405.4694768847107},{"$f":"VLOOKUP($B169,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI94*AI19*12","v":1440.6315581757422},null,25819251.609838009]
[null,"INDUSTRIAL",2,{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D95*D20*12","v":2464880.3838330717},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E95*E20*12","v":2580717.3050357504},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F95*F20*12","v":2646938.4988792865},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G95*G20*12","v":2713159.6927228216},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H95*H20*12","v":823759.0487954258},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I95*I20*12","v":862471.56103381771},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J95*J20*12","v":884602.57721149467},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K95*K20*12","v":906733.59338917141},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L95*L20*12","v":198528.67924079462},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M95*M20*12","v":207858.52385496855},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N95*N20*12","v":213192.17259416683},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O95*O20*12","v":218525.82133336505},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P95*P20*12","v":134471.07367282332},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q95*Q20*12","v":140790.53455508151},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R95*R20*12","v":144403.21900599537},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S95*S20*12","v":148015.90345690923},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T95*T20*12","v":4989.8022411211141},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U95*U20*12","v":5224.2977293455206},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V95*V20*12","v":5358.3531843758974},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W95*W20*12","v":5492.4086394062724},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X95*X20*12","v":2094.0809405360737},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y95*Y20*12","v":2192.4921618236945},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z95*Z20*12","v":2248.7515003282451},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA95*AA20*12","v":2305.0108388327963},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB95*AB20*12","v":3828.2411451812814},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC95*AC20*12","v":4008.1491321115109},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD95*AD20*12","v":4110.9982198877788},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE95*AE20*12","v":4213.8473076640457},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF95*AF20*12","v":1649.0884933088587},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG95*AG20*12","v":1726.5873184480354},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH95*AH20*12","v":1770.891540874735},{"$f":"VLOOKUP($B170,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI95*AI20*12","v":1815.1957633014354},null,15342076.784771495]
[null,"INDUSTRIAL",3,{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D96*D21*12","v":1613587.4440477607},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E96*E21*12","v":1689417.899284347},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F96*F21*12","v":1732768.3545910735},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G96*G21*12","v":1776118.8098977993},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H96*H21*12","v":503495.56096536433},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I96*I21*12","v":527157.30780061916},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J96*J21*12","v":540684.16182596446},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K96*K21*12","v":554211.01585130964},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L96*L21*12","v":122454.64887658408},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M96*M21*12","v":128209.39852117345},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N96*N21*12","v":131499.25108095084},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O96*O21*12","v":134789.10364072828},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P96*P21*12","v":78568.931360026036},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q96*Q21*12","v":82261.274067860446},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R96*R21*12","v":84372.09797144508},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S96*S21*12","v":86482.921875029715},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T96*T21*12","v":6462.2029024355415},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U96*U21*12","v":6765.8937806278063},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V96*V21*12","v":6939.5065830441936},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W96*W21*12","v":7113.1193854605826},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X96*X21*12","v":2748.4812344535976},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y96*Y21*12","v":2877.6459623935984},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z96*Z21*12","v":2951.486344180822},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA96*AA21*12","v":3025.3267259680451},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB96*AB21*12","v":3533.7610570904135},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC96*AC21*12","v":3699.8299681029334},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD96*AD21*12","v":3794.7675875887189},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE96*AE21*12","v":3889.705207074504},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF96*AF21*12","v":1413.5044228361653},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG96*AG21*12","v":1479.9319872411734},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH96*AH21*12","v":1517.9070350354878},{"$f":"VLOOKUP($B171,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI96*AI21*12","v":1555.8820828298017},null,9845847.1339243967]
[null,"INDUSTRIAL",4,{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D97*D22*12","v":987489.99414704286},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E97*E22*12","v":1033897.0333651341},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F97*F22*12","v":1060426.826352197},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G97*G22*12","v":1086956.6193392598},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H97*H22*12","v":264050.50539319543},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I97*I22*12","v":276459.54470697918},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J97*J22*12","v":283553.49531683989},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K97*K22*12","v":290647.4459267006},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L97*L22*12","v":87526.034935166987},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M97*M22*12","v":91639.316244258909},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N97*N22*12","v":93990.780665743092},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O97*O22*12","v":96342.245087227289},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P97*P22*12","v":52842.821091698934},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q97*Q22*12","v":55326.166629711457},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R97*R22*12","v":56745.83580380377},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S97*S22*12","v":58165.504977896097},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T97*T22*12","v":3435.6015430669959},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U97*U22*12","v":3597.0574529919977},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V97*V22*12","v":3689.3579302260273},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W97*W22*12","v":3781.658407460056},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X97*X22*12","v":1243.3605584432939},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y97*Y22*12","v":1301.7922210828183},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z97*Z22*12","v":1335.1962033198956},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA97*AA22*12","v":1368.6001855569725},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB97*AB22*12","v":1963.2005872724519},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC97*AC22*12","v":2055.4610933905187},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD97*AD22*12","v":2108.2042153270659},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE97*AE22*12","v":2160.947337263613},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF97*AF22*12","v":942.3362818907766},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG97*AG22*12","v":986.62132482744892},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH97*AH22*12","v":1011.9380233569918},{"$f":"VLOOKUP($B172,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI97*AI22*12","v":1037.2547218865343},null,5908078.7580702174]
[null,"INDUSTRIAL",5,{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D98*D23*12","v":1082623.4321186307},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E98*E23*12","v":1133501.2621427726},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F98*F23*12","v":1162586.8991692613},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G98*G23*12","v":1191672.5361957503},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H98*H23*12","v":260974.824165567},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I98*I23*12","v":273239.32200531184},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J98*J23*12","v":280250.64171587548},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K98*K23*12","v":287261.96142643917},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L98*L23*12","v":96769.438624581788},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M98*M23*12","v":101317.11319341898},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N98*N23*12","v":103916.90983885429},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O98*O23*12","v":106516.70648428961},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P98*P23*12","v":57223.212840089749},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q98*Q23*12","v":59912.414652963846},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R98*R23*12","v":61449.766929645411},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S98*S23*12","v":62987.119206326948},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T98*T23*12","v":3190.2014328479249},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U98*U23*12","v":3340.1247777782837},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V98*V23*12","v":3425.832363781311},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W98*W23*12","v":3511.5399497843382},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X98*X23*12","v":1701.4407641855601},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y98*Y23*12","v":1781.3998814817512},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z98*Z23*12","v":1827.1105940166995},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA98*AA23*12","v":1872.8213065516466},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB98*AB23*12","v":2159.5206459996962},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC98*AC23*12","v":2261.0072027295701},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD98*AD23*12","v":2319.0246368597727},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE98*AE23*12","v":2377.042070989974},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF98*AF23*12","v":1256.4483758543688},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG98*AG23*12","v":1315.4950997699316},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH98*AH23*12","v":1349.2506978093222},{"$f":"VLOOKUP($B173,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI98*AI23*12","v":1383.0062958487124},null,6357274.8268060684]
[null,"INDUSTRIAL",6,{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D99*D24*12","v":2041319.8147729845},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E99*E24*12","v":2137251.52979017},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F99*F24*12","v":2192093.3939379612},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G99*G24*12","v":2246935.2580857556},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H99*H24*12","v":481049.63200629002},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I99*I24*12","v":503656.53361610998},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J99*J24*12","v":516580.35788701155},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K99*K24*12","v":529504.18215791194},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L99*L24*12","v":240573.8960227347},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M99*M24*12","v":251879.6533405286},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N99*N24*12","v":258342.88405415905},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O99*O24*12","v":264806.11476779031},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P99*P24*12","v":146152.11833519896},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q99*Q24*12","v":153020.5292837545},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R99*R24*12","v":156947.03534157301},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S99*S24*12","v":160873.54139939178},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T99*T24*12","v":6135.0027554767757},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U99*U24*12","v":6423.316880342858},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V99*V24*12","v":6588.139161117906},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W99*W24*12","v":6752.9614418929523},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X99*X24*12","v":3468.3215577628725},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y99*Y24*12","v":3631.3151430204944},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z99*Z24*12","v":3724.4946724186566},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA99*AA24*12","v":3817.6742018168179},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB99*AB24*12","v":4122.7212332721474},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC99*AC24*12","v":4316.4682961200906},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD99*AD24*12","v":4427.2288521868395},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE99*AE24*12","v":4537.9894082535866},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF99*AF24*12","v":2591.424775199635},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG99*AG24*12","v":2713.2086432754854},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH99*AH24*12","v":2782.829564231728},{"$f":"VLOOKUP($B174,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI99*AI24*12","v":2852.4504851879683},null,12349872.021870902]
[null,"INDUSTRIAL",7,{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D100*D25*12","v":272230.50865816663},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E100*E25*12","v":285023.96678588423},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F100*F25*12","v":292337.68042578944},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G100*G25*12","v":299651.39406569512},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H100*H25*12","v":75779.550246672574},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I100*I25*12","v":79340.80613895382},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J100*J25*12","v":81376.690849292921},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K100*K25*12","v":83412.575559633638},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L100*L25*12","v":55542.222169139124},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M100*M25*12","v":58152.425915748943},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N100*N25*12","v":59644.616889756799},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O100*O25*12","v":61136.807863763868},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P100*P25*12","v":36781.384680932839},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q100*Q25*12","v":38509.923877785754},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R100*R25*12","v":39498.088342384581},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S100*S25*12","v":40486.252806982855},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T100*T25*12","v":1063.400477615975},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U100*U25*12","v":1113.3749259260949},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V100*V25*12","v":1141.944121260437},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W100*W25*12","v":1170.5133165947791},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X100*X25*12","v":327.20014695876159},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y100*Y25*12","v":342.57690028495222},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z100*Z25*12","v":351.36742192628833},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA100*AA25*12","v":360.15794356762444},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB100*AB25*12","v":883.44026427260314},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC100*AC25*12","v":924.95749202573325},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD100*AD25*12","v":948.69189689717973},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE100*AE25*12","v":972.42630176862599},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF100*AF25*12","v":471.1681409453883},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG100*AG25*12","v":493.31066241372446},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH100*AH25*12","v":505.9690116784958},{"$f":"VLOOKUP($B175,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI100*AI25*12","v":518.62736094326726},null,1870494.0216616634]
[null,"INDUSTRIAL",8,{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D101*D26*12","v":57996.22314863035},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E101*E26*12","v":60721.752539419191},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F101*F26*12","v":62279.872422441105},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G101*G26*12","v":63837.992305461608},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H101*H26*12","v":16556.326608296986},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I101*I26*12","v":17334.390287699109},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J101*J26*12","v":17779.19066051066},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K101*K26*12","v":18223.991033322323},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L101*L26*12","v":26257.810480550062},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M101*M26*12","v":27491.79487327774},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N101*N26*12","v":28197.234199722981},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O101*O26*12","v":28902.673526168379},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P101*P26*12","v":10499.034190587539},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q101*Q26*12","v":10992.435738271641},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R101*R26*12","v":11274.501587334657},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S101*S26*12","v":11556.56743639776},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T101*T26*12","v":163.6000734793808},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U101*U26*12","v":171.28845014247611},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V101*V26*12","v":175.68371096314416},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W101*W26*12","v":180.07897178381219},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X101*X26*12","v":130.88005878350464},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y101*Y26*12","v":137.0307601139809},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z101*Z26*12","v":140.54696877051532},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA101*AA26*12","v":144.06317742704977},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB101*AB26*12","v":98.160029363622584},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC101*AC26*12","v":102.77305466952591},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD101*AD26*12","v":105.41021076635329},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE101*AE26*12","v":108.04736686318067},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF101*AF26*12","v":78.52802349089805},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG101*AG26*12","v":82.218443735620738},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH101*AH26*12","v":84.328168613082639},{"$f":"VLOOKUP($B176,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI101*AI26*12","v":86.437893490544525},null,471890.86640054884]
[null,"MPC",1,{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D102*D27*12","v":2272243.0989540787},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E102*E27*12","v":2379027.0413040789},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F102*F27*12","v":2440072.8639340121},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G102*G27*12","v":2501118.6865639444},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H102*H27*12","v":1603410.1707072505},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I102*I27*12","v":1678762.345530014},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J102*J27*12","v":1721839.3793777924},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K102*K27*12","v":1764916.41322557},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L102*L27*12","v":343186.66094869561},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M102*M27*12","v":359314.69964090374},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N102*N27*12","v":368534.71313456411},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O102*O27*12","v":377754.72662822425},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P102*P27*12","v":287400.93610504561},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q102*Q27*12","v":300907.32765553764},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R102*R27*12","v":308628.60826024984},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S102*S27*12","v":316349.88886496198},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T102*T27*12","v":16905.938263240729},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U102*U27*12","v":17700.43192358259},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V102*V27*12","v":18154.624923040014},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W102*W27*12","v":18608.81792249743},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X102*X27*12","v":12874.819803218572},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y102*Y27*12","v":13479.871268119648},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z102*Z27*12","v":13825.764701116052},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA102*AA27*12","v":14171.658134112462},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB102*AB27*12","v":8627.0564466798078},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC102*AC27*12","v":9032.4845008684206},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD102*AD27*12","v":9264.2580104479403},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE102*AE27*12","v":9496.0315200274599},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF102*AF27*12","v":6623.103424536248},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG102*AG27*12","v":6934.3558141196118},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH102*AH27*12","v":7112.2913515187774},{"$f":"VLOOKUP($B177,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI102*AI27*12","v":7290.2268889179431},null,19213569.295730978]
[null,"MPC",2,{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D103*D28*12","v":864407.93058704271},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E103*E28*12","v":905030.73484120786},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F103*F28*12","v":928253.81921752868},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G103*G28*12","v":951476.90359384997},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H103*H28*12","v":582802.21055798791},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I103*I28*12","v":610190.96912978112},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J103*J28*12","v":625848.46651218354},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K103*K28*12","v":641505.96389458608},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L103*L28*12","v":62207.659881129817},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M103*M28*12","v":65131.105514888215},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N103*N28*12","v":66802.369374408649},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O103*O28*12","v":68473.633233929053},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P103*P28*12","v":50508.905933335249},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q103*Q28*12","v":52882.569253879381},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R103*R28*12","v":54239.535730863121},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S103*S28*12","v":55596.502207846854},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T103*T28*12","v":4758.4219825597465},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U103*U28*12","v":4982.043767964893},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V103*V28*12","v":5109.8829874918119},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W103*W28*12","v":5237.722207018729},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X103*X28*12","v":3280.6031229355012},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y103*Y28*12","v":3434.7748904343334},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z103*Z28*12","v":3522.9111978805336},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA103*AA28*12","v":3611.0475053267337},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB103*AB28*12","v":3249.6535494219911},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC103*AC28*12","v":3402.370843376445},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD103*AD28*12","v":3489.6756631283715},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE103*AE28*12","v":3576.980482880298},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF103*AF28*12","v":2116.9171693377539},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG103*AG28*12","v":2216.4015779709412},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH103*AH28*12","v":2273.2744319807684},{"$f":"VLOOKUP($B178,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI103*AI28*12","v":2330.1472859905944},null,6641952.1081301477]
[null,"MPC",3,{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D104*D29*12","v":132384.70902563818},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E104*E29*12","v":138606.12131340019},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F104*F29*12","v":142162.75373086217},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G104*G29*12","v":145719.38614832412},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H104*H29*12","v":87616.858270387325},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I104*I29*12","v":91734.407817238069},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J104*J29*12","v":94088.312288035246},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K104*K29*12","v":96442.216758832408},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L104*L29*12","v":10251.884246579228},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M104*M29*12","v":10733.670995923743},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N104*N29*12","v":11009.09694292182},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O104*O29*12","v":11284.522889919899},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P104*P29*12","v":8648.3348049916458},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q104*Q29*12","v":9054.7628344858567},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R104*R29*12","v":9287.1080060006516},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S104*S29*12","v":9519.4531775154464},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T104*T29*12","v":657.66807889037159},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U104*U29*12","v":688.57515492197729},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V104*V29*12","v":706.24399014114465},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W104*W29*12","v":723.91282536031224},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X104*X29*12","v":495.1853770468681},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y104*Y29*12","v":518.4565872353711},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z104*Z29*12","v":531.76018081215602},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA104*AA29*12","v":545.06377438894094},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB104*AB29*12","v":1021.319686961197},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC104*AC29*12","v":1069.3165507754541},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD104*AD29*12","v":1096.755208411774},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE104*AE29*12","v":1124.1938660480937},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF104*AF29*12","v":742.77795415359788},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG104*AG29*12","v":777.68476420033016},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH104*AH29*12","v":797.64015157219922},{"$f":"VLOOKUP($B179,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI104*AI29*12","v":817.59553894406827},null,1020857.7489409201]
[null,"MPC",4,{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D105*D30*12","v":28008.921488767402},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E105*E30*12","v":29325.199249240712},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F105*F30*12","v":30077.683723303388},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G105*G30*12","v":30830.168197366067},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H105*H30*12","v":16805.352893260439},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I105*I30*12","v":17595.119549544426},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J105*J30*12","v":18046.610233982035},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K105*K30*12","v":18498.100918419637},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L105*L30*12","v":2862.7903179126906},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M105*M30*12","v":2997.3269950881395},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N105*N30*12","v":3074.2383916083581},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O105*O30*12","v":3151.149788128575},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P105*P30*12","v":2400.4883679254381},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q105*Q30*12","v":2513.2991898002574},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R105*R30*12","v":2577.7904351256566},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S105*S30*12","v":2642.2816804510553},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T105*T30*12","v":77.372715163573133},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U105*U30*12","v":81.008841755526717},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V105*V30*12","v":83.087528251899386},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W105*W30*12","v":85.166214748272012},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X105*X30*12","v":61.898172130858512},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y105*Y30*12","v":64.807073404421374},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z105*Z30*12","v":66.470022601519503},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA105*AA30*12","v":68.132971798617618},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB105*AB30*12","v":417.81259921139872},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC105*AC30*12","v":437.44767986268567},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD105*AD30*12","v":448.67258525936211},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE105*AE30*12","v":459.89749065603831},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF105*AF30*12","v":334.25007936911902},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG105*AG30*12","v":349.95814389014856},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH105*AH30*12","v":358.93806820748966},{"$f":"VLOOKUP($B180,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI105*AI30*12","v":367.91799252483065},null,215169.35959876006]
[null,"MPC",5,{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D106*D31*12","v":12882.556430607106},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E106*E31*12","v":13487.971477896626},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F106*F31*12","v":13834.072762237607},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G106*G31*12","v":14180.174046578588},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H106*H31*12","v":8108.6601437094596},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I106*I31*12","v":8489.7261914928913},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J106*J31*12","v":8707.5725254204281},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K106*K31*12","v":8925.4188593479648},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L106*L31*12","v":2011.6904936683766},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M106*M31*12","v":2106.2297803322062},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N106*N31*12","v":2160.2756265356029},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O106*O31*12","v":2214.3214727389995},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P106*P31*12","v":1709.9369196181201},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q106*Q31*12","v":1790.295313282375},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R106*R31*12","v":1836.2342825552621},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S106*S31*12","v":1882.1732518281494},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T106*T31*12","v":116.0590727453597},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U106*U31*12","v":121.51326263329008},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V106*V31*12","v":124.63129237784906},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W106*W31*12","v":127.74932212240802},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X106*X31*12","v":92.847258196287783},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y106*Y31*12","v":97.21061010663206},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z106*Z31*12","v":99.705033902279254},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA106*AA31*12","v":102.19945769792642},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB106*AB31*12","v":185.69448853839947},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC106*AC31*12","v":194.42119105008254},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD106*AD31*12","v":199.4100378930498},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE106*AE31*12","v":204.39888473601707},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF106*AF31*12","v":148.55559083071955},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG106*AG31*12","v":155.53695284006602},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH106*AH31*12","v":159.52803031443983},{"$f":"VLOOKUP($B181,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI106*AI31*12","v":163.51910778881364},null,106620.28917162336]
[null,"MPC",6,{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D107*D32*12","v":6151.130547947535},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E107*E32*12","v":6440.2025975542492},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F107*F32*12","v":6605.4581657530834},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G107*G32*12","v":6770.7137339519359},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H107*H32*12","v":3930.5337337828278},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I107*I32*12","v":4115.248955418313},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J107*J32*12","v":4220.8462241541729},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K107*K32*12","v":4326.4434928900428},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L107*L32*12","v":1083.2179581291252},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M107*M32*12","v":1134.1237278711876},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N107*N32*12","v":1163.2253373653245},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O107*O32*12","v":1192.3269468594615},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P107*P32*12","v":920.7352644097565},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q107*Q32*12","v":964.00516869050944},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R107*R32*12","v":988.74153676052572},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S107*S32*12","v":1013.4779048305422},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T107*T32*12","v":116.0590727453597},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U107*U32*12","v":121.51326263329008},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V107*V32*12","v":124.63129237784906},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W107*W32*12","v":127.74932212240802},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X107*X32*12","v":92.847258196287783},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y107*Y32*12","v":97.21061010663206},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z107*Z32*12","v":99.705033902279254},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA107*AA32*12","v":102.19945769792642},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB107*AB32*12","v":46.423622134599867},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC107*AC32*12","v":48.605297762520635},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD107*AD32*12","v":49.852509473262451},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE107*AE32*12","v":51.099721184004267},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF107*AF32*12","v":37.138897707679888},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG107*AG32*12","v":38.884238210016505},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH107*AH32*12","v":39.882007578609958},{"$f":"VLOOKUP($B182,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI107*AI32*12","v":40.87977694720341},null,52255.112677148521]
[null,"MPC",7,{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D108*D33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E108*E33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F108*F33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G108*G33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H108*H33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I108*I33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J108*J33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K108*K33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L108*L33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M108*M33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N108*N33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O108*O33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P108*P33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q108*Q33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R108*R33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S108*S33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T108*T33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U108*U33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V108*V33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W108*W33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X108*X33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y108*Y33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z108*Z33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA108*AA33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB108*AB33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC108*AC33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD108*AD33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE108*AE33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF108*AF33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG108*AG33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH108*AH33*12","v":0},{"$f":"VLOOKUP($B183,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI108*AI33*12","v":0},null,0]
[null,"MPC",8,{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D109*D34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E109*E34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F109*F34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G109*G34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H109*H34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I109*I34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J109*J34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K109*K34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L109*L34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M109*M34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N109*N34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O109*O34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P109*P34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q109*Q34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R109*R34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S109*S34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T109*T34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U109*U34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V109*V34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W109*W34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X109*X34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y109*Y34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z109*Z34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA109*AA34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB109*AB34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC109*AC34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD109*AD34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE109*AE34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF109*AF34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG109*AG34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH109*AH34*12","v":0},{"$f":"VLOOKUP($B184,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI109*AI34*12","v":0},null,0]
[null,"PODER PUBLICO",1,{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D110*D35*12","v":7260898.0981169716},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E110*E35*12","v":7602123.6141171958},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F110*F35*12","v":7797194.0701065622},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G110*G35*12","v":7992264.5260959277},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H110*H35*12","v":2300020.5980308885},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I110*I35*12","v":2408109.942457546},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J110*J35*12","v":2469902.0321935494},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K110*K35*12","v":2531694.1219295529},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L110*L35*12","v":476485.19018443715},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M110*M35*12","v":498877.58609608241},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N110*N35*12","v":511678.78259621828},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O110*O35*12","v":524479.9790963541},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P110*P35*12","v":241894.96655002711},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q110*Q35*12","v":253262.80750627129},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R110*R35*12","v":259761.52994925441},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S110*S35*12","v":266260.25239223754},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T110*T35*12","v":80327.636078375974},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U110*U35*12","v":84102.62901995577},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V110*V35*12","v":86260.702082903779},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W110*W35*12","v":88418.775145851774},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X110*X35*12","v":40965.458399236952},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y110*Y35*12","v":42890.627915676028},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z110*Z35*12","v":43991.201225171295},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA110*AA35*12","v":45091.774534666576},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB110*AB35*12","v":32556.409738934828},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC110*AC35*12","v":34086.396465392769},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD110*AD35*12","v":34961.053237507185},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE110*AE35*12","v":35835.710009621595},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF110*AF35*12","v":20351.846088057755},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG110*AG35*12","v":21308.280001481708},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH110*AH35*12","v":21855.050365557254},{"$f":"VLOOKUP($B185,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI110*AI35*12","v":22401.820729632796},null,44130313.468457095]
[null,"PODER PUBLICO",2,{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D111*D36*12","v":2769503.7054205127},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E111*E36*12","v":2899656.3832540885},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F111*F36*12","v":2974061.5523365084},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G111*G36*12","v":3048466.7214189293},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H111*H36*12","v":1065821.7054123848},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I111*I36*12","v":1115909.9391927065},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J111*J36*12","v":1144544.1829554823},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K111*K36*12","v":1173178.4267182583},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L111*L36*12","v":193211.67711856484},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M111*M36*12","v":202291.64950368181},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N111*N36*12","v":207482.45227335065},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O111*O36*12","v":212673.25504301948},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P111*P36*12","v":120008.82790035836},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q111*Q36*12","v":125648.63631958154},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R111*R36*12","v":128872.77973337541},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S111*S36*12","v":132096.92314716929},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T111*T36*12","v":32311.014512177702},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U111*U36*12","v":33829.46890313903},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V111*V36*12","v":34697.532915220967},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W111*W36*12","v":35565.596927302919},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X111*X36*12","v":16098.247230371071},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y111*Y36*12","v":16854.783494019648},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z111*Z36*12","v":17287.277158773388},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA111*AA36*12","v":17719.770823527124},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB111*AB36*12","v":17178.005138633955},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC111*AC36*12","v":17985.284567167037},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD111*AD36*12","v":18446.786884111825},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE111*AE36*12","v":18908.289201056617},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF111*AF36*12","v":10051.58700683495},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG111*AG36*12","v":10523.960798159454},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH111*AH36*12","v":10794.005582474578},{"$f":"VLOOKUP($B186,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI111*AI36*12","v":11064.050366789699},null,17832744.479257725]
[null,"PODER PUBLICO",3,{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D112*D37*12","v":1909948.9623375833},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E112*E37*12","v":1999706.9112029916},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F112*F37*12","v":2051019.3810882573},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G112*G37*12","v":2102331.8509735232},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H112*H37*12","v":740650.21562334208},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I112*I37*12","v":775457.03271216631},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J112*J37*12","v":795355.25650458364},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K112*K37*12","v":815253.48029700085},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L112*L37*12","v":127853.45103146354},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M112*M37*12","v":133861.91709324924},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N112*N37*12","v":137296.81325285652},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O112*O37*12","v":140731.70941246377},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P112*P37*12","v":90667.156188915018},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q112*Q37*12","v":94928.054322557538},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R112*R37*12","v":97363.907747579098},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S112*S37*12","v":99799.761172600643},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T112*T37*12","v":17423.407825554055},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U112*U37*12","v":18242.219940173709},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V112*V37*12","v":18710.315217574855},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W112*W37*12","v":19178.410494976},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X112*X37*12","v":8180.0036739690404},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y112*Y37*12","v":8564.4225071238052},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z112*Z37*12","v":8784.1855481572074},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA112*AA37*12","v":9003.9485891906097},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB112*AB37*12","v":11779.203523634711},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC112*AC37*12","v":12332.766560343109},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD112*AD37*12","v":12649.225291962395},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE112*AE37*12","v":12965.684023581684},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF112*AF37*12","v":6282.2418792718445},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG112*AG37*12","v":6577.4754988496588},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH112*AH37*12","v":6746.2534890466122},{"$f":"VLOOKUP($B187,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI112*AI37*12","v":6915.0314792435638},null,12296560.656503785]
[null,"PODER PUBLICO",4,{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D113*D38*12","v":1371950.1476005798},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E113*E38*12","v":1436424.871073561},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F113*F38*12","v":1473283.5264727506},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G113*G38*12","v":1510142.1818719401},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H113*H38*12","v":546620.53817828023},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I113*I38*12","v":572308.94100059429},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J113*J38*12","v":586994.38572033809},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K113*K38*12","v":601679.83044008189},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L113*L38*12","v":112311.44482802268},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M113*M38*12","v":117589.51514333409},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N113*N38*12","v":120606.86154585538},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O113*O38*12","v":123624.20794837669},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P113*P38*12","v":85730.524218506296},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q113*Q38*12","v":89759.425597939757},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R113*R38*12","v":92062.652034329018},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S113*S38*12","v":94365.878470718279},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T113*T38*12","v":16278.207311198385},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U113*U38*12","v":17043.200789176375},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V113*V38*12","v":17480.529240832846},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W113*W38*12","v":17917.857692489317},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X113*X38*12","v":8114.5636445772871},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y113*Y38*12","v":8495.9071270668137},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z113*Z38*12","v":8713.9120637719516},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA113*AA38*12","v":8931.9170004770858},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB113*AB38*12","v":11288.403376816597},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC113*AC38*12","v":11818.90128699548},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD113*AD38*12","v":12122.174238130629},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE113*AE38*12","v":12425.447189265777},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF113*AF38*12","v":6203.7138557809458},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG113*AG38*12","v":6495.2570551140379},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH113*AH38*12","v":6661.9253204335291},{"$f":"VLOOKUP($B188,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI113*AI38*12","v":6828.5935857530185},null,9112275.4429230895]
[null,"PODER PUBLICO",5,{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D114*D39*12","v":1934570.7721651392},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E114*E39*12","v":2025485.8216604891},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F114*F39*12","v":2077459.778266191},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G114*G39*12","v":2129433.7348718927},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H114*H39*12","v":786916.31409000605},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I114*I39*12","v":823897.40399044007},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J114*J39*12","v":845038.60748079303},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K114*K39*12","v":866179.81097114633},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L114*L39*12","v":169571.46768280483},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M114*M39*12","v":177540.46969565304},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N114*N39*12","v":182096.15730849106},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O114*O39*12","v":186651.84492132912},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P114*P39*12","v":132871.88303452192},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q114*Q39*12","v":139116.19003865606},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R114*R39*12","v":142685.91081719607},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S114*S39*12","v":146255.63159573608},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T114*T39*12","v":17914.208045992193},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U114*U39*12","v":18756.085290601131},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V114*V39*12","v":19237.366350464286},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W114*W39*12","v":19718.647410327438},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X114*X39*12","v":9946.8844675463515},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y114*Y39*12","v":10414.337768662546},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z114*Z39*12","v":10681.569626559165},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA114*AA39*12","v":10948.80148445578},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB114*AB39*12","v":11092.083318089357},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC114*AC39*12","v":11613.355177656429},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD114*AD39*12","v":11911.353816597923},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE114*AE39*12","v":12209.352455539416},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF114*AF39*12","v":5732.5457148355581},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG114*AG39*12","v":6001.9463927003135},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH114*AH39*12","v":6155.9563087550341},{"$f":"VLOOKUP($B189,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI114*AI39*12","v":6309.9662248097511},null,12954416.25844408]
[null,"PODER PUBLICO",6,{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D115*D40*12","v":7019342.601702447},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E115*E40*12","v":7349216.2301272023},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F115*F40*12","v":7537797.0838393271},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G115*G40*12","v":7726377.937551463},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H115*H40*12","v":3167362.7042220701},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I115*I40*12","v":3316212.7443277538},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J115*J40*12","v":3401306.747665517},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K115*K40*12","v":3486400.7510032812},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L115*L40*12","v":895055.9572528943},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M115*M40*12","v":937119.06387353363},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N115*N40*12","v":961165.53462108481},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O115*O40*12","v":985212.00536863622},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P115*P40*12","v":709206.28307280166},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q115*Q40*12","v":742535.3942408642},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R115*R40*12","v":761588.84894578787},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S115*S40*12","v":780642.3036507105},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T115*T40*12","v":72802.032698324459},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U115*U40*12","v":76223.360313402023},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V115*V40*12","v":78179.251378598899},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W115*W40*12","v":80135.142443796576},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X115*X40*12","v":42274.258987072077},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y115*Y40*12","v":44260.935516815793},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z115*Z40*12","v":45396.670912876274},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA115*AA40*12","v":46532.406308937134},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB115*AB40*12","v":49472.654799265714},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC115*AC40*12","v":51797.619553440964},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD115*AD40*12","v":53126.746226242096},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE115*AE40*12","v":54455.872899043025},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF115*AF40*12","v":28741.256597668707},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG115*AG40*12","v":30091.950407237138},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH115*AH40*12","v":30864.109712388254},{"$f":"VLOOKUP($B190,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI115*AI40*12","v":31636.269017539285},null,50592532.729238011]
[null,"PODER PUBLICO",7,{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D116*D41*12","v":805730.32159942912},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E116*E41*12","v":843595.57477191859},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F116*F41*12","v":865242.23323137593},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G116*G41*12","v":886888.89169082756},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H116*H41*12","v":456705.94228973798},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I116*I41*12","v":478168.81350929837},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J116*J41*12","v":490438.62300278392},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K116*K41*12","v":502708.43249626877},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L116*L41*12","v":206054.28224456788},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M116*M41*12","v":215737.79216755746},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N116*N41*12","v":221273.62289439738},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O116*O41*12","v":226809.45362123853},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P116*P41*12","v":173268.82915857228},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q116*Q41*12","v":181411.58847531572},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R116*R41*12","v":186066.60897773414},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S116*S41*12","v":190721.62948015388},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T116*T41*12","v":8752.6039311468576},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U116*U41*12","v":9163.9320826224721},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V116*V41*12","v":9399.0785365282118},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W116*W41*12","v":9634.2249904339587},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X116*X41*12","v":6085.922733432958},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y116*Y41*12","v":6371.9303453001157},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z116*Z41*12","v":6535.4340478289623},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA116*AA41*12","v":6698.9377503578125},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB116*AB41*12","v":8343.6024959079332},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC116*AC41*12","v":8735.7096469097105},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD116*AD41*12","v":8959.8679151400338},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE116*AE41*12","v":9184.0261833703535},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF116*AF41*12","v":5104.3215269083794},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG116*AG41*12","v":5344.1988428153518},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH116*AH41*12","v":5481.3309598503738},{"$f":"VLOOKUP($B191,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI116*AI41*12","v":5618.4630768853931},null,7050236.2246766156]
[null,"PODER PUBLICO",8,{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D117*D42*12","v":110675.4441750315},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E117*E42*12","v":115876.63072755106},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F117*F42*12","v":118850.02452406262},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G117*G42*12","v":121823.41832058036},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H117*H42*12","v":89391.07567958202},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I117*I42*12","v":93592.004478246701},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J117*J42*12","v":95993.574870580633},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K117*K42*12","v":98395.145262919512},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L117*L42*12","v":33619.813419022204},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M117*M42*12","v":35199.774744289985},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N117*N42*12","v":36103.000797776178},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O117*O42*12","v":37006.226851262087},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P117*P42*12","v":26351.880518097256},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q117*Q42*12","v":27590.285727185044},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R117*R42*12","v":28298.252328475894},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S117*S42*12","v":29006.21892976667},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T117*T42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U117*U42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V117*V42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W117*W42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X117*X42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y117*Y42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z117*Z42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA117*AA42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB117*AB42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC117*AC42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD117*AD42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE117*AE42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF117*AF42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG117*AG42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH117*AH42*12","v":0},{"$f":"VLOOKUP($B192,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI117*AI42*12","v":0},null,1097772.7713544294]
[null,"RESIDENCIAL",1,{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D118*D43*12","v":240813511.29827169},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E118*E43*12","v":252130529.3230651},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F118*F43*12","v":258600197.51322144},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G118*G43*12","v":265069865.70337781},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H118*H43*12","v":114427926.39197101},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I118*I43*12","v":119805460.64466374},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J118*J43*12","v":122879668.19827041},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K118*K43*12","v":125953875.75187707},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L118*L43*12","v":45252590.791513659},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M118*M43*12","v":47379233.86438445},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N118*N43*12","v":48594984.781297885},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O118*O43*12","v":49810735.698211327},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P118*P43*12","v":35100006.682610355},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q118*Q43*12","v":36749529.610771418},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R118*R43*12","v":37692522.366802827},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S118*S43*12","v":38635515.12283425},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T118*T43*12","v":13274681.995183915},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U118*U43*12","v":13898524.96231221},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V118*V43*12","v":14255161.047121871},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W118*W43*12","v":14611797.13193153},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X118*X43*12","v":7649004.7228987115},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y118*Y43*12","v":8008469.2888779687},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z118*Z43*12","v":8213966.57296017},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA118*AA43*12","v":8419463.8570423704},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB118*AB43*12","v":4635166.5520291235},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC118*AC43*12","v":4852995.9550988739},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD118*AD43*12","v":4977523.8083578898},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE118*AE43*12","v":5102051.6616169075},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF118*AF43*12","v":2897483.9519089167},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG118*AG43*12","v":3033651.0545499637},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH118*AH43*12","v":3111494.5262642028},{"$f":"VLOOKUP($B193,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI118*AI43*12","v":3189337.9979784423},null,1959026928.8292773]
[null,"RESIDENCIAL",2,{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D119*D44*12","v":362050592.1986692},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E119*E44*12","v":379065140.32642972},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F119*F44*12","v":388791950.03468472},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G119*G44*12","v":398518759.74293971},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H119*H44*12","v":184344786.58293679},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I119*I44*12","v":193008059.92374107},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J119*J44*12","v":197960645.8286888},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K119*K44*12","v":202913231.73363656},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L119*L44*12","v":65894430.887977928},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M119*M44*12","v":68991136.127116665},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N119*N44*12","v":70761448.353893563},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O119*O44*12","v":72531760.580670461},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P119*P44*12","v":51761993.74479463},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q119*Q44*12","v":54194545.85971114},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R119*R44*12","v":55585177.650196463},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S119*S44*12","v":56975809.44068177},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T119*T44*12","v":4148376.8098525545},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U119*U44*12","v":4343329.5551434429},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V119*V44*12","v":4454779.3709897101},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W119*W44*12","v":4566229.1868359782},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X119*X44*12","v":2397842.3410912622},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y119*Y44*12","v":2510528.8130771779},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z119*Z44*12","v":2574948.9705489627},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA119*AA44*12","v":2639369.1280207485},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB119*AB44*12","v":2948735.6307455143},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC119*AC44*12","v":3087311.3032797864},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD119*AD44*12","v":3166531.6967226844},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE119*AE44*12","v":3245752.0901655825},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF119*AF44*12","v":1901065.8958607186},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG119*AG44*12","v":1990406.3854943248},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH119*AH44*12","v":2041480.2039338872},{"$f":"VLOOKUP($B194,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI119*AI44*12","v":2092554.0223734486},null,2851458710.4209051]
[null,"RESIDENCIAL",3,{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D120*D45*12","v":246727339.74067765},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E120*E45*12","v":258322277.81537783},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F120*F45*12","v":264950826.24256745},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G120*G45*12","v":271579374.66975707},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H120*H45*12","v":125418936.67500854},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I120*I45*12","v":131312992.86541665},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J120*J45*12","v":134682483.64139104},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K120*K45*12","v":138051974.41736549},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L120*L45*12","v":44406713.625281751},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M120*M45*12","v":46493604.746173605},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N120*N45*12","v":47686630.424101725},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O120*O45*12","v":48879656.10202983},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P120*P45*12","v":34789916.198918074},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q120*Q45*12","v":36424866.441458851},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R120*R45*12","v":37359528.342100978},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S120*S45*12","v":38294190.242743112},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T120*T45*12","v":2200441.3328944384},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U120*U45*12","v":2303850.9551063026},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V120*V45*12","v":2362967.7597198924},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W120*W45*12","v":2422084.5643334817},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X120*X45*12","v":1274019.1278833954},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y120*Y45*12","v":1333891.5883465032},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z120*Z45*12","v":1368119.2401957752},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA120*AA45*12","v":1402346.8920450471},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB120*AB45*12","v":1967433.1060643424},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC120*AC45*12","v":2059892.5191756247},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD120*AD45*12","v":2112749.351476863},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE120*AE45*12","v":2165606.1837781011},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF120*AF45*12","v":1277058.1365762809},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG120*AG45*12","v":1337073.415089628},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH120*AH45*12","v":1371382.7125980819},{"$f":"VLOOKUP($B195,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI120*AI45*12","v":1405692.0101065366},null,1933745921.0857599]
[null,"RESIDENCIAL",4,{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D121*D46*12","v":102189505.52016538},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E121*E46*12","v":106991895.84154573},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F121*F46*12","v":109737307.38289711},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G121*G46*12","v":112482718.92424846},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H121*H46*12","v":52091580.217415459},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I121*I46*12","v":54539621.230904445},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J121*J46*12","v":55939107.653782792},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K121*K46*12","v":57338594.076661125},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L121*L46*12","v":19739326.105564475},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M121*M46*12","v":20666974.675321244},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N121*N46*12","v":21197289.147760112},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O121*O46*12","v":21727603.620198976},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P121*P46*12","v":15383381.730539821},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q121*Q46*12","v":16106322.928432841},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R121*R46*12","v":16519611.098612931},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S121*S46*12","v":16932899.268793028},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T121*T46*12","v":882358.44372538803},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U121*U46*12","v":923824.83138002665},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V121*V46*12","v":947530.17218466057},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W121*W46*12","v":971235.51298929402},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X121*X46*12","v":511959.78169433086},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y121*Y46*12","v":536019.30412796931},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z121*Z46*12","v":549773.55693716777},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA121*AA46*12","v":563527.80974636646},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB121*AB46*12","v":1060686.9185313378},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC121*AC46*12","v":1110533.8432780714},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD121*AD46*12","v":1139030.1364451004},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE121*AE46*12","v":1167526.4296121295},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF121*AF46*12","v":691971.94208949187},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG121*AG46*12","v":724491.12632902758},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH121*AH46*12","v":743081.56520466076},{"$f":"VLOOKUP($B196,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI121*AI46*12","v":761672.00408029417},null,812868962.80119896]
[null,"RESIDENCIAL",5,{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D122*D47*12","v":53795621.336432904},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E122*E47*12","v":56323743.670753703},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F122*F47*12","v":57769010.667001814},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G122*G47*12","v":59214277.66324994},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H122*H47*12","v":27465796.004561469},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I122*I47*12","v":28756549.612086102},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J122*J47*12","v":29494442.539148413},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K122*K47*12","v":30232335.46621073},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L122*L47*12","v":11646798.172160009},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M122*M47*12","v":12194138.82648987},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N122*N47*12","v":12507040.371114017},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O122*O47*12","v":12819941.915738169},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P122*P47*12","v":8992426.7266624942},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q122*Q47*12","v":9415025.3375279121},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R122*R47*12","v":9656614.8431671578},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S122*S47*12","v":9898204.3488064054},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T122*T47*12","v":492554.70473130653},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U122*U47*12","v":515702.28661568306},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V122*V47*12","v":528935.20485159138},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W122*W47*12","v":542168.12308749952},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X122*X47*12","v":285319.62443719234},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y122*Y47*12","v":298728.20485768036},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z122*Z47*12","v":306393.56918170414},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA122*AA47*12","v":314058.93350572785},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB122*AB47*12","v":830704.29447653017},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC122*AC47*12","v":869743.19816254452},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD122*AD47*12","v":892060.80451455829},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE122*AE47*12","v":914378.41086657229},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF122*AF47*12","v":545644.68512123311},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG122*AG47*12","v":571287.2277815626},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH122*AH47*12","v":585946.45534493763},{"$f":"VLOOKUP($B197,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI122*AI47*12","v":600605.68290831242},null,439276198.91155571]
[null,"RESIDENCIAL",6,{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D123*D48*12","v":11921200.492767509},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E123*E48*12","v":12481436.669410948},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F123*F48*12","v":12801710.275325883},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G123*G48*12","v":13121983.881240822},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H123*H48*12","v":6016997.2156466339},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I123*I48*12","v":6299765.6765087079},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J123*J48*12","v":6461417.6339776246},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K123*K48*12","v":6623069.5914465412},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L123*L48*12","v":2926468.0593084241},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M123*M48*12","v":3063997.2685194248},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N123*N48*12","v":3142619.4239406195},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O123*O48*12","v":3221241.5793618145},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P123*P48*12","v":2201182.0665830262},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q123*Q48*12","v":2304626.4995347862},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R123*R48*12","v":2363763.2046147445},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S123*S48*12","v":2422899.9096947019},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T123*T48*12","v":157337.41628512598},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U123*U48*12","v":164731.47970986355},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V123*V48*12","v":168958.48870023736},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W123*W48*12","v":173185.49769061114},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X123*X48*12","v":93404.341745465528},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y123*Y48*12","v":97793.873767271914},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z123*Z48*12","v":100303.26410569291},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA123*AA48*12","v":102812.654444114},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB123*AB48*12","v":350451.92349409434},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC123*AC48*12","v":366921.39280926838},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD123*AD48*12","v":376336.59401365824},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE123*AE48*12","v":385751.79521804821},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF123*AF48*12","v":231561.02720738418},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG123*AG48*12","v":242443.22523945302},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH123*AH48*12","v":248664.31725263316},{"$f":"VLOOKUP($B198,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI123*AI48*12","v":254885.4092658133},null,100889922.14883097]
[null,"RESIDENCIAL",7,{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D124*D49*12","v":2055367.3891943456},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E124*E49*12","v":2151959.2692167494},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F124*F49*12","v":2207178.5338886869},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G124*G49*12","v":2262397.7985606128},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H124*H49*12","v":1006711.8212006672},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I124*I49*12","v":1054022.1891484153},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J124*J49*12","v":1081068.3935377225},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K124*K49*12","v":1108114.5979269654},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L124*L49*12","v":582268.33885005408},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M124*M49*12","v":609632.00814961945},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N124*N49*12","v":625275.16259590571},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O124*O49*12","v":640918.31704219757},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P124*P49*12","v":423603.98843309004},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q124*Q49*12","v":443511.23510968662},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R124*R49*12","v":454891.73130532022},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S124*S49*12","v":466272.22750095895},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T124*T49*12","v":81550.84178240638},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U124*U49*12","v":85383.319210325717},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V124*V49*12","v":87574.254777502167},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W124*W49*12","v":89765.190344678093},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X124*X49*12","v":53015.784430080545},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y124*Y49*12","v":55507.258370887255},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z124*Z49*12","v":56931.574358201629},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA124*AA49*12","v":58355.890345515516},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB124*AB49*12","v":132446.59395001273},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC124*AC49*12","v":138670.91451647185},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD124*AD49*12","v":142229.20952721685},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE124*AE49*12","v":145787.50453796575},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF124*AF49*12","v":89838.993554877146},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG124*AG49*12","v":94060.972230030209},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH124*AH49*12","v":96474.576332656972},{"$f":"VLOOKUP($B199,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI124*AI49*12","v":98888.180435285001},null,18679674.060365111]
[null,"RESIDENCIAL",8,{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D125*D50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E125*E50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F125*F50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G125*G50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H125*H50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I125*I50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J125*J50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K125*K50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L125*L50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M125*M50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N125*N50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O125*O50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P125*P50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q125*Q50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R125*R50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S125*S50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T125*T50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U125*U50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V125*V50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W125*W50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X125*X50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y125*Y50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z125*Z50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA125*AA50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB125*AB50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC125*AC50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD125*AD50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE125*AE50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF125*AF50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG125*AG50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH125*AH50*12","v":0},{"$f":"VLOOKUP($B200,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI125*AI50*12","v":0},null,0]
[null,"TARIFA SOCIAL",1,{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D126*D51*12","v":6776027.982936291},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E126*E51*12","v":7094467.0539251808},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F126*F51*12","v":7276511.0449806238},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G126*G51*12","v":7458555.0360360676},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H126*H51*12","v":2109530.0791118499},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I126*I51*12","v":2208667.3318367722},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J126*J51*12","v":2265341.7251273696},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K126*K51*12","v":2322016.1184179671},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L126*L51*12","v":1009429.2688832725},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M126*M51*12","v":1056867.3431388182},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N126*N51*12","v":1083986.5541660516},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O126*O51*12","v":1111105.765193285},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P126*P51*12","v":478669.33538611431},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q126*Q51*12","v":501164.37508416065},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R126*R51*12","v":514024.25057891681},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S126*S51*12","v":526884.1260736729},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T126*T51*12","v":43101.029667686351},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U126*U51*12","v":45126.560241144092},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V126*V51*12","v":46284.50756353762},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W126*W51*12","v":47442.454885931147},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X126*X51*12","v":14825.202534884094},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y126*Y51*12","v":15521.912131467683},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z126*Z51*12","v":15920.204323361206},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA126*AA51*12","v":16318.496515254736},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB126*AB51*12","v":16773.221512392211},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC126*AC51*12","v":17561.478156158686},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD126*AD51*12","v":18012.105602601096},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE126*AE51*12","v":18462.733049043502},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF126*AF51*12","v":6244.6307340002186},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG126*AG51*12","v":6538.0968198268001},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH126*AH51*12","v":6705.8643533062404},{"$f":"VLOOKUP($B201,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI126*AI51*12","v":6873.6318867856789},null,44134959.520853773]
[null,"TARIFA SOCIAL",2,{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D127*D52*12","v":6491912.0138640571},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E127*E52*12","v":6796999.0701516643},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F127*F52*12","v":6971410.0341501441},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G127*G52*12","v":7145820.9981486239},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H127*H52*12","v":2028868.5005248114},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I127*I52*12","v":2124215.0666979011},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J127*J52*12","v":2178722.4152643932},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K127*K52*12","v":2233229.7638308848},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L127*L52*12","v":936871.79662369285},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M127*M52*12","v":980900.03636883991},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N127*N52*12","v":1006069.9266635897},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O127*O52*12","v":1031239.8169583392},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P127*P52*12","v":447901.56021885766},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q127*Q52*12","v":468950.66997604037},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R127*R52*12","v":480983.94195005414},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S127*S52*12","v":493017.21392406814},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T127*T52*12","v":33630.777991534567},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U127*U52*12","v":35211.254596298699},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V127*V52*12","v":36114.77522273294},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W127*W52*12","v":37018.295849167174},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X127*X52*12","v":11683.912464210416},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y127*Y52*12","v":12232.997302701066},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z127*Z52*12","v":12546.895955641045},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA127*AA52*12","v":12860.79460858102},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB127*AB52*12","v":16478.066784924275},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC127*AC52*12","v":17252.452648131759},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD127*AD52*12","v":17695.150501499513},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE127*AE52*12","v":18137.848354867274},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF127*AF52*12","v":6341.610144453969},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG127*AG52*12","v":6639.633772464219},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH127*AH52*12","v":6810.0067436681857},{"$f":"VLOOKUP($B202,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI127*AI52*12","v":6980.3797148721533},null,42104747.677971698]
[null,"TARIFA SOCIAL",3,{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D128*D53*12","v":2019870.4969333413},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E128*E53*12","v":2114794.2024110872},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F128*F53*12","v":2169059.8116445434},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G128*G53*12","v":2223325.4208779987},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H128*H53*12","v":595133.18599524},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I128*I53*12","v":623101.43809517776},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J128*J53*12","v":639090.21805017814},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K128*K53*12","v":655078.99800518551},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L128*L53*12","v":365966.59968026145},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M128*M53*12","v":383165.18036921753},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N128*N53*12","v":392997.19708558265},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O128*O53*12","v":402829.21380194795},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P128*P53*12","v":172855.27517907141},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q128*Q53*12","v":180978.59954877157},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R128*R53*12","v":185622.50955738249},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S128*S53*12","v":190266.41956599266},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T128*T53*12","v":14656.542665317738},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U128*U53*12","v":15345.32610039298},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V128*V53*12","v":15739.087095564166},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W128*W53*12","v":16132.848090735308},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X128*X53*12","v":5177.8579956876165},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y128*Y53*12","v":5421.1911539938383},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z128*Z53*12","v":5560.2988933696106},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA128*AA53*12","v":5699.4066327453975},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB128*AB53*12","v":11435.137441329232},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC128*AC53*12","v":11972.531110986016},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD128*AD53*12","v":12279.746202678278},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE128*AE53*12","v":12586.961294370531},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF128*AF53*12","v":4317.6920132452569},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG128*AG53*12","v":4520.6017174224498},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH128*AH53*12","v":4636.6003361145113},{"$f":"VLOOKUP($B203,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI128*AI53*12","v":4752.5989548065718},null,13464369.194499737]
[null,"TARIFA SOCIAL",4,{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D129*D54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E129*E54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F129*F54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G129*G54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H129*H54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I129*I54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J129*J54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K129*K54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L129*L54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M129*M54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N129*N54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O129*O54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P129*P54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q129*Q54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R129*R54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S129*S54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T129*T54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U129*U54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V129*V54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W129*W54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X129*X54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y129*Y54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z129*Z54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA129*AA54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB129*AB54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC129*AC54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD129*AD54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE129*AE54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF129*AF54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG129*AG54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH129*AH54*12","v":0},{"$f":"VLOOKUP($B204,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI129*AI54*12","v":0},null,0]
[null,"TARIFA SOCIAL",5,{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D130*D55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E130*E55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F130*F55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G130*G55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H130*H55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I130*I55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J130*J55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K130*K55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L130*L55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M130*M55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N130*N55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O130*O55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P130*P55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q130*Q55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R130*R55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S130*S55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T130*T55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U130*U55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V130*V55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W130*W55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X130*X55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y130*Y55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z130*Z55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA130*AA55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB130*AB55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC130*AC55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD130*AD55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE130*AE55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF130*AF55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG130*AG55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH130*AH55*12","v":0},{"$f":"VLOOKUP($B205,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI130*AI55*12","v":0},null,0]
[null,"TARIFA SOCIAL",6,{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D131*D56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E131*E56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F131*F56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G131*G56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H131*H56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I131*I56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J131*J56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K131*K56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L131*L56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M131*M56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N131*N56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O131*O56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P131*P56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q131*Q56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R131*R56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S131*S56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T131*T56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U131*U56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V131*V56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W131*W56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X131*X56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y131*Y56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z131*Z56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA131*AA56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB131*AB56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC131*AC56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD131*AD56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE131*AE56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF131*AF56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG131*AG56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH131*AH56*12","v":0},{"$f":"VLOOKUP($B206,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI131*AI56*12","v":0},null,0]
[null,"TARIFA SOCIAL",7,{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D132*D57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E132*E57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F132*F57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G132*G57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H132*H57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I132*I57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J132*J57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K132*K57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L132*L57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M132*M57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N132*N57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O132*O57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P132*P57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q132*Q57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R132*R57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S132*S57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T132*T57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U132*U57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V132*V57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W132*W57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X132*X57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y132*Y57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z132*Z57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA132*AA57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB132*AB57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC132*AC57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD132*AD57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE132*AE57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF132*AF57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG132*AG57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH132*AH57*12","v":0},{"$f":"VLOOKUP($B207,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI132*AI57*12","v":0},null,0]
[null,"TARIFA SOCIAL",8,{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D133*D58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E133*E58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F133*F58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G133*G58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H133*H58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I133*I58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J133*J58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K133*K58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L133*L58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M133*M58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N133*N58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O133*O58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P133*P58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q133*Q58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R133*R58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S133*S58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T133*T58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U133*U58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V133*V58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W133*W58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X133*X58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y133*Y58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z133*Z58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA133*AA58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB133*AB58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC133*AC58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD133*AD58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE133*AE58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF133*AF58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG133*AG58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH133*AH58*12","v":0},{"$f":"VLOOKUP($B208,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI133*AI58*12","v":0},null,0]
[null,"UTILIDADE PUBLICA",1,{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D134*D59*12","v":9931669.1641293112},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E134*E59*12","v":10398407.422878927},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F134*F59*12","v":10665230.508178068},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G134*G59*12","v":10932053.593477208},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H134*H59*12","v":4698855.635502602},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I134*I59*12","v":4919678.1036282377},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J134*J59*12","v":5045917.0205031913},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K134*K59*12","v":5172155.9373781439},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L134*L59*12","v":1431009.7711736551},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M134*M59*12","v":1498259.9984832385},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N134*N59*12","v":1536705.3429593546},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O134*O59*12","v":1575150.6874354708},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P134*P59*12","v":1088283.9943779891},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q134*Q59*12","v":1139427.8422213732},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R134*R59*12","v":1168665.5552646536},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S134*S59*12","v":1197903.2683079338},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T134*T59*12","v":106503.64783507687},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U134*U59*12","v":111508.78104275194},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V134*V59*12","v":114370.09583700683},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W134*W59*12","v":117231.41063126175},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X134*X59*12","v":58241.626158659572},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y134*Y59*12","v":60978.68825072149},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z134*Z59*12","v":62543.401102879317},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA134*AA59*12","v":64108.113955037144},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB134*AB59*12","v":47035.01407006917},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC134*AC59*12","v":49245.422029147841},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD134*AD59*12","v":50509.059325544287},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE134*AE59*12","v":51772.696621940748},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF134*AF59*12","v":30429.609102723007},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG134*AG59*12","v":31859.646947553032},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH134*AH59*12","v":32677.165337569524},{"$f":"VLOOKUP($B209,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI134*AI59*12","v":33494.683727586009},null,73421882.907874897]
[null,"UTILIDADE PUBLICA",2,{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D135*D60*12","v":4818676.3233278655},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E135*E60*12","v":5045129.7582400031},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F135*F60*12","v":5174587.7639790596},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G135*G60*12","v":5304045.7697181171},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H135*H60*12","v":2334703.8118743571},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I135*I60*12","v":2444423.0920720929},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J135*J60*12","v":2507146.9770554891},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K135*K60*12","v":2569870.8620388843},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L135*L60*12","v":767693.306417329},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M135*M60*12","v":803771.01210501872},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N135*N60*12","v":824395.77247476531},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O135*O60*12","v":845020.53284451226},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P135*P60*12","v":593786.43700409075},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q135*Q60*12","v":621691.39870754699},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R135*R60*12","v":637643.99705853185},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S135*S60*12","v":653596.59540951659},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T135*T60*12","v":35501.215945025622},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U135*U60*12","v":37169.593680917314},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V135*V60*12","v":38123.365279002282},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W135*W60*12","v":39077.13687708725},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X135*X60*12","v":17930.568053340136},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y135*Y60*12","v":18773.214135615381},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z135*Z60*12","v":19254.934721560599},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA135*AA60*12","v":19736.655307505822},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB135*AB60*12","v":23263.926959178556},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC135*AC60*12","v":24357.213956677646},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD135*AD60*12","v":24982.219951625731},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE135*AE60*12","v":25607.225946573824},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF135*AF60*12","v":13506.820040434468},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG135*AG60*12","v":14141.572322526768},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH135*AH60*12","v":14504.445001450214},{"$f":"VLOOKUP($B210,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI135*AI60*12","v":14867.317680373664},null,36326980.836186089]
[null,"UTILIDADE PUBLICA",3,{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D136*D61*12","v":2331955.3307773275},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E136*E61*12","v":2441545.4462535819},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F136*F61*12","v":2504195.4908588822},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G136*G61*12","v":2566845.535464183},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H136*H61*12","v":1113985.5646365215},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I136*I61*12","v":1166337.2563932857},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J136*J61*12","v":1196265.4648769682},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K136*K61*12","v":1226193.6733606504},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L136*L61*12","v":364991.74568291125},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M136*M61*12","v":382144.51316063863},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N136*N61*12","v":391950.33956125763},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O136*O61*12","v":401756.16596187669},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P136*P61*12","v":279093.53139747313},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q136*Q61*12","v":292209.51691008132},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R136*R61*12","v":299707.61173219519},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S136*S61*12","v":307205.70655430912},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T136*T61*12","v":21922.409846237028},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U136*U61*12","v":22952.652319091798},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V136*V61*12","v":23541.617269061313},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W136*W61*12","v":24130.582219030832},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X136*X61*12","v":12171.845466865931},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y136*Y61*12","v":12743.860690600224},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z136*Z61*12","v":13070.868095657925},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA136*AA61*12","v":13397.875500715625},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB136*AB61*12","v":14331.364287088898},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC136*AC61*12","v":15004.865981750783},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD136*AD61*12","v":15389.890771887582},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE136*AE61*12","v":15774.91556202438},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF136*AF61*12","v":8638.0825839987865},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG136*AG61*12","v":9044.0288109182802},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH136*AH61*12","v":9276.0985474390909},{"$f":"VLOOKUP($B211,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI136*AI61*12","v":9508.1682839598998},null,17507282.019818481]
[null,"UTILIDADE PUBLICA",4,{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D137*D62*12","v":1127613.4500759596},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E137*E62*12","v":1180605.5835767374},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F137*F62*12","v":1210899.9172684753},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G137*G62*12","v":1241194.2509602131},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H137*H62*12","v":545311.73765588528},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I137*I62*12","v":570938.63346796972},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J137*J62*12","v":585588.91610290634},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K137*K62*12","v":600239.19873784296},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L137*L62*12","v":178324.07117632148},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M137*M62*12","v":186704.40132007888},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N137*N62*12","v":191495.23537506539},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O137*O62*12","v":196286.06943005184},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P137*P62*12","v":133567.1833120443},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q137*Q62*12","v":139844.16591536277},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R137*R62*12","v":143432.56655145664},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S137*S62*12","v":147020.9671875505},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T137*T62*12","v":8752.6039311468721},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U137*U62*12","v":9163.9320826224721},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V137*V62*12","v":9399.0785365282118},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W137*W62*12","v":9634.2249904339515},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X137*X62*12","v":4253.6019104639008},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y137*Y62*12","v":4453.4997037043786},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z137*Z62*12","v":4567.7764850417479},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA137*AA62*12","v":4682.0532663791164},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB137*AB62*12","v":6773.04202608996},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC137*AC62*12","v":7091.340772197289},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD137*AD62*12","v":7273.3045428783771},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE137*AE62*12","v":7455.2683135594671},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF137*AF62*12","v":3376.705010108617},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG137*AG62*12","v":3535.3930806316916},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH137*AH62*12","v":3626.1112503625532},{"$f":"VLOOKUP($B212,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI137*AI62*12","v":3716.8294200934151},null,8476821.1134361625]
[null,"UTILIDADE PUBLICA",5,{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D138*D63*12","v":939473.37498167553},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E138*E63*12","v":983623.87576197542},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F138*F63*12","v":1008863.6597626725},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G138*G63*12","v":1034103.4437633696},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H138*H63*12","v":449834.73954716849},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I138*I63*12","v":470974.69896301744},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J138*J63*12","v":483059.90751126583},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K138*K63*12","v":495145.11605951434},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L138*L63*12","v":191412.0764002717},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M138*M63*12","v":200407.47664632322},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N138*N63*12","v":205549.93154938208},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O138*O63*12","v":210692.38645244099},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P138*P63*12","v":145317.75800217205},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q138*Q63*12","v":152146.95823170649},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R138*R63*12","v":156051.04846046038},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S138*S63*12","v":159955.13868921425},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T138*T63*12","v":6953.0031228736825},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U138*U63*12","v":7279.7591310552343},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V138*V63*12","v":7466.5577159336262},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W138*W63*12","v":7653.3563008120163},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X138*X63*12","v":2944.801322628854},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y138*Y63*12","v":3083.1921025645697},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z138*Z63*12","v":3162.3067973365946},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA138*AA63*12","v":3241.42149210862},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB138*AB63*12","v":6576.7219673627133},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC138*AC63*12","v":6885.7946628582358},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD138*AD63*12","v":7062.4841213456721},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE138*AE63*12","v":7239.1735798331038},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF138*AF63*12","v":3376.7050101086161},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG138*AG63*12","v":3535.3930806316921},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH138*AH63*12","v":3626.1112503625536},{"$f":"VLOOKUP($B213,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI138*AI63*12","v":3716.8294200934147},null,7370415.2018605415]
[null,"UTILIDADE PUBLICA",6,{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D139*D64*12","v":923604.1686476355},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E139*E64*12","v":967008.89692890341},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F139*F64*12","v":991822.34065131377},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G139*G64*12","v":1016635.7843737227},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H139*H64*12","v":458538.26302109519},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I139*I64*12","v":480087.24405496975},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J139*J64*12","v":492406.28046718647},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K139*K64*12","v":504725.3168794029},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L139*L64*12","v":266668.10643798538},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M139*M64*12","v":279200.1597722281},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N139*N64*12","v":286364.43455170322},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O139*O64*12","v":293528.70933117846},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P139*P64*12","v":206643.24247964373},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q139*Q64*12","v":216354.43055724009},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R139*R64*12","v":221906.08422224323},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S139*S64*12","v":227457.73788724648},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T139*T64*12","v":6380.402865695849},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U139*U64*12","v":6680.2495555565692},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V139*V64*12","v":6851.6647275626219},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W139*W64*12","v":7023.0798995686728},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X139*X64*12","v":4188.1618810721466},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y139*Y64*12","v":4384.9843236473889},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z139*Z64*12","v":4497.5030006564903},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA139*AA64*12","v":4610.0216776655925},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB139*AB64*12","v":3533.7610570904126},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC139*AC64*12","v":3699.8299681029357},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD139*AD64*12","v":3794.7675875887194},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE139*AE64*12","v":3889.7052070745031},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF139*AF64*12","v":1884.6725637815532},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG139*AG64*12","v":1973.2426496548978},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH139*AH64*12","v":2023.8760467139837},{"$f":"VLOOKUP($B214,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI139*AI64*12","v":2074.5094437730686},null,7900441.6327189049]
[null,"UTILIDADE PUBLICA",7,{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D140*D65*12","v":167690.066931863},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E140*E65*12","v":175570.65261750444},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F140*F65*12","v":180075.79473343244},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G140*G65*12","v":184580.93684936073},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H140*H65*12","v":91223.396410933434},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I140*I65*12","v":95510.435023922517},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J140*J65*12","v":97961.232334987086},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K140*K65*12","v":100412.02964605219},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L140*L65*12","v":85890.034282173729},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M140*M65*12","v":89926.431828477958},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N140*N65*12","v":92233.943643953215},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O140*O65*12","v":94541.455459428893},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P140*P65*12","v":78360.341276769817},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q140*Q65*12","v":82042.881304848052},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R140*R65*12","v":84148.101251166576},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S140*S65*12","v":86253.321197485639},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T140*T65*12","v":572.60025717783265},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U140*U65*12","v":599.50957549866644},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V140*V65*12","v":614.89298837100455},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W140*W65*12","v":630.27640124334266},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X140*X65*12","v":458.08020574226617},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y140*Y65*12","v":479.60766039893315},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z140*Z65*12","v":491.91439069680371},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA140*AA65*12","v":504.22112099467415},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB140*AB65*12","v":588.96017618173551},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC140*AC65*12","v":616.63832801715557},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD140*AD65*12","v":632.46126459811967},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE140*AE65*12","v":648.28420117908399},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF140*AF65*12","v":392.64011745449028},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG140*AG65*12","v":411.09221867810368},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH140*AH65*12","v":421.64084306541315},{"$f":"VLOOKUP($B215,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI140*AI65*12","v":432.18946745272268},null,1794916.0640091104]
[null,"UTILIDADE PUBLICA",8,{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D141*D66*12","v":12106.404832153923},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E141*E66*12","v":12675.344676776022},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F141*F66*12","v":13000.593961242923},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G141*G66*12","v":13325.843245709922},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H141*H66*12","v":8180.0032649688692},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I141*I66*12","v":8564.4220789027167},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J141*J66*12","v":8784.1851089479296},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K141*K66*12","v":9003.9481389931934},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L141*L66*12","v":8343.6033302682445},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M141*M66*12","v":8735.7105204807685},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N141*N66*12","v":8959.8688111269003},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O141*O66*12","v":9184.0271017730574},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P141*P66*12","v":7926.4231637548319},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q141*Q66*12","v":8298.9249944567309},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R141*R66*12","v":8511.8753705705494},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S141*S66*12","v":8724.8257466844043},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T141*T66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U141*U66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V141*V66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W141*W66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X141*X66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y141*Y66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z141*Z66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA141*AA66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB141*AB66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC141*AC66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD141*AD66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE141*AE66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF141*AF66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG141*AG66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH141*AH66*12","v":0},{"$f":"VLOOKUP($B216,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI141*AI66*12","v":0},null,154326.00434681098]
[null,"ENTIDADE FILANTROPICA",1,{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D142*D67*12","v":73129.229188821744},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E142*E67*12","v":76565.933385390148},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F142*F67*12","v":78530.61487399468},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G142*G67*12","v":80495.296362599242},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H142*H67*12","v":47247.698858460244},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I142*I67*12","v":49468.101927742013},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J142*J67*12","v":50737.453189283369},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K142*K67*12","v":52006.804450824755},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L142*L67*12","v":15705.606268740241},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M142*M67*12","v":16443.69039149319},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N142*N67*12","v":16865.635409180071},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O142*O67*12","v":17287.580426866953},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P142*P67*12","v":13071.645217420264},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q142*Q67*12","v":13685.946482086518},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R142*R67*12","v":14037.127804098825},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S142*S67*12","v":14388.309126111137},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T142*T67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U142*U67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V142*V67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W142*W67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X142*X67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y142*Y67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z142*Z67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA142*AA67*12","v":0},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB142*AB67*12","v":163.60004893937096},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC142*AC67*12","v":171.28842444920986},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD142*AD67*12","v":175.68368461058884},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE142*AE67*12","v":180.07894477196777},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF142*AF67*12","v":130.88003915149682},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG142*AG67*12","v":137.03073955936787},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH142*AH67*12","v":140.54694768847105},{"$f":"VLOOKUP($B217,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI142*AI67*12","v":144.06315581757423},null,630909.84534810146]
[null,"ENTIDADE FILANTROPICA",2,{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D143*D68*12","v":34928.613941417105},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E143*E68*12","v":36570.082276914531},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F143*F68*12","v":37508.470415207761},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G143*G68*12","v":38446.858553500984},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H143*H68*12","v":22511.368985194349},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I143*I68*12","v":23569.289561140235},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J143*J68*12","v":24174.077419824767},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K143*K68*12","v":24778.8652785093},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L143*L68*12","v":4662.601861032259},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M143*M68*12","v":4881.7205849745405},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N143*N68*12","v":5006.9855121003338},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O143*O68*12","v":5132.2504392261262},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P143*P68*12","v":4658.511859399774},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q143*Q68*12","v":4877.4383739350887},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R143*R68*12","v":5002.5934195458594},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S143*S68*12","v":5127.7484651566301},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T143*T68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U143*U68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V143*V68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W143*W68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X143*X68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y143*Y68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z143*Z68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA143*AA68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB143*AB68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC143*AC68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD143*AD68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE143*AE68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF143*AF68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG143*AG68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH143*AH68*12","v":0},{"$f":"VLOOKUP($B218,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI143*AI68*12","v":0},null,{"$f":"SUM(D218:AI218)","v":281837.4769470797}]
[null,"ENTIDADE FILANTROPICA",3,{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D144*D69*12","v":30347.812113034532},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E144*E69*12","v":31774.00591272903},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F144*F69*12","v":32589.326754196911},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G144*G69*12","v":33404.647595664785},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H144*H69*12","v":18257.767287410534},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I144*I69*12","v":19115.790080110834},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J144*J69*12","v":19606.301163171829},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K144*K69*12","v":20096.812246232832},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L144*L69*12","v":5480.6021875291472},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M144*M69*12","v":5738.1627928648104},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N144*N69*12","v":5885.4040229951279},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O144*O69*12","v":6032.6452531254463},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P144*P69*12","v":4588.9818316475394},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q144*Q69*12","v":4804.6407862644155},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R144*R69*12","v":4927.927846119801},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S144*S69*12","v":5051.2149059751873},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T144*T69*12","v":81.800036739690398},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U144*U69*12","v":85.644225071238054},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V144*V69*12","v":87.841855481572082},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W144*W69*12","v":90.039485891906097},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X144*X69*12","v":65.440029391752319},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y144*Y69*12","v":68.515380056990452},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z144*Z69*12","v":70.27348438525766},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA144*AA69*12","v":72.031588713524883},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB144*AB69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC144*AC69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD144*AD69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE144*AE69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF144*AF69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG144*AG69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH144*AH69*12","v":0},{"$f":"VLOOKUP($B219,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI144*AI69*12","v":0},null,248323.62886480463]
[null,"ENTIDADE FILANTROPICA",4,{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D145*D70*12","v":26666.810643798533},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E145*E70*12","v":27920.015977222807},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F145*F70*12","v":28636.443455170323},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G145*G70*12","v":29352.870933117847},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H145*H70*12","v":16294.566503818003},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I145*I70*12","v":17060.328781174183},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J145*J70*12","v":17498.096737024323},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K145*K70*12","v":17935.864692874464},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L145*L70*12","v":5889.6023507775899},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M145*M70*12","v":6166.3838968099444},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N145*N70*12","v":6324.6132784425254},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O145*O70*12","v":6482.8426600751072},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P145*P70*12","v":4936.6319704087164},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q145*Q70*12","v":5168.6287246177799},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R145*R70*12","v":5301.2557132500897},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S145*S70*12","v":5433.8827018823986},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T145*T70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U145*U70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V145*V70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W145*W70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X145*X70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y145*Y70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z145*Z70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA145*AA70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB145*AB70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC145*AC70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD145*AD70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE145*AE70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF145*AF70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG145*AG70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH145*AH70*12","v":0},{"$f":"VLOOKUP($B220,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI145*AI70*12","v":0},null,227068.8390204646]
[null,"ENTIDADE FILANTROPICA",5,{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D146*D71*12","v":56278.42246298588},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E146*E71*12","v":58923.223902850586},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F146*F71*12","v":60435.193549561933},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G146*G71*12","v":61947.163196273235},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H146*H71*12","v":30887.692328522484},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I146*I71*12","v":32339.257769936608},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J146*J71*12","v":33169.082971387463},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K146*K71*12","v":33998.908172838346},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L146*L71*12","v":10306.804113860784},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M146*M71*12","v":10791.171819417405},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N146*N71*12","v":11068.073237274421},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O146*O71*12","v":11344.974655131435},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P146*P71*12","v":8552.1934135249594},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q146*Q71*12","v":8954.1032834927737},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R146*R71*12","v":9183.8655314050848},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S146*S71*12","v":9413.627779317394},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T146*T71*12","v":572.60025717783265},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U146*U71*12","v":599.50957549866644},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V146*V71*12","v":614.89298837100455},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W146*W71*12","v":630.27640124334266},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X146*X71*12","v":458.08020574226617},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y146*Y71*12","v":479.60766039893315},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z146*Z71*12","v":491.91439069680371},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA146*AA71*12","v":504.22112099467415},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB146*AB71*12","v":490.80014681811298},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC146*AC71*12","v":513.86527334762957},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD146*AD71*12","v":527.05105383176647},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE146*AE71*12","v":540.23683431590325},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF146*AF71*12","v":235.58407047269415},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG146*AG71*12","v":246.65533120686223},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH146*AH71*12","v":252.9845058392479},{"$f":"VLOOKUP($B221,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI146*AI71*12","v":259.31368047163363},null,455011.35168420803]
[null,"ENTIDADE FILANTROPICA",6,{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D147*D72*12","v":221105.4882521088},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E147*E72*12","v":231496.32879274013},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F147*F72*12","v":237436.52349486307},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G147*G72*12","v":243376.7181969863},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H147*H72*12","v":138078.45511267462},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I147*I72*12","v":144567.44469187764},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J147*J72*12","v":148277.04463904141},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K147*K72*12","v":151986.64458620522},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L147*L72*12","v":36073.814398512754},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M147*M72*12","v":37769.101367960917},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N147*N72*12","v":38738.256330460441},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O147*O72*12","v":39707.411292960009},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P147*P72*12","v":30176.032044470194},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q147*Q72*12","v":31594.153049072065},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R147*R72*12","v":32404.858866908973},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S147*S72*12","v":33215.564684745899},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T147*T72*12","v":1308.8005878350464},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U147*U72*12","v":1370.3076011398089},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V147*V72*12","v":1405.4696877051533},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W147*W72*12","v":1440.6317742704973},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X147*X72*12","v":523.52023513401855},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y147*Y72*12","v":548.12304045592361},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z147*Z72*12","v":562.18787508206128},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA147*AA72*12","v":576.25270970819906},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB147*AB72*12","v":588.96017618173551},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC147*AC72*12","v":616.63832801715557},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD147*AD72*12","v":632.46126459811967},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE147*AE72*12","v":648.28420117908399},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF147*AF72*12","v":314.1120939635922},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG147*AG72*12","v":328.87377494248295},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH147*AH72*12","v":337.31267445233055},{"$f":"VLOOKUP($B222,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI147*AI72*12","v":345.7515739621781},null,1807551.5274002159]
[null,"ENTIDADE FILANTROPICA",7,{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D148*D73*12","v":90798.03624115503},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E148*E73*12","v":95065.085075819617},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F148*F73*12","v":97504.454709321828},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G148*G73*12","v":99943.824342824868},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H148*H73*12","v":58896.023507776321},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I148*I73*12","v":61663.838968099102},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J148*J73*12","v":63246.132784424903},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K148*K73*12","v":64828.426600751329},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L148*L73*12","v":18323.207313530267},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M148*M73*12","v":19184.305456742091},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N148*N73*12","v":19676.574644043412},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O148*O73*12","v":20168.843831344824},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P148*P73*12","v":16756.736688288725},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q148*Q73*12","v":17544.218628632221},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R148*R73*12","v":17994.403195679886},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S148*S73*12","v":18444.587762727624},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T148*T73*12","v":1308.8005878350464},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U148*U73*12","v":1370.3076011398086},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V148*V73*12","v":1405.4696877051533},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W148*W73*12","v":1440.6317742704973},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X148*X73*12","v":523.52023513401844},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y148*Y73*12","v":548.12304045592361},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z148*Z73*12","v":562.18787508206128},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA148*AA73*12","v":576.25270970819906},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB148*AB73*12","v":687.12020554535798},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC148*AC73*12","v":719.41138268668146},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD148*AD73*12","v":737.87147536447287},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE148*AE73*12","v":756.33156804226473},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF148*AF73*12","v":235.58407047269415},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG148*AG73*12","v":246.65533120686223},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH148*AH73*12","v":252.9845058392479},{"$f":"VLOOKUP($B223,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI148*AI73*12","v":259.31368047163363},null,791669.26548212208]
[null,"ENTIDADE FILANTROPICA",8,{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*D149*D74*12","v":11533.804603606102},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*E149*E74*12","v":12075.835131252832},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*F149*F74*12","v":12385.701003616574},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*G149*G74*12","v":12695.566875980399},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*H149*H74*12","v":13546.085406788447},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*I149*I74*12","v":14182.682962662908},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*J149*J74*12","v":14546.610540417787},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*K149*K74*12","v":14910.538118172775},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*L149*L74*12","v":5153.4020569303875},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*M149*M74*12","v":5395.585909708705},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*N149*N74*12","v":5534.0366186372103},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*O149*O74*12","v":5672.4873275657164},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*P149*P74*12","v":8760.7834967816561},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Q149*Q74*12","v":9172.496046504808},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*R149*R74*12","v":9407.8622516832293},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*S149*S74*12","v":9643.2284568617069},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*T149*T74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*U149*U74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*V149*V74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*W149*W74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*X149*X74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Y149*Y74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*Z149*Z74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AA149*AA74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AB149*AB74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AC149*AC74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AD149*AD74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AE149*AE74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AF149*AF74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AG149*AG74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AH149*AH74*12","v":0},{"$f":"VLOOKUP($B224,'Inputs - Simulador'!$C$5:$AQ$13,2,0)*AI149*AI74*12","v":0},null,164616.70680717126]
[]
[]
[null,"Soma",null,{"$f":"SUM(D153:D224)","v":1285301847.0862782},{"$f":"SUM(E153:E224)","v":1345704538.3321159},1380235310.422157,1414766082.5121992,649088096.90673304,679591957.14601147,697030283.5527271,714468609.95944321,252408904.92409322,264270847.84932321,271052036.55545437,277833225.2615853,196836844.57097855,206087181.50574511,211375377.60863858,216663573.711532,24101088.655257151,25233718.021683596,25881215.106794927,26528712.191906244,13997557.747871233,14655372.222157674,15031429.004075995,15407485.785994314,13548994.881027533,14185729.167487487,14549734.910843818,14913740.654200153,8700016.1520258486,9108872.9436471481,9342606.5803071391,9576340.2169671413,null,10317477332.147257]
[]
[]
[null,2021,null,{"$f":"SUM(D$227,H$227,L$227,P$227,T$227,X$227,AB$227,AF$227)","v":2443983350.9242649}]
[null,2022,null,{"$f":"SUM(E$227,I$227,M$227,Q$227,U$227,Y$227,AC$227,AG$227)","v":2558838217.1881719}]
[null,2023,null,{"$f":"SUM(F$227,J$227,N$227,R$227,V$227,Z$227,AD$227,AH$227)","v":2624497993.7409987}]
[null,2024,null,{"$f":"SUM(G$227,K$227,O$227,S$227,W$227,AA$227,AE$227,AI$227)","v":2690157770.293828}]

{"sheet":"Degraus","index":24,"n_rows":74,"n_cols":34,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[null,null,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024,2021,2022,2023,2024]
["Degraus Tarifarios",null,"Volume Água Normal","Volume Água Normal","Volume Água Normal","Volume Água Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Esgoto Normal","Volume Água Curitiba","Volume Água Curitiba","Volume Água Curitiba","Volume Água Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Esgoto Curitiba","Volume Água Litoral A","Volume Água Litoral A","Volume Água Litoral A","Volume Água Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Esgoto Litoral A","Volume Água Litoral B","Volume Água Litoral B","Volume Água Litoral B","Volume Água Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B","Volume Esgoto Litoral B"]
["COMERCIAL",1,{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5},{"$f":"'Inputs - Simulador'!$H$5-'Inputs - Simulador'!$F$5","v":5}]
["COMERCIAL",2,{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5},{"$f":"'Inputs - Simulador'!$M$5-'Inputs - Simulador'!$K$5+1","v":5}]
["COMERCIAL",3,{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10},{"$f":"'Inputs - Simulador'!$R$5-'Inputs - Simulador'!$P$5+1","v":10}]
["COMERCIAL",4,{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10},{"$f":"'Inputs - Simulador'!$W$5-'Inputs - Simulador'!$U$5+1","v":10}]
["COMERCIAL",5,{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20},{"$f":"'Inputs - Simulador'!$AB$5-'Inputs - Simulador'!$Z$5+1","v":20}]
["COMERCIAL",6,{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50},{"$f":"'Inputs - Simulador'!$AG$5-'Inputs - Simulador'!$AE$5+1","v":50}]
["COMERCIAL",7,{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400},{"$f":"'Inputs - Simulador'!$AL$5-'Inputs - Simulador'!$AJ$5+1","v":400}]
["COMERCIAL",8,{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$5-'Inputs - Simulador'!$AO$5+1","v":999503}]
["INATIVO + SANEPAR",1,{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5},{"$f":"'Inputs - Simulador'!$H$6-'Inputs - Simulador'!$F$6","v":5}]
["INATIVO + SANEPAR",2,{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5},{"$f":"'Inputs - Simulador'!$M$6-'Inputs - Simulador'!$K$6+1","v":5}]
["INATIVO + SANEPAR",3,{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5},{"$f":"'Inputs - Simulador'!$R$6-'Inputs - Simulador'!$P$6+1","v":5}]
["INATIVO + SANEPAR",4,{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5},{"$f":"'Inputs - Simulador'!$W$6-'Inputs - Simulador'!$U$6+1","v":5}]
["INATIVO + SANEPAR",5,{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10},{"$f":"'Inputs - Simulador'!$AB$6-'Inputs - Simulador'!$Z$6+1","v":10}]
["INATIVO + SANEPAR",6,{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$6-'Inputs - Simulador'!$AE$6+1","v":999969}]
["INATIVO + SANEPAR",7,{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2},{"$f":"'Inputs - Simulador'!$AL$6-'Inputs - Simulador'!$AJ$6+1","v":2}]
["INATIVO + SANEPAR",8,{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$6-'Inputs - Simulador'!$AO$6+1","v":2}]
["INDUSTRIAL",1,{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5},{"$f":"'Inputs - Simulador'!$H$7-'Inputs - Simulador'!$F$7","v":5}]
["INDUSTRIAL",2,{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5},{"$f":"'Inputs - Simulador'!$M$7-'Inputs - Simulador'!$K$7+1","v":5}]
["INDUSTRIAL",3,{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5},{"$f":"'Inputs - Simulador'!$R$7-'Inputs - Simulador'!$P$7+1","v":5}]
["INDUSTRIAL",4,{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5},{"$f":"'Inputs - Simulador'!$W$7-'Inputs - Simulador'!$U$7+1","v":5}]
["INDUSTRIAL",5,{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10},{"$f":"'Inputs - Simulador'!$AB$7-'Inputs - Simulador'!$Z$7+1","v":10}]
["INDUSTRIAL",6,{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170},{"$f":"'Inputs - Simulador'!$AG$7-'Inputs - Simulador'!$AE$7+1","v":170}]
["INDUSTRIAL",7,{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800},{"$f":"'Inputs - Simulador'!$AL$7-'Inputs - Simulador'!$AJ$7+1","v":800}]
["INDUSTRIAL",8,{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$7-'Inputs - Simulador'!$AO$7+1","v":999003}]
["MPC",1,{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5},{"$f":"'Inputs - Simulador'!$H$8-'Inputs - Simulador'!$F$8","v":5}]
["MPC",2,{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5},{"$f":"'Inputs - Simulador'!$M$8-'Inputs - Simulador'!$K$8+1","v":5}]
["MPC",3,{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5},{"$f":"'Inputs - Simulador'!$R$8-'Inputs - Simulador'!$P$8+1","v":5}]
["MPC",4,{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5},{"$f":"'Inputs - Simulador'!$W$8-'Inputs - Simulador'!$U$8+1","v":5}]
["MPC",5,{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10},{"$f":"'Inputs - Simulador'!$AB$8-'Inputs - Simulador'!$Z$8+1","v":10}]
["MPC",6,{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969},{"$f":"'Inputs - Simulador'!$AG$8-'Inputs - Simulador'!$AE$8+1","v":999969}]
["MPC",7,{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2},{"$f":"'Inputs - Simulador'!$AL$8-'Inputs - Simulador'!$AJ$8+1","v":2}]
["MPC",8,{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$8-'Inputs - Simulador'!$AO$8+1","v":2}]
["PODER PÚBLICO",1,{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5},{"$f":"'Inputs - Simulador'!$H$9-'Inputs - Simulador'!$F$9","v":5}]
["PODER PÚBLICO",2,{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5},{"$f":"'Inputs - Simulador'!$M$9-'Inputs - Simulador'!$K$9+1","v":5}]
["PODER PÚBLICO",3,{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5},{"$f":"'Inputs - Simulador'!$R$9-'Inputs - Simulador'!$P$9+1","v":5}]
["PODER PÚBLICO",4,{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5},{"$f":"'Inputs - Simulador'!$W$9-'Inputs - Simulador'!$U$9+1","v":5}]
["PODER PÚBLICO",5,{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10},{"$f":"'Inputs - Simulador'!$AB$9-'Inputs - Simulador'!$Z$9+1","v":10}]
["PODER PÚBLICO",6,{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170},{"$f":"'Inputs - Simulador'!$AG$9-'Inputs - Simulador'!$AE$9+1","v":170}]
["PODER PÚBLICO",7,{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800},{"$f":"'Inputs - Simulador'!$AL$9-'Inputs - Simulador'!$AJ$9+1","v":800}]
["PODER PÚBLICO",8,{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003},{"$f":"'Inputs - Simulador'!$AQ$9-'Inputs - Simulador'!$AO$9+1","v":999003}]
["RESIDENCIAL",1,{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5},{"$f":"'Inputs - Simulador'!$H$10-'Inputs - Simulador'!$F$10","v":5}]
["RESIDENCIAL",2,{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5},{"$f":"'Inputs - Simulador'!$M$10-'Inputs - Simulador'!$K$10+1","v":5}]
["RESIDENCIAL",3,{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5},{"$f":"'Inputs - Simulador'!$R$10-'Inputs - Simulador'!$P$10+1","v":5}]
["RESIDENCIAL",4,{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5},{"$f":"'Inputs - Simulador'!$W$10-'Inputs - Simulador'!$U$10+1","v":5}]
["RESIDENCIAL",5,{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10},{"$f":"'Inputs - Simulador'!$AB$10-'Inputs - Simulador'!$Z$10+1","v":10}]
["RESIDENCIAL",6,{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20},{"$f":"'Inputs - Simulador'!$AG$10-'Inputs - Simulador'!$AE$10+1","v":20}]
["RESIDENCIAL",7,{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951},{"$f":"'Inputs - Simulador'!$AL$10-'Inputs - Simulador'!$AJ$10+1","v":999951}]
["RESIDENCIAL",8,{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$10-'Inputs - Simulador'!$AO$10+1","v":2}]
["TARIFA SOCIAL",1,{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5},{"$f":"'Inputs - Simulador'!$H$11-'Inputs - Simulador'!$F$11","v":5}]
["TARIFA SOCIAL",2,{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5},{"$f":"'Inputs - Simulador'!$M$11-'Inputs - Simulador'!$K$11+1","v":5}]
["TARIFA SOCIAL",3,{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989},{"$f":"'Inputs - Simulador'!$R$11-'Inputs - Simulador'!$P$11+1","v":999989}]
["TARIFA SOCIAL",4,{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2},{"$f":"'Inputs - Simulador'!$W$11-'Inputs - Simulador'!$U$11+1","v":2}]
["TARIFA SOCIAL",5,{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2},{"$f":"'Inputs - Simulador'!$AB$11-'Inputs - Simulador'!$Z$11+1","v":2}]
["TARIFA SOCIAL",6,{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2},{"$f":"'Inputs - Simulador'!$AG$11-'Inputs - Simulador'!$AE$11+1","v":2}]
["TARIFA SOCIAL",7,{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2},{"$f":"'Inputs - Simulador'!$AL$11-'Inputs - Simulador'!$AJ$11+1","v":2}]
["TARIFA SOCIAL",8,{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2},{"$f":"'Inputs - Simulador'!$AQ$11-'Inputs - Simulador'!$AO$11+1","v":2}]
["UTILIDADE PÚBLICA",1,{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5},{"$f":"'Inputs - Simulador'!$H$12-'Inputs - Simulador'!$F$12","v":5}]
["UTILIDADE PÚBLICA",2,{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5},{"$f":"'Inputs - Simulador'!$M$12-'Inputs - Simulador'!$K$12+1","v":5}]
["UTILIDADE PÚBLICA",3,{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5},{"$f":"'Inputs - Simulador'!$R$12-'Inputs - Simulador'!$P$12+1","v":5}]
["UTILIDADE PÚBLICA",4,{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5},{"$f":"'Inputs - Simulador'!$W$12-'Inputs - Simulador'!$U$12+1","v":5}]
["UTILIDADE PÚBLICA",5,{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10},{"$f":"'Inputs - Simulador'!$AB$12-'Inputs - Simulador'!$Z$12+1","v":10}]
["UTILIDADE PÚBLICA",6,{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70},{"$f":"'Inputs - Simulador'!$AG$12-'Inputs - Simulador'!$AE$12+1","v":70}]
["UTILIDADE PÚBLICA",7,{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400},{"$f":"'Inputs - Simulador'!$AL$12-'Inputs - Simulador'!$AJ$12+1","v":400}]
["UTILIDADE PÚBLICA",8,{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$12-'Inputs - Simulador'!$AO$12+1","v":999503}]
["ENTIDADE FILANTRÓPICA",1,{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5},{"$f":"'Inputs - Simulador'!$H$13-'Inputs - Simulador'!$F$13","v":5}]
["ENTIDADE FILANTRÓPICA",2,{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5},{"$f":"'Inputs - Simulador'!$M$13-'Inputs - Simulador'!$K$13+1","v":5}]
["ENTIDADE FILANTRÓPICA",3,{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5},{"$f":"'Inputs - Simulador'!$R$13-'Inputs - Simulador'!$P$13+1","v":5}]
["ENTIDADE FILANTRÓPICA",4,{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5},{"$f":"'Inputs - Simulador'!$W$13-'Inputs - Simulador'!$U$13+1","v":5}]
["ENTIDADE FILANTRÓPICA",5,{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10},{"$f":"'Inputs - Simulador'!$AB$13-'Inputs - Simulador'!$Z$13+1","v":10}]
["ENTIDADE FILANTRÓPICA",6,{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70},{"$f":"'Inputs - Simulador'!$AG$13-'Inputs - Simulador'!$AE$13+1","v":70}]
["ENTIDADE FILANTRÓPICA",7,{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400},{"$f":"'Inputs - Simulador'!$AL$13-'Inputs - Simulador'!$AJ$13+1","v":400}]
["ENTIDADE FILANTRÓPICA",8,{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503},{"$f":"'Inputs - Simulador'!$AQ$13-'Inputs - Simulador'!$AO$13+1","v":999503}]

{"sheet":"Tabela Tarifária Simulada","index":25,"n_rows":689,"n_cols":57,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[null,null,null,"TBD",1,2,3,4,5,6,7,8,null,"Faixa","Volume","COMERCIAL","$ m3",null,"Faixa","Volume","INATIVO + SANEPAR","$ m3",null,"Faixa","Volume","INDUSTRIAL","$ m3",null,"Faixa","Volume","MPC","$ m3",null,"Faixa","Volume","PODER PUBLICO","$ m3",null,"Faixa","Volume","RESIDENCIAL","$ m3",null,"Faixa","Volume","TARIFA SOCIAL","$ m3",null,"Faixa","Volume","UTILIDADE PUBLICA","$ m3",null,"Faixa","Volume","ENTIDADE FILANTROPICA","$ m3"]
[null,null,"COMERCIAL",{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":74.129156584299594},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":1.95},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":1.99},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":9.8900000000000077},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":9.960000000000008},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":10.020000000000007},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":10.100000000000007},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":10.201000000000008},{"$f":"VLOOKUP($C4,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":10.303010000000008},null,0,0,{"$f":"$D$4","v":74.129156584299594},{"$f":"P4","v":74.129156584299594},null,0,0,{"$f":"$D$5","v":0},{"$f":"U4","v":0},null,0,0,{"$f":"$D$6","v":77.599999999999994},{"$f":"Z4","v":77.599999999999994},null,0,0,{"$f":"$D$7","v":36.700000000000003},{"$f":"AE4","v":36.700000000000003},null,0,0,{"$f":"$D$8","v":77.599999999999994},{"$f":"AJ4","v":77.599999999999994},null,0,0,{"$f":"$D$9","v":36.700000000000003},{"$f":"AO4","v":36.700000000000003},null,0,0,{"$f":"$D$10","v":8},{"$f":"AT4","v":8},null,0,0,{"$f":"$D$11","v":77.599999999999994},{"$f":"AY4","v":77.599999999999994},null,0,0,{"$f":"$D$12","v":77.599999999999994},{"$f":"BD4","v":77.599999999999994}]
[null,null,"INATIVO + SANEPAR",{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":0},{"$f":"VLOOKUP($C5,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":0},null,{"$f":"IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O5<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($N5=$E$3,$D$4+($O5*$E$4),IF($N5=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O5-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N5=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O5-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N5=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O5-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N5=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O5-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N5=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O5-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N5=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O5-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N5=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O5-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":76.079156584299596},{"$f":"P5/O5","v":76.079156584299596},null,{"$f":"IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T5<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($S5=$E$3,$D$5+($T5*$E$5),IF($S5=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T5-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S5=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T5-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S5=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T5-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S5=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T5-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S5=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T5-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S5=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T5-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S5=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T5-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U5/T5","v":0},null,{"$f":"IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y5<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($X5=$E$3,$D$6+($Y5*$E$6),IF($X5=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y5-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X5=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y5-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X5=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y5-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X5=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y5-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X5=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y5-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X5=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y5-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X5=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y5-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":79.55},{"$f":"Z5/Y5","v":79.55},null,{"$f":"IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD5<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($AC5=$E$3,$D$7+($AD5*$E$7),IF($AC5=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD5-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC5=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD5-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC5=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD5-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC5=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD5-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC5=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD5-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC5=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD5-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC5=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD5-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":38},{"$f":"AE5/AD5","v":38},null,{"$f":"IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI5<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($AH5=$E$3,$D$8+($AI5*$E$8),IF($AH5=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI5-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH5=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI5-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH5=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI5-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH5=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI5-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH5=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI5-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH5=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI5-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH5=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI5-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":79.55},{"$f":"AJ5/AI5","v":79.55},null,{"$f":"IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN5<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($AM5=$E$3,$D$9+($AN5*$E$9),IF($AM5=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN5-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM5=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN5-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM5=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN5-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM5=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN5-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM5=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN5-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM5=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN5-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM5=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN5-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":38},{"$f":"AO5/AN5","v":38},null,{"$f":"IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS5<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($AR5=$E$3,$D$10+($AS5*$E$10),IF($AR5=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS5-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR5=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS5-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR5=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS5-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR5=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS5-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR5=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS5-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR5=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS5-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR5=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS5-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":8.34},{"$f":"AT5/AS5","v":8.34},null,{"$f":"IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX5<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($AW5=$E$3,$D$11+($AX5*$E$11),IF($AW5=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX5-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW5=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX5-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW5=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX5-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW5=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX5-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW5=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX5-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW5=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX5-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW5=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX5-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":79.55},{"$f":"AY5/AX5","v":79.55},null,{"$f":"IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC5<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},1,{"$f":"IF($BB5=$E$3,$D$12+($BC5*$E$12),IF($BB5=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC5-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB5=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC5-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB5=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC5-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB5=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC5-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB5=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC5-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB5=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC5-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB5=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC5-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":78.574999999999989},{"$f":"BD5/BC5","v":78.574999999999989}]
[null,null,"INDUSTRIAL",{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":77.599999999999994},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":1.95},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":1.99},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":9.3500150000000009},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":9.4977452370000019},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":9.5272108375284397},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":9.5664983048996906},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":9.6047642981192887},{"$f":"VLOOKUP($C6,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":9.6431833553117663},null,{"$f":"IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O6<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($N6=$E$3,$D$4+($O6*$E$4),IF($N6=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O6-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N6=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O6-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N6=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O6-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N6=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O6-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N6=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O6-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N6=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O6-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N6=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O6-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":78.029156584299599},{"$f":"P6/O6","v":39.0145782921498},null,{"$f":"IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T6<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($S6=$E$3,$D$5+($T6*$E$5),IF($S6=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T6-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S6=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T6-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S6=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T6-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S6=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T6-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S6=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T6-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S6=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T6-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S6=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T6-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U6/T6","v":0},null,{"$f":"IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y6<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($X6=$E$3,$D$6+($Y6*$E$6),IF($X6=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y6-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X6=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y6-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X6=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y6-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X6=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y6-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X6=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y6-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X6=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y6-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X6=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y6-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":81.5},{"$f":"Z6/Y6","v":40.75},null,{"$f":"IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD6<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($AC6=$E$3,$D$7+($AD6*$E$7),IF($AC6=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD6-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC6=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD6-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC6=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD6-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC6=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD6-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC6=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD6-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC6=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD6-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC6=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD6-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":39.300000000000004},{"$f":"AE6/AD6","v":19.650000000000002},null,{"$f":"IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI6<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($AH6=$E$3,$D$8+($AI6*$E$8),IF($AH6=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI6-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH6=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI6-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH6=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI6-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH6=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI6-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH6=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI6-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH6=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI6-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH6=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI6-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":81.5},{"$f":"AJ6/AI6","v":40.75},null,{"$f":"IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN6<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($AM6=$E$3,$D$9+($AN6*$E$9),IF($AM6=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN6-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM6=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN6-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM6=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN6-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM6=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN6-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM6=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN6-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM6=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN6-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM6=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN6-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":39.300000000000004},{"$f":"AO6/AN6","v":19.650000000000002},null,{"$f":"IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS6<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($AR6=$E$3,$D$10+($AS6*$E$10),IF($AR6=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS6-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR6=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS6-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR6=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS6-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR6=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS6-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR6=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS6-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR6=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS6-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR6=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS6-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":8.68},{"$f":"AT6/AS6","v":4.34},null,{"$f":"IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX6<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($AW6=$E$3,$D$11+($AX6*$E$11),IF($AW6=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX6-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW6=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX6-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW6=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX6-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW6=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX6-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW6=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX6-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW6=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX6-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW6=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX6-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":81.5},{"$f":"AY6/AX6","v":40.75},null,{"$f":"IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC6<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},2,{"$f":"IF($BB6=$E$3,$D$12+($BC6*$E$12),IF($BB6=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC6-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB6=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC6-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB6=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC6-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB6=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC6-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB6=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC6-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB6=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC6-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB6=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC6-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":79.55},{"$f":"BD6/BC6","v":39.774999999999999}]
[null,null,"MPC",{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":36.700000000000003},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":1.3},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":1.33},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":9.89},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":9.9600000000000009},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":10.02},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":10.1},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":11.110000000000001},{"$f":"VLOOKUP($C7,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":12.221000000000002},null,{"$f":"IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O7<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,79.979156584299588,26.659718861433195,null,{"$f":"IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T7<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,0,0,null,{"$f":"IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y7<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,83.449999999999989,27.816666666666663,null,{"$f":"IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD7<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,40.6,13.533333333333333,null,{"$f":"IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI7<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,83.449999999999989,27.816666666666663,null,{"$f":"IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN7<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,40.6,13.533333333333333,null,{"$f":"IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS7<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,9.02,3.0066666666666664,null,{"$f":"IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX7<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,{"$f":"IF($AW7=$E$3,$D$11+($AX7*$E$11),IF($AW7=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX7-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW7=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX7-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW7=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX7-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW7=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX7-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW7=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX7-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW7=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX7-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW7=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX7-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":83.449999999999989},27.816666666666663,null,{"$f":"IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC7<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},3,{"$f":"IF($BB7=$E$3,$D$12+($BC7*$E$12),IF($BB7=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC7-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB7=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC7-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB7=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC7-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB7=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC7-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB7=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC7-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB7=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC7-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB7=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC7-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":80.524999999999991},26.841666666666665]
[null,null,"PODER PUBLICO",{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":77.599999999999994},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":1.95},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":1.99},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":9.8900000000000077},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":9.960000000000008},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":10.020000000000007},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":10.100000000000007},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":10.201000000000008},{"$f":"VLOOKUP($C8,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":10.303010000000008},null,{"$f":"IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O8<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,81.929156584299591,20.482289146074898,null,{"$f":"IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T8<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,0,0,null,{"$f":"IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y8<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,85.399999999999991,21.349999999999998,null,{"$f":"IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD8<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,41.900000000000006,10.475000000000001,null,{"$f":"IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI8<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,85.399999999999991,21.349999999999998,null,{"$f":"IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN8<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,41.900000000000006,10.475000000000001,null,{"$f":"IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS8<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,9.36,2.34,null,{"$f":"IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX8<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,{"$f":"IF($AW8=$E$3,$D$11+($AX8*$E$11),IF($AW8=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX8-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW8=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX8-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW8=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX8-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW8=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX8-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW8=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX8-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW8=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX8-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW8=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX8-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":85.399999999999991},21.349999999999998,null,{"$f":"IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC8<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},4,{"$f":"IF($BB8=$E$3,$D$12+($BC8*$E$12),IF($BB8=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC8-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB8=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC8-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB8=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC8-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB8=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC8-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB8=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC8-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB8=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC8-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB8=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC8-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":81.5},20.375]
[null,null,"RESIDENCIAL",{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":36.700000000000003},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":1.3},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":1.33},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":7.4299999999999953},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":7.4699999999999962},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":7.5299999999999967},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":12.739999999999993},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":14.013999999999994},{"$f":"VLOOKUP($C9,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":15.415399999999995},null,{"$f":"IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O9<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,83.879156584299594,16.775831316859918,null,{"$f":"IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T9<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,0,0,null,{"$f":"IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y9<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,87.35,17.47,null,{"$f":"IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD9<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,43.2,8.64,null,{"$f":"IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI9<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,87.35,17.47,null,{"$f":"IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN9<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,43.2,8.64,null,{"$f":"IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS9<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,9.6999999999999993,1.94,null,{"$f":"IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX9<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,{"$f":"IF($AW9=$E$3,$D$11+($AX9*$E$11),IF($AW9=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX9-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW9=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX9-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW9=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX9-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW9=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX9-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW9=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX9-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW9=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX9-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW9=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX9-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":87.35},17.47,null,{"$f":"IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC9<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":1},5,{"$f":"IF($BB9=$E$3,$D$12+($BC9*$E$12),IF($BB9=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC9-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB9=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC9-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB9=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC9-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB9=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC9-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB9=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC9-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB9=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC9-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB9=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC9-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":82.474999999999994},16.494999999999997]
[null,null,"TARIFA SOCIAL",{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":8},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":0.34},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":0.35},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":1.3299999999999998},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":1.3299999999999998},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":1.3299999999999998},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":1.3299999999999998},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":1.4629999999999999},{"$f":"VLOOKUP($C10,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":1.6093},null,{"$f":"IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O10<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,85.869156584299589,14.311526097383265,null,{"$f":"IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T10<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,0,0,null,{"$f":"IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y10<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,89.339999999999989,14.889999999999999,null,{"$f":"IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD10<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,44.53,7.4216666666666669,null,{"$f":"IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI10<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,89.339999999999989,14.889999999999999,null,{"$f":"IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN10<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,44.53,7.4216666666666669,null,{"$f":"IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS10<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,10.049999999999999,1.6749999999999998,null,{"$f":"IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX10<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,{"$f":"IF($AW10=$E$3,$D$11+($AX10*$E$11),IF($AW10=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX10-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW10=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX10-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW10=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX10-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW10=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX10-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW10=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX10-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW10=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX10-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW10=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX10-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":89.339999999999989},14.889999999999999,null,{"$f":"IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC10<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},6,{"$f":"IF($BB10=$E$3,$D$12+($BC10*$E$12),IF($BB10=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC10-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB10=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC10-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB10=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC10-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB10=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC10-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB10=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC10-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB10=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC10-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB10=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC10-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":83.47},13.911666666666667]
[null,null,"UTILIDADE PUBLICA",{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":77.599999999999994},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":1.95},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":1.99},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":9.8900000000000077},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":9.960000000000008},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":10.020000000000007},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":10.100000000000007},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":10.201000000000008},{"$f":"VLOOKUP($C11,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":10.303010000000008},null,{"$f":"IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O11<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,87.859156584299598,12.551308083471371,null,{"$f":"IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T11<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,0,0,null,{"$f":"IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y11<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,91.33,13.047142857142857,null,{"$f":"IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD11<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,45.86,6.5514285714285716,null,{"$f":"IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI11<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,91.33,13.047142857142857,null,{"$f":"IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN11<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,45.86,6.5514285714285716,null,{"$f":"IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS11<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,10.399999999999999,1.4857142857142855,null,{"$f":"IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX11<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,{"$f":"IF($AW11=$E$3,$D$11+($AX11*$E$11),IF($AW11=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX11-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW11=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX11-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW11=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX11-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW11=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX11-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW11=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX11-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW11=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX11-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW11=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX11-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":91.33},13.047142857142857,null,{"$f":"IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC11<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},7,{"$f":"IF($BB11=$E$3,$D$12+($BC11*$E$12),IF($BB11=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC11-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB11=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC11-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB11=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC11-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB11=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC11-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB11=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC11-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB11=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC11-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB11=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC11-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":84.464999999999989},12.06642857142857]
[null,null,"ENTIDADE FILANTROPICA",{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,2,0)","v":77.599999999999994},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,3,0)","v":0.97499999999999998},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,7,0)","v":0.995},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,12,0)","v":4.9450000000000038},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,17,0)","v":4.980000000000004},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,22,0)","v":5.0100000000000033},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,27,0)","v":5.0500000000000034},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,32,0)","v":5.1005000000000038},{"$f":"VLOOKUP($C12,'Inputs - Simulador'!$C$5:$AQ$13,37,0)","v":5.1515050000000038},null,{"$f":"IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O12<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,89.849156584299593,11.231144573037449,null,{"$f":"IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T12<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,0,0,null,{"$f":"IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y12<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,93.32,11.664999999999999,null,{"$f":"IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD12<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,47.190000000000005,5.8987500000000006,null,{"$f":"IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI12<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,93.32,11.664999999999999,null,{"$f":"IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN12<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,47.190000000000005,5.8987500000000006,null,{"$f":"IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS12<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,10.75,1.34375,null,{"$f":"IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX12<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,{"$f":"IF($AW12=$E$3,$D$11+($AX12*$E$11),IF($AW12=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX12-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW12=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX12-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW12=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX12-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW12=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX12-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW12=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX12-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW12=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX12-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW12=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX12-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":93.32},11.664999999999999,null,{"$f":"IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC12<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},8,{"$f":"IF($BB12=$E$3,$D$12+($BC12*$E$12),IF($BB12=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC12-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB12=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC12-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB12=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC12-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB12=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC12-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB12=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC12-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB12=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC12-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB12=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC12-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":85.46},10.682499999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O13<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,91.839156584299587,10.204350731588843,null,{"$f":"IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T13<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,0,0,null,{"$f":"IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y13<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,95.309999999999988,10.589999999999998,null,{"$f":"IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD13<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,48.52,5.3911111111111119,null,{"$f":"IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI13<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,95.309999999999988,10.589999999999998,null,{"$f":"IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN13<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,48.52,5.3911111111111119,null,{"$f":"IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS13<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,11.1,1.2333333333333334,null,{"$f":"IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX13<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,{"$f":"IF($AW13=$E$3,$D$11+($AX13*$E$11),IF($AW13=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX13-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW13=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX13-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW13=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX13-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW13=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX13-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW13=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX13-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW13=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX13-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW13=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX13-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":95.309999999999988},10.589999999999998,null,{"$f":"IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC13<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},9,{"$f":"IF($BB13=$E$3,$D$12+($BC13*$E$12),IF($BB13=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC13-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB13=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC13-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB13=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC13-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB13=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC13-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB13=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC13-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB13=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC13-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB13=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC13-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":86.454999999999998},9.6061111111111117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O14<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,93.829156584299596,9.38291565842996,null,{"$f":"IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T14<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,0,0,null,{"$f":"IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y14<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,97.3,9.73,null,{"$f":"IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD14<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,49.85,4.9850000000000003,null,{"$f":"IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI14<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,97.3,9.73,null,{"$f":"IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN14<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,49.85,4.9850000000000003,null,{"$f":"IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS14<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,11.45,1.145,null,{"$f":"IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX14<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,{"$f":"IF($AW14=$E$3,$D$11+($AX14*$E$11),IF($AW14=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX14-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW14=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX14-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW14=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX14-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW14=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX14-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW14=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX14-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW14=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX14-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW14=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX14-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":97.3},9.73,null,{"$f":"IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC14<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":2},10,{"$f":"IF($BB14=$E$3,$D$12+($BC14*$E$12),IF($BB14=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC14-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB14=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC14-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB14=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC14-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB14=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC14-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB14=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC14-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB14=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC14-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB14=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC14-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":87.449999999999989},8.7449999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O15<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,103.71915658429961,9.4290142349363286,null,{"$f":"IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T15<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,0,0,null,{"$f":"IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y15<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,106.650015,9.6954559090909083,null,{"$f":"IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD15<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,59.74,5.4309090909090907,null,{"$f":"IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI15<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,107.19,9.7445454545454542,null,{"$f":"IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN15<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,57.279999999999994,5.2072727272727271,null,{"$f":"IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS15<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,12.78,1.1618181818181819,null,{"$f":"IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX15<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,{"$f":"IF($AW15=$E$3,$D$11+($AX15*$E$11),IF($AW15=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX15-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW15=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX15-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW15=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX15-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW15=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX15-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW15=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX15-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW15=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX15-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW15=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX15-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":107.19},9.7445454545454542,null,{"$f":"IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC15<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},11,{"$f":"IF($BB15=$E$3,$D$12+($BC15*$E$12),IF($BB15=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC15-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB15=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC15-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB15=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC15-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB15=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC15-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB15=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC15-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB15=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC15-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB15=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC15-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":92.394999999999996},8.3995454545454535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O16<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,113.60915658429961,9.4674297153583016,null,{"$f":"IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T16<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,0,0,null,{"$f":"IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y16<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,116.00003,9.6666691666666669,null,{"$f":"IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD16<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,69.63,5.8024999999999993,null,{"$f":"IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI16<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,117.08000000000001,9.7566666666666677,null,{"$f":"IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN16<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,64.709999999999994,5.3924999999999992,null,{"$f":"IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS16<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,14.11,1.1758333333333333,null,{"$f":"IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX16<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,{"$f":"IF($AW16=$E$3,$D$11+($AX16*$E$11),IF($AW16=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX16-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW16=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX16-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW16=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX16-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW16=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX16-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW16=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX16-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW16=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX16-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW16=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX16-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":117.08000000000001},9.7566666666666677,null,{"$f":"IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC16<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},12,{"$f":"IF($BB16=$E$3,$D$12+($BC16*$E$12),IF($BB16=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC16-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB16=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC16-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB16=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC16-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB16=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC16-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB16=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC16-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB16=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC16-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB16=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC16-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":97.34},8.1116666666666664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O17<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,123.49915658429961,9.4999351218692016,null,{"$f":"IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T17<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,0,0,null,{"$f":"IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y17<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,125.35004499999999,9.642311153846153,null,{"$f":"IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD17<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,79.52000000000001,6.1169230769230776,null,{"$f":"IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI17<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,126.97000000000003,9.7669230769230797,null,{"$f":"IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN17<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,72.139999999999986,5.5492307692307685,null,{"$f":"IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS17<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,15.439999999999998,1.1876923076923076,null,{"$f":"IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX17<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,{"$f":"IF($AW17=$E$3,$D$11+($AX17*$E$11),IF($AW17=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX17-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW17=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX17-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW17=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX17-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW17=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX17-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW17=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX17-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW17=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX17-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW17=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX17-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":126.97000000000003},9.7669230769230797,null,{"$f":"IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC17<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},13,{"$f":"IF($BB17=$E$3,$D$12+($BC17*$E$12),IF($BB17=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC17-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB17=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC17-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB17=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC17-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB17=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC17-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB17=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC17-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB17=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC17-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB17=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC17-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":102.285},7.8680769230769227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O18<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,133.38915658429963,9.5277968988785453,null,{"$f":"IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T18<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,0,0,null,{"$f":"IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y18<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,134.70006000000001,9.6214328571428585,null,{"$f":"IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD18<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,89.41,6.3864285714285716,null,{"$f":"IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI18<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,136.86000000000001,9.7757142857142867,null,{"$f":"IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN18<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,79.569999999999979,5.6835714285714269,null,{"$f":"IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS18<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,16.77,1.1978571428571427,null,{"$f":"IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX18<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,{"$f":"IF($AW18=$E$3,$D$11+($AX18*$E$11),IF($AW18=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX18-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW18=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX18-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW18=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX18-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW18=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX18-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW18=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX18-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW18=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX18-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW18=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX18-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":136.86000000000001},9.7757142857142867,null,{"$f":"IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC18<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},14,{"$f":"IF($BB18=$E$3,$D$12+($BC18*$E$12),IF($BB18=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC18-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB18=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC18-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB18=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC18-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB18=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC18-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB18=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC18-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB18=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC18-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB18=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC18-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":107.23},7.6592857142857147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O19<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,143.27915658429964,9.5519437722866432,null,{"$f":"IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T19<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,0,0,null,{"$f":"IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y19<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,144.05007499999999,9.6033383333333333,null,{"$f":"IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD19<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,99.300000000000011,6.620000000000001,null,{"$f":"IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI19<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,146.75000000000003,9.783333333333335,null,{"$f":"IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN19<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,86.999999999999972,5.799999999999998,null,{"$f":"IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS19<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,18.099999999999998,1.2066666666666666,null,{"$f":"IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX19<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,{"$f":"IF($AW19=$E$3,$D$11+($AX19*$E$11),IF($AW19=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX19-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW19=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX19-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW19=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX19-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW19=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX19-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW19=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX19-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW19=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX19-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW19=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX19-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":146.75000000000003},9.783333333333335,null,{"$f":"IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC19<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15,{"$f":"IF($BB19=$E$3,$D$12+($BC19*$E$12),IF($BB19=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC19-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB19=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC19-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB19=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC19-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB19=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC19-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB19=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC19-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB19=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC19-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB19=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC19-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":112.17500000000001},7.4783333333333344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O20<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},16,153.16915658429963,9.5730722865187268,null,{"$f":"IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T20<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,0,0,null,{"$f":"IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y20<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,153.547820237,9.5967387648124998,null,{"$f":"IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD20<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,109.26000000000002,6.8287500000000012,null,{"$f":"IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI20<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,156.71000000000004,9.7943750000000023,null,{"$f":"IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN20<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,94.46999999999997,5.9043749999999982,null,{"$f":"IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS20<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},16,19.43,1.214375,null,{"$f":"IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX20<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,{"$f":"IF($AW20=$E$3,$D$11+($AX20*$E$11),IF($AW20=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX20-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW20=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX20-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW20=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX20-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW20=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX20-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW20=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX20-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW20=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX20-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW20=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX20-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":156.71000000000004},9.7943750000000023,null,{"$f":"IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC20<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},16,{"$f":"IF($BB20=$E$3,$D$12+($BC20*$E$12),IF($BB20=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC20-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB20=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC20-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB20=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC20-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB20=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC20-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB20=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC20-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB20=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC20-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB20=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC20-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":117.15500000000002},7.322187500000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O21<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},17,163.05915658429964,9.5917150931940967,null,{"$f":"IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T21<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,0,0,null,{"$f":"IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y21<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,163.045565474,9.5909156161176465,null,{"$f":"IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD21<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,119.22000000000001,7.0129411764705889,null,{"$f":"IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI21<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,166.67000000000004,9.8041176470588258,null,{"$f":"IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN21<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,101.93999999999997,5.996470588235292,null,{"$f":"IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS21<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},17,20.759999999999998,1.2211764705882351,null,{"$f":"IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX21<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,{"$f":"IF($AW21=$E$3,$D$11+($AX21*$E$11),IF($AW21=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX21-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW21=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX21-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW21=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX21-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW21=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX21-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW21=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX21-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW21=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX21-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW21=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX21-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":166.67000000000004},9.8041176470588258,null,{"$f":"IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC21<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},17,{"$f":"IF($BB21=$E$3,$D$12+($BC21*$E$12),IF($BB21=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC21-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB21=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC21-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB21=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC21-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB21=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC21-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB21=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC21-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB21=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC21-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB21=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC21-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":122.13500000000002},7.1844117647058834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O22<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},18,172.94915658429966,9.6082864769055369,null,{"$f":"IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T22<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,0,0,null,{"$f":"IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y22<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,172.543310711,9.5857394839444439,null,{"$f":"IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD22<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,129.18,7.1766666666666667,null,{"$f":"IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI22<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,176.63000000000005,9.8127777777777805,null,{"$f":"IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN22<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,109.40999999999997,6.0783333333333314,null,{"$f":"IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS22<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},18,22.089999999999996,1.227222222222222,null,{"$f":"IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX22<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,{"$f":"IF($AW22=$E$3,$D$11+($AX22*$E$11),IF($AW22=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX22-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW22=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX22-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW22=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX22-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW22=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX22-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW22=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX22-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW22=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX22-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW22=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX22-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":176.63000000000005},9.8127777777777805,null,{"$f":"IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC22<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},18,{"$f":"IF($BB22=$E$3,$D$12+($BC22*$E$12),IF($BB22=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC22-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB22=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC22-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB22=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC22-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB22=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC22-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB22=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC22-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB22=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC22-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB22=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC22-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":127.11500000000002},7.0619444444444461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O23<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},19,182.83915658429967,9.6231135044368248,null,{"$f":"IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T23<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,0,0,null,{"$f":"IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y23<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,182.04105594800001,9.5811082077894749,null,{"$f":"IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD23<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,139.14000000000001,7.323157894736843,null,{"$f":"IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI23<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,186.59000000000006,9.8205263157894773,null,{"$f":"IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN23<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,116.87999999999995,6.1515789473684181,null,{"$f":"IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS23<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},19,23.419999999999998,1.2326315789473683,null,{"$f":"IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX23<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,{"$f":"IF($AW23=$E$3,$D$11+($AX23*$E$11),IF($AW23=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX23-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW23=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX23-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW23=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX23-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW23=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX23-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW23=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX23-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW23=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX23-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW23=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX23-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":186.59000000000006},9.8205263157894773,null,{"$f":"IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC23<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},19,{"$f":"IF($BB23=$E$3,$D$12+($BC23*$E$12),IF($BB23=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC23-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB23=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC23-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB23=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC23-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB23=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC23-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB23=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC23-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB23=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC23-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB23=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC23-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":132.09500000000003},6.9523684210526326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O24<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},20,192.72915658429969,9.6364578292149847,null,{"$f":"IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T24<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,0,0,null,{"$f":"IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y24<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,191.53880118500001,9.5769400592500009,null,{"$f":"IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD24<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,149.10000000000002,7.455000000000001,null,{"$f":"IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI24<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,196.55000000000007,9.8275000000000041,null,{"$f":"IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN24<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,124.34999999999995,6.2174999999999976,null,{"$f":"IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS24<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},20,24.75,1.2375,null,{"$f":"IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX24<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,{"$f":"IF($AW24=$E$3,$D$11+($AX24*$E$11),IF($AW24=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX24-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW24=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX24-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW24=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX24-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW24=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX24-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW24=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX24-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW24=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX24-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW24=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX24-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":196.55000000000007},9.8275000000000041,null,{"$f":"IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC24<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},20,{"$f":"IF($BB24=$E$3,$D$12+($BC24*$E$12),IF($BB24=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC24-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB24=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC24-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB24=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC24-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB24=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC24-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB24=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC24-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB24=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC24-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB24=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC24-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":137.07500000000005},6.8537500000000025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O25<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},21,202.6891565842997,9.6518645992523666,null,{"$f":"IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T25<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,0,0,null,{"$f":"IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y25<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,201.06601202252844,9.5745720010727826,null,{"$f":"IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD25<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,159.12000000000003,7.5771428571428583,null,{"$f":"IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI25<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,206.57000000000008,9.8366666666666696,null,{"$f":"IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN25<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,131.87999999999994,6.2799999999999967,null,{"$f":"IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS25<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},21,26.08,1.2419047619047618,null,{"$f":"IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX25<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,{"$f":"IF($AW25=$E$3,$D$11+($AX25*$E$11),IF($AW25=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX25-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW25=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX25-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW25=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX25-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW25=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX25-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW25=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX25-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW25=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX25-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW25=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX25-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":206.57000000000008},9.8366666666666696,null,{"$f":"IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC25<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},21,{"$f":"IF($BB25=$E$3,$D$12+($BC25*$E$12),IF($BB25=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC25-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB25=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC25-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB25=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC25-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB25=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC25-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB25=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC25-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB25=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC25-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB25=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC25-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":142.08500000000004},6.7659523809523829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O26<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},22,212.6491565842997,9.6658707538318041,null,{"$f":"IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T26<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,0,0,null,{"$f":"IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y26<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,210.5932228600569,9.5724192209116765,null,{"$f":"IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD26<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,169.14000000000001,7.6881818181818184,null,{"$f":"IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI26<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,216.59000000000009,9.8450000000000042,null,{"$f":"IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN26<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,139.40999999999994,6.3368181818181792,null,{"$f":"IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS26<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},22,27.409999999999997,1.2459090909090909,null,{"$f":"IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX26<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,{"$f":"IF($AW26=$E$3,$D$11+($AX26*$E$11),IF($AW26=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX26-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW26=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX26-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW26=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX26-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW26=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX26-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW26=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX26-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW26=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX26-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW26=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX26-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":216.59000000000009},9.8450000000000042,null,{"$f":"IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC26<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},22,{"$f":"IF($BB26=$E$3,$D$12+($BC26*$E$12),IF($BB26=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC26-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB26=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC26-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB26=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC26-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB26=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC26-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB26=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC26-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB26=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC26-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB26=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC26-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":147.09500000000006},6.6861363636363658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O27<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},23,222.60915658429971,9.6786589819260751,null,{"$f":"IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T27<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,0,0,null,{"$f":"IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y27<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,220.12043369758533,9.5704536390254482,null,{"$f":"IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD27<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,179.16000000000003,7.7895652173913055,null,{"$f":"IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI27<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,226.6100000000001,9.8526086956521777,null,{"$f":"IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN27<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,146.93999999999994,6.3886956521739107,null,{"$f":"IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS27<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},23,28.74,1.2495652173913043,null,{"$f":"IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX27<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,{"$f":"IF($AW27=$E$3,$D$11+($AX27*$E$11),IF($AW27=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX27-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW27=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX27-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW27=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX27-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW27=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX27-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW27=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX27-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW27=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX27-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW27=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX27-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":226.6100000000001},9.8526086956521777,null,{"$f":"IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC27<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},23,{"$f":"IF($BB27=$E$3,$D$12+($BC27*$E$12),IF($BB27=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC27-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB27=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC27-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB27=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC27-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB27=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC27-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB27=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC27-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB27=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC27-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB27=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC27-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":152.10500000000005},6.6132608695652193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O28<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},24,232.56915658429972,9.6903815243458222,null,{"$f":"IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T28<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,0,0,null,{"$f":"IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y28<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,229.64764453511378,9.5686518556297404,null,{"$f":"IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD28<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,189.18,7.8825000000000003,null,{"$f":"IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI28<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,236.63000000000011,9.8595833333333385,null,{"$f":"IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN28<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,154.46999999999994,6.4362499999999976,null,{"$f":"IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS28<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},24,30.069999999999997,1.2529166666666665,null,{"$f":"IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX28<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,{"$f":"IF($AW28=$E$3,$D$11+($AX28*$E$11),IF($AW28=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX28-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW28=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX28-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW28=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX28-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW28=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX28-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW28=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX28-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW28=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX28-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW28=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX28-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":236.63000000000011},9.8595833333333385,null,{"$f":"IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC28<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},24,{"$f":"IF($BB28=$E$3,$D$12+($BC28*$E$12),IF($BB28=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC28-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB28=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC28-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB28=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC28-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB28=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC28-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB28=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC28-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB28=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC28-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB28=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC28-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":157.11500000000007},6.5464583333333364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O29<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},25,242.52915658429973,9.7011662633719897,null,{"$f":"IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T29<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,0,0,null,{"$f":"IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y29<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,239.17485537264221,9.566994214905689,null,{"$f":"IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD29<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,199.20000000000002,7.9680000000000009,null,{"$f":"IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI29<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,246.65000000000009,9.8660000000000032,null,{"$f":"IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN29<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,161.99999999999994,6.4799999999999978,null,{"$f":"IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS29<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},25,31.4,1.256,null,{"$f":"IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX29<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,{"$f":"IF($AW29=$E$3,$D$11+($AX29*$E$11),IF($AW29=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX29-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW29=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX29-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW29=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX29-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW29=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX29-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW29=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX29-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW29=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX29-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW29=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX29-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":246.65000000000009},9.8660000000000032,null,{"$f":"IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC29<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},25,{"$f":"IF($BB29=$E$3,$D$12+($BC29*$E$12),IF($BB29=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC29-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB29=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC29-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB29=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC29-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB29=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC29-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB29=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC29-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB29=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC29-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB29=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC29-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":162.12500000000006},6.4850000000000021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O30<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},26,252.48915658429974,9.7111214070884522,null,{"$f":"IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T30<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,0,0,null,{"$f":"IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y30<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,248.70206621017064,9.565464085006564,null,{"$f":"IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD30<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,209.22000000000003,8.0469230769230773,null,{"$f":"IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI30<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,256.67000000000013,9.8719230769230819,null,{"$f":"IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN30<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,169.52999999999992,6.5203846153846126,null,{"$f":"IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS30<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},26,32.729999999999997,1.2588461538461537,null,{"$f":"IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX30<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,{"$f":"IF($AW30=$E$3,$D$11+($AX30*$E$11),IF($AW30=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX30-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW30=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX30-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW30=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX30-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW30=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX30-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW30=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX30-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW30=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX30-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW30=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX30-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":256.67000000000013},9.8719230769230819,null,{"$f":"IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC30<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},26,{"$f":"IF($BB30=$E$3,$D$12+($BC30*$E$12),IF($BB30=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC30-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB30=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC30-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB30=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC30-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB30=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC30-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB30=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC30-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB30=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC30-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB30=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC30-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":167.13500000000008},6.4282692307692333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O31<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},27,262.44915658429977,9.7203391327518442,null,{"$f":"IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T31<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,0,0,null,{"$f":"IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y31<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,258.2292770476991,9.5640472980629294,null,{"$f":"IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD31<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,219.24,8.120000000000001,null,{"$f":"IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI31<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,266.69000000000011,9.8774074074074107,null,{"$f":"IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN31<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,177.05999999999995,6.5577777777777762,null,{"$f":"IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS31<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},27,34.059999999999995,1.2614814814814812,null,{"$f":"IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX31<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,{"$f":"IF($AW31=$E$3,$D$11+($AX31*$E$11),IF($AW31=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX31-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW31=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX31-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW31=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX31-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW31=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX31-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW31=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX31-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW31=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX31-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW31=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX31-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":266.69000000000011},9.8774074074074107,null,{"$f":"IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC31<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},27,{"$f":"IF($BB31=$E$3,$D$12+($BC31*$E$12),IF($BB31=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC31-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB31=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC31-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB31=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC31-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB31=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC31-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB31=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC31-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB31=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC31-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB31=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC31-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":172.14500000000007},6.3757407407407429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O32<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},28,272.40915658429975,9.7288984494392761,null,{"$f":"IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T32<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,0,0,null,{"$f":"IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y32<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,267.75648788522756,9.5627317101866982,null,{"$f":"IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD32<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,229.26000000000002,8.1878571428571441,null,{"$f":"IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI32<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,276.71000000000015,9.8825000000000056,null,{"$f":"IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN32<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,184.58999999999992,6.5924999999999967,null,{"$f":"IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS32<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},28,35.39,1.2639285714285715,null,{"$f":"IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX32<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,{"$f":"IF($AW32=$E$3,$D$11+($AX32*$E$11),IF($AW32=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX32-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW32=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX32-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW32=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX32-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW32=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX32-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW32=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX32-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW32=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX32-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW32=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX32-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":276.71000000000015},9.8825000000000056,null,{"$f":"IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC32<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},28,{"$f":"IF($BB32=$E$3,$D$12+($BC32*$E$12),IF($BB32=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC32-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB32=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC32-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB32=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC32-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB32=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC32-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB32=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC32-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB32=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC32-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB32=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC32-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":177.15500000000009},6.3269642857142889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O33<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},29,282.36915658429973,9.7368674684241281,null,{"$f":"IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T33<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,0,0,null,{"$f":"IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y33<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,277.28369872275596,9.5615068525088258,null,{"$f":"IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD33<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,239.28000000000003,8.2510344827586213,null,{"$f":"IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI33<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,286.73000000000013,9.8872413793103497,null,{"$f":"IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN33<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,192.11999999999992,6.6248275862068935,null,{"$f":"IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS33<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},29,36.72,1.2662068965517241,null,{"$f":"IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX33<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,{"$f":"IF($AW33=$E$3,$D$11+($AX33*$E$11),IF($AW33=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX33-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW33=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX33-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW33=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX33-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW33=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX33-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW33=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX33-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW33=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX33-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW33=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX33-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":286.73000000000013},9.8872413793103497,null,{"$f":"IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC33<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},29,{"$f":"IF($BB33=$E$3,$D$12+($BC33*$E$12),IF($BB33=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC33-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB33=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC33-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB33=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC33-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB33=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC33-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB33=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC33-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB33=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC33-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB33=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC33-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":182.16500000000008},6.2815517241379339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O34<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":4},30,292.32915658429977,9.7443052194766597,null,{"$f":"IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T34<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,0,0,null,{"$f":"IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y34<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,286.81090956028441,9.5603636520094799,null,{"$f":"IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD34<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,249.3,8.31,null,{"$f":"IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI34<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,296.75000000000011,9.891666666666671,null,{"$f":"IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN34<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,199.64999999999992,6.6549999999999976,null,{"$f":"IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS34<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},30,38.049999999999997,1.2683333333333333,null,{"$f":"IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX34<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,{"$f":"IF($AW34=$E$3,$D$11+($AX34*$E$11),IF($AW34=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX34-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW34=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX34-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW34=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX34-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW34=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX34-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW34=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX34-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW34=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX34-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW34=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX34-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":296.75000000000011},9.891666666666671,null,{"$f":"IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC34<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},30,{"$f":"IF($BB34=$E$3,$D$12+($BC34*$E$12),IF($BB34=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC34-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB34=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC34-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB34=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC34-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB34=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC34-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB34=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC34-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB34=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC34-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB34=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC34-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":187.17500000000007},6.2391666666666685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O35<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},31,302.34915658429975,9.7531985994935404,null,{"$f":"IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T35<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,0,0,null,{"$f":"IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y35<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,296.37740786518413,9.5605615440381975,null,{"$f":"IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD35<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,259.40000000000003,8.3677419354838722,null,{"$f":"IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI35<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,306.85000000000014,9.8983870967741971,null,{"$f":"IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN35<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,212.3899999999999,6.8512903225806419,null,{"$f":"IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS35<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},31,39.379999999999995,1.2703225806451612,null,{"$f":"IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX35<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,{"$f":"IF($AW35=$E$3,$D$11+($AX35*$E$11),IF($AW35=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX35-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW35=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX35-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW35=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX35-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW35=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX35-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW35=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX35-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW35=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX35-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW35=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX35-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":306.85000000000014},9.8983870967741971,null,{"$f":"IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC35<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},31,{"$f":"IF($BB35=$E$3,$D$12+($BC35*$E$12),IF($BB35=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC35-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB35=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC35-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB35=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC35-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB35=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC35-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB35=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC35-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB35=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC35-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB35=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC35-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":192.22500000000008},6.2008064516129062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O36<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},32,312.36915658429979,9.7615361432593684,null,{"$f":"IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T36<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,0,0,null,{"$f":"IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y36<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,305.94390617008378,9.5607470678151181,null,{"$f":"IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD36<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,269.5,8.421875,null,{"$f":"IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI36<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,316.9500000000001,9.9046875000000032,null,{"$f":"IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN36<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,225.12999999999991,7.0353124999999972,null,{"$f":"IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS36<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},32,40.709999999999994,1.2721874999999998,null,{"$f":"IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX36<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,{"$f":"IF($AW36=$E$3,$D$11+($AX36*$E$11),IF($AW36=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX36-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW36=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX36-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW36=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX36-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW36=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX36-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW36=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX36-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW36=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX36-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW36=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX36-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":316.9500000000001},9.9046875000000032,null,{"$f":"IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC36<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32,{"$f":"IF($BB36=$E$3,$D$12+($BC36*$E$12),IF($BB36=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC36-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB36=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC36-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB36=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC36-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB36=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC36-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB36=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC36-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB36=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC36-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB36=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC36-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":197.27500000000006},6.164843750000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O37<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},33,322.38915658429977,9.7693683813424173,null,{"$f":"IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T37<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,0,0,null,{"$f":"IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y37<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,315.51040447498349,9.5609213477267723,null,{"$f":"IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD37<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,279.60000000000002,8.4727272727272727,null,{"$f":"IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI37<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,327.05000000000013,9.9106060606060637,null,{"$f":"IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN37<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,237.86999999999989,7.2081818181818145,null,{"$f":"IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS37<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},33,42.039999999999992,1.2739393939393937,null,{"$f":"IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX37<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,{"$f":"IF($AW37=$E$3,$D$11+($AX37*$E$11),IF($AW37=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX37-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW37=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX37-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW37=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX37-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW37=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX37-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW37=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX37-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW37=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX37-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW37=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX37-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":327.05000000000013},9.9106060606060637,null,{"$f":"IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC37<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},33,{"$f":"IF($BB37=$E$3,$D$12+($BC37*$E$12),IF($BB37=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC37-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB37=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC37-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB37=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC37-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB37=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC37-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB37=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC37-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB37=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC37-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB37=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC37-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":202.32500000000007},6.1310606060606085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O38<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},34,332.40915658429981,9.7767398995382297,null,{"$f":"IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T38<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,0,0,null,{"$f":"IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y38<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,325.0769027798832,9.5610853758789176,null,{"$f":"IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD38<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,289.7,8.5205882352941167,null,{"$f":"IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI38<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,337.15000000000015,9.9161764705882405,null,{"$f":"IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN38<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,250.6099999999999,7.3708823529411731,null,{"$f":"IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS38<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},34,43.36999999999999,1.2755882352941175,null,{"$f":"IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX38<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,{"$f":"IF($AW38=$E$3,$D$11+($AX38*$E$11),IF($AW38=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX38-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW38=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX38-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW38=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX38-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW38=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX38-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW38=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX38-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW38=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX38-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW38=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX38-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":337.15000000000015},9.9161764705882405,null,{"$f":"IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC38<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},34,{"$f":"IF($BB38=$E$3,$D$12+($BC38*$E$12),IF($BB38=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC38-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB38=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC38-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB38=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC38-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB38=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC38-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB38=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC38-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB38=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC38-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB38=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC38-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":207.37500000000009},6.099264705882355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O39<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},35,342.42915658429979,9.7836901881228506,null,{"$f":"IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T39<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,0,0,null,{"$f":"IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y39<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,334.64340108478285,9.5612400309937957,null,{"$f":"IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD39<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,299.8,8.5657142857142858,null,{"$f":"IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI39<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,347.25000000000017,9.9214285714285761,null,{"$f":"IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN39<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,263.34999999999991,7.5242857142857114,null,{"$f":"IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS39<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},35,44.699999999999989,1.2771428571428569,null,{"$f":"IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX39<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,{"$f":"IF($AW39=$E$3,$D$11+($AX39*$E$11),IF($AW39=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX39-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW39=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX39-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW39=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX39-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW39=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX39-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW39=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX39-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW39=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX39-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW39=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX39-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":347.25000000000017},9.9214285714285761,null,{"$f":"IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC39<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35,{"$f":"IF($BB39=$E$3,$D$12+($BC39*$E$12),IF($BB39=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC39-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB39=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC39-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB39=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC39-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB39=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC39-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB39=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC39-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB39=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC39-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB39=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC39-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":212.4250000000001},6.0692857142857166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O40<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},36,352.44915658429983,9.7902543495638845,null,{"$f":"IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T40<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,0,0,null,{"$f":"IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y40<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,344.20989938968256,9.5613860941578483,null,{"$f":"IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD40<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,309.89999999999998,8.6083333333333325,null,{"$f":"IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI40<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,357.35000000000014,9.9263888888888925,null,{"$f":"IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN40<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,276.08999999999986,7.6691666666666629,null,{"$f":"IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS40<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},36,46.03,1.2786111111111111,null,{"$f":"IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX40<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,{"$f":"IF($AW40=$E$3,$D$11+($AX40*$E$11),IF($AW40=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX40-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW40=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX40-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW40=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX40-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW40=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX40-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW40=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX40-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW40=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX40-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW40=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX40-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":357.35000000000014},9.9263888888888925,null,{"$f":"IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC40<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},36,{"$f":"IF($BB40=$E$3,$D$12+($BC40*$E$12),IF($BB40=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC40-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB40=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC40-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB40=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC40-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB40=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC40-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB40=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC40-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB40=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC40-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB40=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC40-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":217.47500000000008},6.0409722222222246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O41<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},37,362.46915658429981,9.7964636914675616,null,{"$f":"IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T41<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,0,0,null,{"$f":"IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y41<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,353.77639769458222,9.5615242620157357,null,{"$f":"IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD41<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,320,8.6486486486486491,null,{"$f":"IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI41<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,367.45000000000016,9.9310810810810857,null,{"$f":"IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN41<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,288.82999999999987,7.806216216216213,null,{"$f":"IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS41<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},37,47.36,1.28,null,{"$f":"IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX41<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,{"$f":"IF($AW41=$E$3,$D$11+($AX41*$E$11),IF($AW41=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX41-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW41=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX41-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW41=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX41-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW41=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX41-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW41=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX41-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW41=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX41-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW41=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX41-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":367.45000000000016},9.9310810810810857,null,{"$f":"IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC41<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},37,{"$f":"IF($BB41=$E$3,$D$12+($BC41*$E$12),IF($BB41=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC41-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB41=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC41-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB41=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC41-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB41=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC41-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB41=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC41-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB41=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC41-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB41=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC41-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":222.52500000000009},6.0141891891891914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O42<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},38,372.48915658429985,9.8023462259026282,null,{"$f":"IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T42<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,0,0,null,{"$f":"IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y42<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,363.34289599948193,9.5616551578811038,null,{"$f":"IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD42<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,330.1,8.6868421052631586,null,{"$f":"IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI42<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,377.55000000000018,9.9355263157894793,null,{"$f":"IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN42<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,301.56999999999988,7.9360526315789439,null,{"$f":"IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS42<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},38,48.69,1.2813157894736842,null,{"$f":"IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX42<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,{"$f":"IF($AW42=$E$3,$D$11+($AX42*$E$11),IF($AW42=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX42-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW42=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX42-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW42=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX42-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW42=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX42-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW42=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX42-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW42=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX42-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW42=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX42-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":377.55000000000018},9.9355263157894793,null,{"$f":"IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC42<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},38,{"$f":"IF($BB42=$E$3,$D$12+($BC42*$E$12),IF($BB42=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC42-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB42=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC42-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB42=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC42-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB42=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC42-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB42=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC42-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB42=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC42-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB42=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC42-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":227.5750000000001},5.9888157894736871]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O43<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},39,382.50915658429983,9.8079270919051247,null,{"$f":"IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T43<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,0,0,null,{"$f":"IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y43<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,372.90939430438164,9.5617793411379903,null,{"$f":"IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD43<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,340.2,8.7230769230769223,null,{"$f":"IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI43<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,387.6500000000002,9.9397435897435944,null,{"$f":"IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN43<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,314.30999999999983,8.0592307692307656,null,{"$f":"IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS43<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},39,50.019999999999996,1.2825641025641024,null,{"$f":"IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX43<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,{"$f":"IF($AW43=$E$3,$D$11+($AX43*$E$11),IF($AW43=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX43-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW43=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX43-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW43=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX43-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW43=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX43-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW43=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX43-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW43=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX43-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW43=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX43-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":387.6500000000002},9.9397435897435944,null,{"$f":"IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC43<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},39,{"$f":"IF($BB43=$E$3,$D$12+($BC43*$E$12),IF($BB43=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC43-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB43=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC43-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB43=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC43-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB43=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC43-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB43=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC43-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB43=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC43-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB43=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC43-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":232.62500000000011},5.964743589743593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O44<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},40,392.52915658429981,9.813228914607496,null,{"$f":"IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T44<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,0,0,null,{"$f":"IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y44<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,382.47589260928135,9.5618973152320343,null,{"$f":"IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD44<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,350.3,8.7575000000000003,null,{"$f":"IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI44<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,397.75000000000017,9.943750000000005,null,{"$f":"IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN44<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,327.04999999999984,8.176249999999996,null,{"$f":"IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS44<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},40,51.349999999999994,1.2837499999999999,null,{"$f":"IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX44<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,{"$f":"IF($AW44=$E$3,$D$11+($AX44*$E$11),IF($AW44=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX44-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW44=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX44-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW44=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX44-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW44=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX44-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW44=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX44-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW44=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX44-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW44=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX44-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":397.75000000000017},9.943750000000005,null,{"$f":"IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC44<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},40,{"$f":"IF($BB44=$E$3,$D$12+($BC44*$E$12),IF($BB44=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC44-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB44=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC44-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB44=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC44-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB44=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC44-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB44=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC44-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB44=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC44-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB44=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC44-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":237.6750000000001},5.9418750000000022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O45<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},41,402.54915658429985,9.8182721118121918,null,{"$f":"IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T45<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,0,0,null,{"$f":"IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y45<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,392.042390914181,9.5620095344922191,null,{"$f":"IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD45<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,360.4,8.7902439024390233,null,{"$f":"IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI45<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,407.85000000000019,9.9475609756097612,null,{"$f":"IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN45<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,339.78999999999985,8.2875609756097521,null,{"$f":"IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS45<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},41,52.679999999999993,1.2848780487804876,null,{"$f":"IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX45<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,{"$f":"IF($AW45=$E$3,$D$11+($AX45*$E$11),IF($AW45=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX45-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW45=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX45-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW45=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX45-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW45=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX45-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW45=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX45-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW45=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX45-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW45=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX45-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":407.85000000000019},9.9475609756097612,null,{"$f":"IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC45<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},41,{"$f":"IF($BB45=$E$3,$D$12+($BC45*$E$12),IF($BB45=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC45-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB45=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC45-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB45=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC45-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB45=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC45-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB45=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC45-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB45=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC45-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB45=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC45-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":242.72500000000011},5.9201219512195147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O46<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},42,412.56915658429983,9.8230751567690433,null,{"$f":"IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T46<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,0,0,null,{"$f":"IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y46<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,401.60888921908071,9.5621164099781115,null,{"$f":"IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD46<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,370.5,8.8214285714285712,null,{"$f":"IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI46<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,417.95000000000016,9.9511904761904795,null,{"$f":"IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN46<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,352.52999999999986,8.3935714285714251,null,{"$f":"IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS46<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},42,54.009999999999991,1.2859523809523807,null,{"$f":"IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX46<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,{"$f":"IF($AW46=$E$3,$D$11+($AX46*$E$11),IF($AW46=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX46-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW46=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX46-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW46=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX46-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW46=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX46-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW46=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX46-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW46=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX46-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW46=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX46-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":417.95000000000016},9.9511904761904795,null,{"$f":"IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC46<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},42,{"$f":"IF($BB46=$E$3,$D$12+($BC46*$E$12),IF($BB46=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC46-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB46=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC46-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB46=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC46-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB46=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC46-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB46=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC46-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB46=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC46-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB46=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC46-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":247.77500000000009},5.8994047619047638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O47<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},43,422.58915658429987,9.827654804286043,null,{"$f":"IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T47<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,0,0,null,{"$f":"IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y47<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,411.17538752398036,9.5622183145111705,null,{"$f":"IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD47<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,380.6,8.8511627906976749,null,{"$f":"IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI47<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,428.05000000000018,9.9546511627907019,null,{"$f":"IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN47<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,365.26999999999987,8.494651162790694,null,{"$f":"IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS47<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},43,55.339999999999989,1.2869767441860462,null,{"$f":"IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX47<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,{"$f":"IF($AW47=$E$3,$D$11+($AX47*$E$11),IF($AW47=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX47-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW47=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX47-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW47=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX47-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW47=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX47-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW47=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX47-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW47=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX47-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW47=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX47-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":428.05000000000018},9.9546511627907019,null,{"$f":"IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC47<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43,{"$f":"IF($BB47=$E$3,$D$12+($BC47*$E$12),IF($BB47=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC47-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB47=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC47-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB47=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC47-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB47=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC47-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB47=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC47-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB47=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC47-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB47=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC47-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":252.8250000000001},5.8796511627907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O48<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},44,432.60915658429985,9.8320262860068155,null,{"$f":"IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T48<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,0,0,null,{"$f":"IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y48<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,420.74188582888007,9.5623155870200023,null,{"$f":"IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD48<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,390.70000000000005,8.8795454545454557,null,{"$f":"IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI48<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,438.1500000000002,9.9579545454545499,null,{"$f":"IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN48<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,378.00999999999982,8.5911363636363589,null,{"$f":"IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS48<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},44,56.669999999999987,1.2879545454545451,null,{"$f":"IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX48<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,{"$f":"IF($AW48=$E$3,$D$11+($AX48*$E$11),IF($AW48=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX48-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW48=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX48-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW48=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX48-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW48=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX48-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW48=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX48-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW48=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX48-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW48=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX48-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":438.1500000000002},9.9579545454545499,null,{"$f":"IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC48<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44,{"$f":"IF($BB48=$E$3,$D$12+($BC48*$E$12),IF($BB48=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC48-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB48=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC48-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB48=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC48-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB48=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC48-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB48=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC48-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB48=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC48-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB48=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC48-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":257.87500000000011},5.8607954545454568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O49<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},45,442.62915658429984,9.8362034796511075,null,{"$f":"IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T49<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,0,0,null,{"$f":"IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y49<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,430.30838413377978,9.5624085363062168,null,{"$f":"IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD49<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,400.8,8.9066666666666663,null,{"$f":"IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI49<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,448.25000000000023,9.9611111111111157,null,{"$f":"IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN49<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,390.74999999999983,8.68333333333333,null,{"$f":"IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS49<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},45,58,1.288888888888889,null,{"$f":"IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX49<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,{"$f":"IF($AW49=$E$3,$D$11+($AX49*$E$11),IF($AW49=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX49-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW49=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX49-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW49=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX49-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW49=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX49-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW49=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX49-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW49=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX49-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW49=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX49-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":448.25000000000023},9.9611111111111157,null,{"$f":"IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC49<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},45,{"$f":"IF($BB49=$E$3,$D$12+($BC49*$E$12),IF($BB49=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC49-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB49=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC49-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB49=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC49-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB49=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC49-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB49=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC49-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB49=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC49-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB49=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC49-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":262.92500000000013},5.8427777777777807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O50<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},46,452.64915658429987,9.8401990561804329,null,{"$f":"IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T50<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,0,0,null,{"$f":"IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y50<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,439.87488243867949,9.5624974443191189,null,{"$f":"IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD50<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,410.9,8.9326086956521742,null,{"$f":"IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI50<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,458.35000000000025,9.9641304347826143,null,{"$f":"IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN50<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,403.48999999999978,8.7715217391304297,null,{"$f":"IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS50<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},46,59.33,1.2897826086956521,null,{"$f":"IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX50<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,{"$f":"IF($AW50=$E$3,$D$11+($AX50*$E$11),IF($AW50=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX50-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW50=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX50-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW50=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX50-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW50=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX50-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW50=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX50-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW50=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX50-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW50=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX50-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":458.35000000000025},9.9641304347826143,null,{"$f":"IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC50<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},46,{"$f":"IF($BB50=$E$3,$D$12+($BC50*$E$12),IF($BB50=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC50-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB50=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC50-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB50=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC50-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB50=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC50-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB50=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC50-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB50=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC50-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB50=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC50-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":267.97500000000014},5.8255434782608724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O51<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},47,462.66915658429991,9.8440246081765945,null,{"$f":"IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T51<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,0,0,null,{"$f":"IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y51<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,449.44138074357915,9.5625825690123225,null,{"$f":"IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD51<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,421,8.9574468085106389,null,{"$f":"IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI51<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,468.45000000000022,9.9670212765957498,null,{"$f":"IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN51<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,416.22999999999979,8.8559574468085067,null,{"$f":"IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS51<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},47,60.66,1.2906382978723403,null,{"$f":"IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX51<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,{"$f":"IF($AW51=$E$3,$D$11+($AX51*$E$11),IF($AW51=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX51-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW51=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX51-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW51=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX51-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW51=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX51-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW51=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX51-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW51=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX51-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW51=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX51-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":468.45000000000022},9.9670212765957498,null,{"$f":"IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC51<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},47,{"$f":"IF($BB51=$E$3,$D$12+($BC51*$E$12),IF($BB51=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC51-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB51=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC51-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB51=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC51-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB51=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC51-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB51=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC51-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB51=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC51-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB51=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC51-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":273.02500000000009},5.8090425531914915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O52<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},48,472.68915658429989,9.8476907621729151,null,{"$f":"IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T52<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,0,0,null,{"$f":"IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y52<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,459.00787904847886,9.5626641468433089,null,{"$f":"IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD52<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,431.1,8.9812500000000011,null,{"$f":"IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI52<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,478.55000000000024,9.969791666666671,null,{"$f":"IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN52<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,428.9699999999998,8.9368749999999952,null,{"$f":"IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS52<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},48,61.989999999999995,1.2914583333333332,null,{"$f":"IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX52<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,{"$f":"IF($AW52=$E$3,$D$11+($AX52*$E$11),IF($AW52=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX52-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW52=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX52-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW52=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX52-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW52=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX52-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW52=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX52-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW52=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX52-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW52=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX52-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":478.55000000000024},9.969791666666671,null,{"$f":"IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC52<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},48,{"$f":"IF($BB52=$E$3,$D$12+($BC52*$E$12),IF($BB52=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC52-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB52=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC52-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB52=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC52-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB52=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC52-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB52=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC52-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB52=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC52-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB52=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC52-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":278.07500000000016},5.79322916666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O53<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},49,482.70915658429988,9.8512072772306105,null,{"$f":"IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T53<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,0,0,null,{"$f":"IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y53<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,468.57437735337851,9.562742394966909,null,{"$f":"IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD53<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,441.20000000000005,9.0040816326530617,null,{"$f":"IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI53<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,488.6500000000002,9.9724489795918405,null,{"$f":"IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN53<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,441.70999999999981,9.0144897959183634,null,{"$f":"IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS53<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},49,63.319999999999993,1.2922448979591836,null,{"$f":"IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX53<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,{"$f":"IF($AW53=$E$3,$D$11+($AX53*$E$11),IF($AW53=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX53-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW53=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX53-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW53=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX53-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW53=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX53-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW53=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX53-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW53=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX53-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW53=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX53-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":488.6500000000002},9.9724489795918405,null,{"$f":"IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC53<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49,{"$f":"IF($BB53=$E$3,$D$12+($BC53*$E$12),IF($BB53=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC53-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB53=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC53-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB53=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC53-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB53=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC53-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB53=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC53-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB53=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC53-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB53=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC53-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":283.12500000000011},5.7780612244897984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O54<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":5},50,492.72915658429991,9.8545831316859989,null,{"$f":"IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T54<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,0,0,null,{"$f":"IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y54<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,478.14087565827822,9.5628175131655642,null,{"$f":"IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD54<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,451.3,9.0259999999999998,null,{"$f":"IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI54<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,498.75000000000023,9.975000000000005,null,{"$f":"IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN54<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,454.44999999999982,9.0889999999999969,null,{"$f":"IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS54<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},50,64.649999999999991,1.2929999999999999,null,{"$f":"IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX54<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,{"$f":"IF($AW54=$E$3,$D$11+($AX54*$E$11),IF($AW54=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX54-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW54=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX54-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW54=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX54-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW54=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX54-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW54=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX54-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW54=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX54-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW54=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX54-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":498.75000000000023},9.975000000000005,null,{"$f":"IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC54<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},50,{"$f":"IF($BB54=$E$3,$D$12+($BC54*$E$12),IF($BB54=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC54-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB54=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC54-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB54=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC54-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB54=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC54-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB54=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC54-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB54=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC54-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB54=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC54-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":288.17500000000013},5.7635000000000023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O55<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,502.82915658429994,9.8593952271431355,null,{"$f":"IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T55<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,0,0,null,{"$f":"IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y55<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,487.70737396317793,9.5628896855525092,null,{"$f":"IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD55<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,461.4,9.0470588235294116,null,{"$f":"IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI55<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,508.85000000000025,9.9774509803921614,null,{"$f":"IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN55<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},51,468.46399999999983,9.1855686274509765,null,{"$f":"IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS55<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},51,65.97999999999999,1.2937254901960782,null,{"$f":"IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX55<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,{"$f":"IF($AW55=$E$3,$D$11+($AX55*$E$11),IF($AW55=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX55-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW55=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX55-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW55=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX55-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW55=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX55-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW55=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX55-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW55=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX55-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW55=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX55-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":508.85000000000025},9.9774509803921614,null,{"$f":"IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC55<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},51,{"$f":"IF($BB55=$E$3,$D$12+($BC55*$E$12),IF($BB55=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC55-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB55=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC55-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB55=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC55-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB55=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC55-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB55=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC55-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB55=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC55-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB55=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC55-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":293.22500000000014},5.7495098039215717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O56<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,512.9291565842999,9.8640222420057668,null,{"$f":"IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T56<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,0,0,null,{"$f":"IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y56<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,497.27387226807764,9.5629590820784163,null,{"$f":"IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD56<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,471.5,9.0673076923076916,null,{"$f":"IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI56<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,518.95000000000027,9.9798076923076984,null,{"$f":"IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN56<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},52,482.47799999999978,9.2784230769230724,null,{"$f":"IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS56<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},52,67.309999999999988,1.2944230769230767,null,{"$f":"IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX56<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,{"$f":"IF($AW56=$E$3,$D$11+($AX56*$E$11),IF($AW56=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX56-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW56=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX56-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW56=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX56-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW56=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX56-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW56=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX56-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW56=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX56-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW56=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX56-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":518.95000000000027},9.9798076923076984,null,{"$f":"IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC56<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},52,{"$f":"IF($BB56=$E$3,$D$12+($BC56*$E$12),IF($BB56=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC56-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB56=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC56-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB56=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC56-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB56=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC56-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB56=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC56-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB56=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC56-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB56=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC56-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":298.27500000000015},5.7360576923076954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O57<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,523.02915658429993,9.8684746525339602,null,{"$f":"IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T57<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,0,0,null,{"$f":"IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y57<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,506.84037057297729,9.563025859867496,null,{"$f":"IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD57<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,481.6,9.0867924528301884,null,{"$f":"IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI57<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,529.0500000000003,9.9820754716981188,null,{"$f":"IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN57<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},53,496.49199999999979,9.367773584905656,null,{"$f":"IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS57<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},53,68.639999999999986,1.2950943396226413,null,{"$f":"IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX57<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,{"$f":"IF($AW57=$E$3,$D$11+($AX57*$E$11),IF($AW57=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX57-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW57=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX57-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW57=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX57-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW57=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX57-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW57=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX57-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW57=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX57-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW57=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX57-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":529.0500000000003},9.9820754716981188,null,{"$f":"IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC57<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},53,{"$f":"IF($BB57=$E$3,$D$12+($BC57*$E$12),IF($BB57=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC57-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB57=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC57-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB57=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC57-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB57=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC57-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB57=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC57-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB57=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC57-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB57=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC57-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":303.32500000000016},5.7231132075471729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O58<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,533.12915658429995,9.8727621589685182,null,{"$f":"IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T58<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,0,0,null,{"$f":"IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y58<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,516.40686887787706,9.5630901644051303,null,{"$f":"IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD58<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,491.7,9.1055555555555561,null,{"$f":"IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI58<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,539.15000000000032,9.9842592592592645,null,{"$f":"IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN58<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},54,510.5059999999998,9.4538148148148107,null,{"$f":"IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS58<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},54,69.97,1.2957407407407406,null,{"$f":"IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX58<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,{"$f":"IF($AW58=$E$3,$D$11+($AX58*$E$11),IF($AW58=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX58-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW58=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX58-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW58=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX58-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW58=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX58-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW58=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX58-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW58=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX58-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW58=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX58-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":539.15000000000032},9.9842592592592645,null,{"$f":"IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC58<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54,{"$f":"IF($BB58=$E$3,$D$12+($BC58*$E$12),IF($BB58=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC58-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB58=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC58-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB58=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC58-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB58=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC58-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB58=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC58-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB58=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC58-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB58=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC58-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":308.37500000000011},5.7106481481481506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O59<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,543.22915658429997,9.8768937560781804,null,{"$f":"IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T59<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,0,0,null,{"$f":"IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y59<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,525.97336718277666,9.5631521305959399,null,{"$f":"IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD59<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,501.8,9.1236363636363631,null,{"$f":"IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI59<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,549.25000000000023,9.9863636363636399,null,{"$f":"IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN59<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},55,524.51999999999975,9.5367272727272674,null,{"$f":"IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS59<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},55,71.3,1.2963636363636364,null,{"$f":"IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX59<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,{"$f":"IF($AW59=$E$3,$D$11+($AX59*$E$11),IF($AW59=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX59-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW59=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX59-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW59=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX59-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW59=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX59-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW59=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX59-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW59=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX59-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW59=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX59-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":549.25000000000023},9.9863636363636399,null,{"$f":"IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC59<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},55,{"$f":"IF($BB59=$E$3,$D$12+($BC59*$E$12),IF($BB59=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC59-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB59=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC59-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB59=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC59-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB59=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC59-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB59=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC59-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB59=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC59-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB59=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC59-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":313.42500000000018},5.6986363636363668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O60<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,553.32915658429999,9.8808777961482139,null,{"$f":"IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T60<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,0,0,null,{"$f":"IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y60<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,535.53986548767637,9.5632118837085063,null,{"$f":"IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD60<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,511.9,9.1410714285714274,null,{"$f":"IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI60<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,559.35000000000036,9.9883928571428644,null,{"$f":"IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN60<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},56,538.53399999999976,9.616678571428567,null,{"$f":"IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS60<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},56,72.63,1.2969642857142856,null,{"$f":"IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX60<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,{"$f":"IF($AW60=$E$3,$D$11+($AX60*$E$11),IF($AW60=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX60-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW60=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX60-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW60=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX60-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW60=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX60-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW60=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX60-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW60=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX60-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW60=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX60-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":559.35000000000036},9.9883928571428644,null,{"$f":"IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC60<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},56,{"$f":"IF($BB60=$E$3,$D$12+($BC60*$E$12),IF($BB60=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC60-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB60=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC60-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB60=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC60-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB60=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC60-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB60=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC60-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB60=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC60-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB60=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC60-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":318.47500000000014},5.6870535714285735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O61<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,563.42915658430002,9.8847220453385969,null,{"$f":"IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T61<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,0,0,null,{"$f":"IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y61<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,545.10636379257608,9.5632695402206327,null,{"$f":"IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD61<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,522,9.1578947368421044,null,{"$f":"IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI61<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,569.45000000000027,9.9903508771929879,null,{"$f":"IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN61<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},57,552.54799999999977,9.6938245614035043,null,{"$f":"IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS61<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},57,73.959999999999994,1.2975438596491227,null,{"$f":"IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX61<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,{"$f":"IF($AW61=$E$3,$D$11+($AX61*$E$11),IF($AW61=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX61-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW61=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX61-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW61=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX61-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW61=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX61-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW61=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX61-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW61=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX61-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW61=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX61-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":569.45000000000027},9.9903508771929879,null,{"$f":"IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC61<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},57,{"$f":"IF($BB61=$E$3,$D$12+($BC61*$E$12),IF($BB61=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC61-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB61=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC61-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB61=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC61-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB61=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC61-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB61=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC61-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB61=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC61-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB61=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC61-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":323.52500000000015},5.6758771929824583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O62<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,573.52915658429993,9.8884337342120681,null,{"$f":"IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T62<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,0,0,null,{"$f":"IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y62<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,554.67286209747567,9.5633252085771669,null,{"$f":"IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD62<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,532.1,9.1741379310344833,null,{"$f":"IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI62<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,579.5500000000003,9.9922413793103502,null,{"$f":"IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN62<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},58,566.56199999999978,9.768310344827583,null,{"$f":"IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS62<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},58,75.289999999999992,1.298103448275862,null,{"$f":"IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX62<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,{"$f":"IF($AW62=$E$3,$D$11+($AX62*$E$11),IF($AW62=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX62-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW62=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX62-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW62=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX62-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW62=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX62-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW62=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX62-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW62=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX62-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW62=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX62-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":579.5500000000003},9.9922413793103502,null,{"$f":"IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC62<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},58,{"$f":"IF($BB62=$E$3,$D$12+($BC62*$E$12),IF($BB62=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC62-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB62=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC62-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB62=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC62-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB62=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC62-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB62=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC62-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB62=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC62-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB62=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC62-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":328.57500000000016},5.6650862068965546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O63<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,583.62915658429995,9.8920196031237282,null,{"$f":"IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T63<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,0,0,null,{"$f":"IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y63<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,564.2393604023755,9.5633789898707704,null,{"$f":"IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD63<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,542.20000000000005,9.1898305084745768,null,{"$f":"IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI63<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,589.65000000000032,9.9940677966101745,null,{"$f":"IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN63<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},59,580.57599999999979,9.840271186440674,null,{"$f":"IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS63<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},59,76.61999999999999,1.29864406779661,null,{"$f":"IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX63<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,{"$f":"IF($AW63=$E$3,$D$11+($AX63*$E$11),IF($AW63=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX63-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW63=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX63-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW63=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX63-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW63=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX63-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW63=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX63-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW63=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX63-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW63=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX63-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":589.65000000000032},9.9940677966101745,null,{"$f":"IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC63<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},59,{"$f":"IF($BB63=$E$3,$D$12+($BC63*$E$12),IF($BB63=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC63-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB63=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC63-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB63=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC63-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB63=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC63-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB63=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC63-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB63=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC63-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB63=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC63-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":333.62500000000017},5.6546610169491558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O64<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,593.72915658429997,9.895485943071666,null,{"$f":"IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T64<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,0,0,null,{"$f":"IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y64<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,573.80585870727509,9.5634309784545852,null,{"$f":"IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD64<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,552.29999999999995,9.2050000000000001,null,{"$f":"IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI64<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,599.75000000000034,9.9958333333333389,null,{"$f":"IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN64<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},60,594.58999999999969,9.9098333333333279,null,{"$f":"IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS64<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},60,77.949999999999989,1.2991666666666666,null,{"$f":"IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX64<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,{"$f":"IF($AW64=$E$3,$D$11+($AX64*$E$11),IF($AW64=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX64-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW64=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX64-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW64=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX64-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW64=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX64-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW64=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX64-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW64=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX64-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW64=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX64-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":599.75000000000034},9.9958333333333389,null,{"$f":"IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC64<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60,{"$f":"IF($BB64=$E$3,$D$12+($BC64*$E$12),IF($BB64=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC64-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB64=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC64-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB64=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC64-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB64=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC64-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB64=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC64-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB64=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC64-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB64=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC64-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":338.67500000000018},5.644583333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O65<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,603.82915658429999,9.8988386325295075,null,{"$f":"IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T65<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,0,0,null,{"$f":"IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y65<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,583.3723570121748,9.563481262494669,null,{"$f":"IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD65<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,562.4,9.21967213114754,null,{"$f":"IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI65<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,609.85000000000036,9.9975409836065641,null,{"$f":"IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN65<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},61,608.60399999999981,9.9771147540983574,null,{"$f":"IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS65<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},61,79.28,1.299672131147541,null,{"$f":"IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX65<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,{"$f":"IF($AW65=$E$3,$D$11+($AX65*$E$11),IF($AW65=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX65-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW65=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX65-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW65=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX65-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW65=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX65-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW65=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX65-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW65=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX65-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW65=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX65-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":609.85000000000036},9.9975409836065641,null,{"$f":"IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC65<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61,{"$f":"IF($BB65=$E$3,$D$12+($BC65*$E$12),IF($BB65=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC65-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB65=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC65-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB65=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC65-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB65=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC65-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB65=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC65-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB65=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC65-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB65=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC65-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":343.72500000000014},5.634836065573773]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O66<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,613.92915658430002,9.9020831707145156,null,{"$f":"IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T66<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,0,0,null,{"$f":"IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y66<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,592.93885531707451,9.5635299244689431,null,{"$f":"IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD66<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,572.5,9.2338709677419359,null,{"$f":"IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI66<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,619.95000000000027,9.9991935483871011,null,{"$f":"IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN66<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},62,622.61799999999971,10.042225806451608,null,{"$f":"IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS66<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},62,80.61,1.3001612903225805,null,{"$f":"IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX66<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,{"$f":"IF($AW66=$E$3,$D$11+($AX66*$E$11),IF($AW66=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX66-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW66=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX66-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW66=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX66-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW66=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX66-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW66=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX66-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW66=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX66-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW66=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX66-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":619.95000000000027},9.9991935483871011,null,{"$f":"IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC66<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},62,{"$f":"IF($BB66=$E$3,$D$12+($BC66*$E$12),IF($BB66=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC66-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB66=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC66-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB66=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC66-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB66=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC66-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB66=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC66-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB66=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC66-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB66=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC66-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":348.7750000000002},5.6254032258064548]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O67<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,624.02915658430004,9.905224707687303,null,{"$f":"IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T67<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,0,0,null,{"$f":"IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y67<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,602.50535362197422,9.5635770416186379,null,{"$f":"IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD67<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,582.6,9.2476190476190485,null,{"$f":"IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI67<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,630.05000000000041,10.000793650793657,null,{"$f":"IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN67<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},63,636.63199999999972,10.105269841269838,null,{"$f":"IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS67<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},63,81.94,1.3006349206349206,null,{"$f":"IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX67<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,{"$f":"IF($AW67=$E$3,$D$11+($AX67*$E$11),IF($AW67=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX67-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW67=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX67-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW67=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX67-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW67=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX67-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW67=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX67-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW67=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX67-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW67=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX67-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":630.05000000000041},10.000793650793657,null,{"$f":"IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC67<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},63,{"$f":"IF($BB67=$E$3,$D$12+($BC67*$E$12),IF($BB67=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC67-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB67=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC67-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB67=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC67-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB67=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC67-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB67=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC67-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB67=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC67-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB67=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC67-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":353.82500000000016},5.616269841269844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O68<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,634.12915658430006,9.9082680716296885,null,{"$f":"IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T68<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,0,0,null,{"$f":"IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y68<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,612.07185192687393,9.5636226863574052,null,{"$f":"IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD68<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,592.70000000000005,9.2609375000000007,null,{"$f":"IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI68<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,640.15000000000032,10.002343750000005,null,{"$f":"IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN68<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},64,650.64599999999973,10.166343749999996,null,{"$f":"IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS68<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},64,83.27,1.3010937499999999,null,{"$f":"IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX68<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,{"$f":"IF($AW68=$E$3,$D$11+($AX68*$E$11),IF($AW68=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX68-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW68=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX68-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW68=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX68-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW68=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX68-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW68=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX68-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW68=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX68-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW68=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX68-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":640.15000000000032},10.002343750000005,null,{"$f":"IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC68<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},64,{"$f":"IF($BB68=$E$3,$D$12+($BC68*$E$12),IF($BB68=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC68-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB68=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC68-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB68=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC68-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB68=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC68-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB68=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC68-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB68=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC68-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB68=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC68-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":358.87500000000017},5.6074218750000027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O69<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,644.22915658429997,9.9112177936046155,null,{"$f":"IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T69<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,0,0,null,{"$f":"IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y69<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,621.63835023177353,9.5636669266426697,null,{"$f":"IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD69<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,602.79999999999995,9.2738461538461525,null,{"$f":"IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI69<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,650.25000000000034,10.003846153846158,null,{"$f":"IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN69<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},65,664.65999999999974,10.225538461538457,null,{"$f":"IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS69<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},65,84.6,1.3015384615384615,null,{"$f":"IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX69<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,{"$f":"IF($AW69=$E$3,$D$11+($AX69*$E$11),IF($AW69=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX69-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW69=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX69-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW69=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX69-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW69=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX69-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW69=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX69-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW69=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX69-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW69=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX69-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":650.25000000000034},10.003846153846158,null,{"$f":"IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC69<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},65,{"$f":"IF($BB69=$E$3,$D$12+($BC69*$E$12),IF($BB69=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC69-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB69=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC69-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB69=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC69-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB69=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC69-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB69=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC69-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB69=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC69-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB69=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC69-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":363.92500000000018},5.5988461538461562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O70<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($N70=$E$3,$D$4+($O70*$E$4),IF($N70=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O70-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N70=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O70-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N70=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O70-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N70=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O70-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N70=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O70-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N70=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O70-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N70=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O70-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":654.32915658429999},{"$f":"P70/O70","v":9.9140781300651515},null,{"$f":"IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T70<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($S70=$E$3,$D$5+($T70*$E$5),IF($S70=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T70-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S70=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T70-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S70=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T70-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S70=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T70-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S70=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T70-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S70=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T70-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S70=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T70-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U70/T70","v":0},null,{"$f":"IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y70<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($X70=$E$3,$D$6+($Y70*$E$6),IF($X70=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y70-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X70=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y70-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X70=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y70-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X70=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y70-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X70=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y70-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X70=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y70-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X70=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y70-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":631.20484853667335},{"$f":"Z70/Y70","v":9.5637098263132323},null,{"$f":"IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD70<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($AC70=$E$3,$D$7+($AD70*$E$7),IF($AC70=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD70-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC70=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD70-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC70=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD70-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC70=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD70-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC70=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD70-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC70=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD70-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC70=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD70-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":612.9},{"$f":"AE70/AD70","v":9.2863636363636353},null,{"$f":"IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI70<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($AH70=$E$3,$D$8+($AI70*$E$8),IF($AH70=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI70-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH70=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI70-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH70=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI70-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH70=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI70-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH70=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI70-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH70=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI70-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH70=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI70-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":660.35000000000036},{"$f":"AJ70/AI70","v":10.005303030303036},null,{"$f":"IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN70<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},66,{"$f":"IF($AM70=$E$3,$D$9+($AN70*$E$9),IF($AM70=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN70-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM70=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN70-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM70=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN70-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM70=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN70-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM70=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN70-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM70=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN70-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM70=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN70-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":678.67399999999975},{"$f":"AO70/AN70","v":10.28293939393939},null,{"$f":"IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS70<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},66,{"$f":"IF($AR70=$E$3,$D$10+($AS70*$E$10),IF($AR70=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS70-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR70=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS70-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR70=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS70-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR70=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS70-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR70=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS70-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR70=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS70-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR70=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS70-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":85.929999999999993},{"$f":"AT70/AS70","v":1.3019696969696968},null,{"$f":"IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX70<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($AW70=$E$3,$D$11+($AX70*$E$11),IF($AW70=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX70-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW70=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX70-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW70=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX70-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW70=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX70-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW70=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX70-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW70=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX70-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW70=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX70-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":660.35000000000036},{"$f":"AY70/AX70","v":10.005303030303036},null,{"$f":"IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC70<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},66,{"$f":"IF($BB70=$E$3,$D$12+($BC70*$E$12),IF($BB70=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC70-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB70=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC70-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB70=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC70-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB70=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC70-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB70=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC70-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB70=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC70-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB70=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC70-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":368.97500000000019},{"$f":"BD70/BC70","v":5.590530303030306}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O71<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,664.42915658430002,9.9168530833477622,null,{"$f":"IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T71<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,0,0,null,{"$f":"IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y71<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,640.77134684157295,9.5637514453966119,null,{"$f":"IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD71<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,623,9.2985074626865671,null,{"$f":"IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI71<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,670.45000000000039,10.006716417910454,null,{"$f":"IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN71<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},67,692.68799999999965,10.338626865671637,null,{"$f":"IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS71<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},67,87.259999999999991,1.3023880597014923,null,{"$f":"IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX71<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,{"$f":"IF($AW71=$E$3,$D$11+($AX71*$E$11),IF($AW71=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX71-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW71=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX71-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW71=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX71-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW71=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX71-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW71=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX71-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW71=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX71-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW71=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX71-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":670.45000000000039},10.006716417910454,null,{"$f":"IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC71<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},67,{"$f":"IF($BB71=$E$3,$D$12+($BC71*$E$12),IF($BB71=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC71-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB71=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC71-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB71=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC71-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB71=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC71-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB71=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC71-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB71=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC71-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB71=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC71-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":374.0250000000002},5.5824626865671672]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O72<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,674.52915658430004,9.9195464203573529,null,{"$f":"IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T72<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,0,0,null,{"$f":"IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y72<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,650.33784514647266,9.5637918403893032,null,{"$f":"IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD72<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,633.1,9.3102941176470591,null,{"$f":"IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI72<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,680.55000000000041,10.008088235294125,null,{"$f":"IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN72<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},68,706.70199999999977,10.392676470588231,null,{"$f":"IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS72<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},68,88.589999999999989,1.3027941176470588,null,{"$f":"IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX72<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,{"$f":"IF($AW72=$E$3,$D$11+($AX72*$E$11),IF($AW72=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX72-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW72=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX72-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW72=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX72-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW72=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX72-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW72=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX72-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW72=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX72-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW72=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX72-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":680.55000000000041},10.008088235294125,null,{"$f":"IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC72<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68,{"$f":"IF($BB72=$E$3,$D$12+($BC72*$E$12),IF($BB72=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC72-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB72=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC72-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB72=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC72-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB72=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC72-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB72=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC72-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB72=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC72-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB72=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC72-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":379.07500000000016},5.5746323529411788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O73<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,684.62915658430006,9.9221616896275364,null,{"$f":"IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T73<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,0,0,null,{"$f":"IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y73<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,659.90434345137237,9.5638310645126428,null,{"$f":"IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD73<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,643.20000000000005,9.3217391304347839,null,{"$f":"IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI73<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,690.65000000000032,10.009420289855077,null,{"$f":"IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN73<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},69,720.71599999999967,10.445159420289849,null,{"$f":"IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS73<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},69,89.919999999999987,1.3031884057971013,null,{"$f":"IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX73<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,{"$f":"IF($AW73=$E$3,$D$11+($AX73*$E$11),IF($AW73=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX73-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW73=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX73-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW73=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX73-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW73=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX73-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW73=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX73-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW73=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX73-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW73=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX73-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":690.65000000000032},10.009420289855077,null,{"$f":"IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC73<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},69,{"$f":"IF($BB73=$E$3,$D$12+($BC73*$E$12),IF($BB73=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC73-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB73=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC73-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB73=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC73-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB73=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC73-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB73=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC73-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB73=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC73-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB73=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC73-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":384.12500000000023},5.5670289855072497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O74<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,694.72915658430009,9.9247022369185718,null,{"$f":"IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T74<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,0,0,null,{"$f":"IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y74<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,669.47084175627197,9.5638691679467431,null,{"$f":"IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD74<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,653.29999999999995,9.3328571428571419,null,{"$f":"IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI74<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,700.75000000000045,10.010714285714291,null,{"$f":"IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN74<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},70,734.72999999999968,10.496142857142852,null,{"$f":"IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS74<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},70,91.25,1.3035714285714286,null,{"$f":"IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX74<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,{"$f":"IF($AW74=$E$3,$D$11+($AX74*$E$11),IF($AW74=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX74-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW74=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX74-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW74=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX74-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW74=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX74-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW74=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX74-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW74=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX74-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW74=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX74-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":700.75000000000045},10.010714285714291,null,{"$f":"IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC74<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70,{"$f":"IF($BB74=$E$3,$D$12+($BC74*$E$12),IF($BB74=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC74-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB74=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC74-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB74=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC74-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB74=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC74-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB74=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC74-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB74=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC74-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB74=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC74-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":389.17500000000018},5.55964285714286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O75<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,704.82915658430011,9.9271712194971844,null,{"$f":"IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T75<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,0,0,null,{"$f":"IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y75<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,679.03734006117179,9.5639061980446733,null,{"$f":"IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD75<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,663.4,9.3436619718309863,null,{"$f":"IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI75<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,710.85000000000036,10.011971830985921,null,{"$f":"IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN75<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},71,748.74399999999969,10.545690140845066,null,{"$f":"IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS75<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},71,92.58,1.303943661971831,null,{"$f":"IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX75<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,{"$f":"IF($AW75=$E$3,$D$11+($AX75*$E$11),IF($AW75=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX75-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW75=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX75-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW75=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX75-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW75=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX75-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW75=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX75-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW75=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX75-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW75=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX75-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":710.85000000000036},10.011971830985921,null,{"$f":"IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC75<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71,{"$f":"IF($BB75=$E$3,$D$12+($BC75*$E$12),IF($BB75=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC75-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB75=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC75-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB75=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC75-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB75=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC75-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB75=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC75-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB75=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC75-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB75=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC75-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":394.22500000000019},5.5524647887323972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O76<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,714.92915658430002,9.9295716192263885,null,{"$f":"IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T76<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,0,0,null,{"$f":"IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y76<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,688.60383836607139,9.5639421995287695,null,{"$f":"IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD76<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,673.5,9.3541666666666661,null,{"$f":"IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI76<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,720.95000000000039,10.01319444444445,null,{"$f":"IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN76<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},72,762.7579999999997,10.593861111111107,null,{"$f":"IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS76<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},72,93.91,1.3043055555555556,null,{"$f":"IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX76<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,{"$f":"IF($AW76=$E$3,$D$11+($AX76*$E$11),IF($AW76=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX76-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW76=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX76-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW76=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX76-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW76=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX76-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW76=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX76-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW76=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX76-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW76=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX76-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":720.95000000000039},10.01319444444445,null,{"$f":"IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC76<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72,{"$f":"IF($BB76=$E$3,$D$12+($BC76*$E$12),IF($BB76=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC76-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB76=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC76-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB76=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC76-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB76=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC76-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB76=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC76-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB76=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC76-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB76=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC76-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":399.2750000000002},5.5454861111111136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O77<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,725.02915658430004,9.9319062545794523,null,{"$f":"IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T77<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,0,0,null,{"$f":"IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y77<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,698.1703366709711,9.5639772146708371,null,{"$f":"IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD77<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,683.6,9.3643835616438356,null,{"$f":"IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI77<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,731.05000000000041,10.014383561643841,null,{"$f":"IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN77<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},73,776.77199999999971,10.640712328767119,null,{"$f":"IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS77<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},73,95.24,1.3046575342465754,null,{"$f":"IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX77<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,{"$f":"IF($AW77=$E$3,$D$11+($AX77*$E$11),IF($AW77=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX77-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW77=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX77-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW77=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX77-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW77=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX77-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW77=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX77-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW77=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX77-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW77=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX77-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":731.05000000000041},10.014383561643841,null,{"$f":"IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC77<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73,{"$f":"IF($BB77=$E$3,$D$12+($BC77*$E$12),IF($BB77=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC77-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB77=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC77-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB77=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC77-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB77=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC77-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB77=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC77-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB77=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC77-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB77=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC77-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":404.32500000000022},5.5386986301369889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O78<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,735.12915658430006,9.9341777916797298,null,{"$f":"IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T78<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,0,0,null,{"$f":"IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y78<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,707.73683497587081,9.5640112834577131,null,{"$f":"IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD78<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,693.7,9.3743243243243253,null,{"$f":"IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI78<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,741.15000000000043,10.015540540540547,null,{"$f":"IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN78<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},74,790.7859999999996,10.686297297297292,null,{"$f":"IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS78<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},74,96.57,1.3049999999999999,null,{"$f":"IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX78<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,{"$f":"IF($AW78=$E$3,$D$11+($AX78*$E$11),IF($AW78=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX78-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW78=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX78-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW78=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX78-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW78=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX78-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW78=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX78-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW78=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX78-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW78=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX78-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":741.15000000000043},10.015540540540547,null,{"$f":"IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC78<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74,{"$f":"IF($BB78=$E$3,$D$12+($BC78*$E$12),IF($BB78=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC78-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB78=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC78-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB78=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC78-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB78=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC78-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB78=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC78-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB78=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC78-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB78=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC78-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":409.37500000000023},5.5320945945945974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O79<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,745.22915658430009,9.9363887544573348,null,{"$f":"IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T79<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,0,0,null,{"$f":"IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y79<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,717.30333328077052,9.5640444437436063,null,{"$f":"IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD79<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,703.8,9.3839999999999986,null,{"$f":"IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI79<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,751.25000000000045,10.016666666666673,null,{"$f":"IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN79<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},75,804.79999999999973,10.730666666666663,null,{"$f":"IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS79<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},75,97.899999999999991,1.3053333333333332,null,{"$f":"IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX79<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,{"$f":"IF($AW79=$E$3,$D$11+($AX79*$E$11),IF($AW79=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX79-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW79=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX79-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW79=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX79-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW79=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX79-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW79=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX79-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW79=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX79-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW79=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX79-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":751.25000000000045},10.016666666666673,null,{"$f":"IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC79<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75,{"$f":"IF($BB79=$E$3,$D$12+($BC79*$E$12),IF($BB79=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC79-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB79=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC79-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB79=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC79-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB79=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC79-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB79=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC79-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB79=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC79-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB79=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC79-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":414.42500000000018},5.5256666666666687]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O80<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,755.32915658430011,9.9385415340039494,null,{"$f":"IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T80<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,0,0,null,{"$f":"IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y80<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,726.86983158567023,9.5640767313903972,null,{"$f":"IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD80<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,713.9,9.3934210526315791,null,{"$f":"IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI80<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,761.35000000000036,10.017763157894741,null,{"$f":"IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN80<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},76,818.81399999999962,10.773868421052626,null,{"$f":"IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS80<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},76,99.22999999999999,1.305657894736842,null,{"$f":"IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX80<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,{"$f":"IF($AW80=$E$3,$D$11+($AX80*$E$11),IF($AW80=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX80-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW80=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX80-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW80=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX80-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW80=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX80-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW80=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX80-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW80=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX80-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW80=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX80-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":761.35000000000036},10.017763157894741,null,{"$f":"IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC80<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76,{"$f":"IF($BB80=$E$3,$D$12+($BC80*$E$12),IF($BB80=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC80-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB80=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC80-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB80=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC80-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB80=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC80-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB80=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC80-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB80=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC80-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB80=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC80-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":419.47500000000025},5.5194078947368457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O81<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,765.42915658430002,9.9406383971987022,null,{"$f":"IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T81<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,0,0,null,{"$f":"IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y81<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,736.43632989056982,9.5641081803970103,null,{"$f":"IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD81<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,724,9.4025974025974026,null,{"$f":"IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI81<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,771.4500000000005,10.018831168831175,null,{"$f":"IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN81<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},77,832.82799999999963,10.815948051948046,null,{"$f":"IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS81<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},77,100.55999999999999,1.3059740259740258,null,{"$f":"IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX81<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,{"$f":"IF($AW81=$E$3,$D$11+($AX81*$E$11),IF($AW81=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX81-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW81=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX81-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW81=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX81-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW81=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX81-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW81=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX81-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW81=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX81-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW81=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX81-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":771.4500000000005},10.018831168831175,null,{"$f":"IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC81<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77,{"$f":"IF($BB81=$E$3,$D$12+($BC81*$E$12),IF($BB81=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC81-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB81=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC81-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB81=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC81-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB81=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC81-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB81=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC81-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB81=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC81-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB81=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC81-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":424.5250000000002},5.5133116883116911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O82<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,775.52915658430015,9.9426814946705147,null,{"$f":"IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T82<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,0,0,null,{"$f":"IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y82<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,746.00282819546965,9.5641388230188422,null,{"$f":"IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD82<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,734.09999999999991,9.411538461538461,null,{"$f":"IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI82<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,781.55000000000041,10.019871794871801,null,{"$f":"IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN82<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},78,846.84199999999964,10.856948717948713,null,{"$f":"IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS82<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},78,101.88999999999999,1.3062820512820512,null,{"$f":"IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX82<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,{"$f":"IF($AW82=$E$3,$D$11+($AX82*$E$11),IF($AW82=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX82-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW82=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX82-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW82=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX82-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW82=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX82-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW82=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX82-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW82=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX82-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW82=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX82-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":781.55000000000041},10.019871794871801,null,{"$f":"IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC82<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78,{"$f":"IF($BB82=$E$3,$D$12+($BC82*$E$12),IF($BB82=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC82-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB82=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC82-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB82=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC82-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB82=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC82-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB82=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC82-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB82=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC82-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB82=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC82-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":429.57500000000022},5.5073717948717977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O83<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,785.62915658430006,9.9446728681556973,null,{"$f":"IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T83<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,0,0,null,{"$f":"IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y83<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,755.56932650036924,9.5641686898780911,null,{"$f":"IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD83<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,744.2,9.4202531645569625,null,{"$f":"IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI83<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,791.65000000000043,10.020886075949372,null,{"$f":"IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN83<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},79,860.85599999999965,10.896911392405059,null,{"$f":"IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS83<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},79,103.22,1.3065822784810126,null,{"$f":"IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX83<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,{"$f":"IF($AW83=$E$3,$D$11+($AX83*$E$11),IF($AW83=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX83-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW83=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX83-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW83=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX83-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW83=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX83-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW83=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX83-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW83=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX83-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW83=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX83-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":791.65000000000043},10.020886075949372,null,{"$f":"IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC83<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79,{"$f":"IF($BB83=$E$3,$D$12+($BC83*$E$12),IF($BB83=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC83-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB83=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC83-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB83=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC83-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB83=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC83-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB83=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC83-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB83=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC83-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB83=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC83-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":434.62500000000023},5.5015822784810151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O84<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,795.7291565843002,9.9466144573037525,null,{"$f":"IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T84<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,0,0,null,{"$f":"IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y84<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,765.13582480526895,9.5641978100658616,null,{"$f":"IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD84<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,754.3,9.4287499999999991,null,{"$f":"IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI84<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,801.75000000000045,10.021875000000005,null,{"$f":"IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN84<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},80,874.86999999999966,10.935874999999996,null,{"$f":"IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS84<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},80,104.55,1.306875,null,{"$f":"IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX84<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,{"$f":"IF($AW84=$E$3,$D$11+($AX84*$E$11),IF($AW84=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX84-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW84=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX84-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW84=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX84-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW84=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX84-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW84=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX84-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW84=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX84-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW84=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX84-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":801.75000000000045},10.021875000000005,null,{"$f":"IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC84<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80,{"$f":"IF($BB84=$E$3,$D$12+($BC84*$E$12),IF($BB84=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC84-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB84=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC84-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB84=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC84-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB84=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC84-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB84=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC84-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB84=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC84-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB84=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC84-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":439.67500000000024},5.4959375000000028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O85<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,805.82915658430011,9.9485081059790144,null,{"$f":"IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T85<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,0,0,null,{"$f":"IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y85<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,774.70232311016866,9.564226211236651,null,{"$f":"IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD85<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,764.40000000000009,9.4370370370370384,null,{"$f":"IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI85<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,811.85000000000048,10.022839506172845,null,{"$f":"IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN85<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},81,888.88399999999956,10.973876543209871,null,{"$f":"IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS85<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},81,105.88,1.3071604938271604,null,{"$f":"IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX85<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,{"$f":"IF($AW85=$E$3,$D$11+($AX85*$E$11),IF($AW85=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX85-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW85=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX85-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW85=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX85-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW85=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX85-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW85=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX85-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW85=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX85-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW85=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX85-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":811.85000000000048},10.022839506172845,null,{"$f":"IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC85<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81,{"$f":"IF($BB85=$E$3,$D$12+($BC85*$E$12),IF($BB85=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC85-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB85=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC85-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB85=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC85-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB85=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC85-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB85=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC85-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB85=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC85-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB85=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC85-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":444.72500000000025},5.4904320987654351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O86<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,815.92915658430013,9.9503555681012212,null,{"$f":"IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T86<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,0,0,null,{"$f":"IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y86<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,784.26882141506826,9.564253919695954,null,{"$f":"IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD86<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,774.5,9.4451219512195124,null,{"$f":"IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI86<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,821.9500000000005,10.023780487804885,null,{"$f":"IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN86<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},82,902.89799999999968,11.010951219512192,null,{"$f":"IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS86<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},82,107.21,1.3074390243902438,null,{"$f":"IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX86<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,{"$f":"IF($AW86=$E$3,$D$11+($AX86*$E$11),IF($AW86=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX86-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW86=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX86-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW86=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX86-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW86=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX86-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW86=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX86-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW86=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX86-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW86=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX86-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":821.9500000000005},10.023780487804885,null,{"$f":"IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC86<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82,{"$f":"IF($BB86=$E$3,$D$12+($BC86*$E$12),IF($BB86=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC86-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB86=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC86-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB86=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC86-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB86=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC86-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB86=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC86-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB86=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC86-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB86=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC86-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":449.77500000000026},5.485060975609759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O87<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,826.02915658430015,9.952158513063857,null,{"$f":"IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T87<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,0,0,null,{"$f":"IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y87<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,793.83531971996808,9.5642809604815433,null,{"$f":"IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD87<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,784.59999999999991,9.45301204819277,null,{"$f":"IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI87<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,832.05000000000052,10.024698795180729,null,{"$f":"IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN87<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},83,916.91199999999958,11.047132530120477,null,{"$f":"IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS87<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},83,108.53999999999999,1.3077108433734939,null,{"$f":"IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX87<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,{"$f":"IF($AW87=$E$3,$D$11+($AX87*$E$11),IF($AW87=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX87-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW87=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX87-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW87=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX87-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW87=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX87-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW87=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX87-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW87=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX87-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW87=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX87-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":832.05000000000052},10.024698795180729,null,{"$f":"IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC87<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83,{"$f":"IF($BB87=$E$3,$D$12+($BC87*$E$12),IF($BB87=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC87-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB87=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC87-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB87=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC87-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB87=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC87-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB87=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC87-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB87=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC87-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB87=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC87-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":454.82500000000027},5.4798192771084366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O88<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,836.12915658430006,9.9539185307654776,null,{"$f":"IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T88<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,0,0,null,{"$f":"IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y88<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,803.40181802486768,9.564307357438901,null,{"$f":"IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD88<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,794.7,9.4607142857142854,null,{"$f":"IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI88<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,842.15000000000043,10.025595238095244,null,{"$f":"IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN88<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},84,930.92599999999959,11.082452380952375,null,{"$f":"IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS88<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},84,109.86999999999999,1.3079761904761904,null,{"$f":"IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX88<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,{"$f":"IF($AW88=$E$3,$D$11+($AX88*$E$11),IF($AW88=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX88-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW88=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX88-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW88=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX88-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW88=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX88-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW88=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX88-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW88=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX88-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW88=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX88-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":842.15000000000043},10.025595238095244,null,{"$f":"IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC88<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84,{"$f":"IF($BB88=$E$3,$D$12+($BC88*$E$12),IF($BB88=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC88-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB88=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC88-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB88=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC88-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB88=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC88-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB88=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC88-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB88=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC88-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB88=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC88-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":459.87500000000023},5.474702380952384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O89<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,846.2291565843002,9.9556371362858851,null,{"$f":"IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T89<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,0,0,null,{"$f":"IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y89<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,812.9683163297675,9.5643331332913828,null,{"$f":"IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD89<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,804.8,9.4682352941176458,null,{"$f":"IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI89<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,852.25000000000045,10.0264705882353,null,{"$f":"IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN89<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},85,944.9399999999996,11.116941176470583,null,{"$f":"IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS89<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},85,111.19999999999999,1.3082352941176469,null,{"$f":"IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX89<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,{"$f":"IF($AW89=$E$3,$D$11+($AX89*$E$11),IF($AW89=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX89-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW89=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX89-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW89=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX89-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW89=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX89-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW89=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX89-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW89=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX89-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW89=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX89-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":852.25000000000045},10.0264705882353,null,{"$f":"IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC89<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85,{"$f":"IF($BB89=$E$3,$D$12+($BC89*$E$12),IF($BB89=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC89-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB89=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC89-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB89=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC89-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB89=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC89-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB89=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC89-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB89=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC89-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB89=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC89-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":464.92500000000024},5.4697058823529439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O90<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,856.32915658430011,9.9573157742360472,null,{"$f":"IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T90<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,0,0,null,{"$f":"IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y90<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,822.5348146346671,9.5643583097054314,null,{"$f":"IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD90<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,814.90000000000009,9.4755813953488381,null,{"$f":"IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI90<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,862.35000000000048,10.027325581395354,null,{"$f":"IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN90<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},86,958.95399999999961,11.150627906976739,null,{"$f":"IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS90<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},86,112.52999999999999,1.3084883720930232,null,{"$f":"IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX90<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,{"$f":"IF($AW90=$E$3,$D$11+($AX90*$E$11),IF($AW90=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX90-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW90=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX90-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW90=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX90-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW90=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX90-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW90=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX90-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW90=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX90-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW90=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX90-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":862.35000000000048},10.027325581395354,null,{"$f":"IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC90<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86,{"$f":"IF($BB90=$E$3,$D$12+($BC90*$E$12),IF($BB90=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC90-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB90=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC90-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB90=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC90-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB90=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC90-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB90=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC90-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB90=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC90-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB90=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC90-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":469.97500000000025},5.4648255813953517]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O91<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,866.42915658430024,9.9589558228080488,null,{"$f":"IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T91<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,0,0,null,{"$f":"IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y91<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,832.1013129395667,9.5643829073513409,null,{"$f":"IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD91<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,825,9.4827586206896548,null,{"$f":"IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI91<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,872.4500000000005,10.028160919540236,null,{"$f":"IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN91<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},87,972.96799999999962,11.183540229885054,null,{"$f":"IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS91<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},87,113.85999999999999,1.3087356321839079,null,{"$f":"IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX91<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,{"$f":"IF($AW91=$E$3,$D$11+($AX91*$E$11),IF($AW91=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX91-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW91=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX91-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW91=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX91-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW91=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX91-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW91=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX91-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW91=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX91-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW91=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX91-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":872.4500000000005},10.028160919540236,null,{"$f":"IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC91<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87,{"$f":"IF($BB91=$E$3,$D$12+($BC91*$E$12),IF($BB91=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC91-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB91=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC91-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB91=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC91-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB91=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC91-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB91=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC91-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB91=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC91-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB91=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC91-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":475.02500000000026},5.4600574712643706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O92<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,876.52915658430015,9.9605585975488662,null,{"$f":"IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T92<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,0,0,null,{"$f":"IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y92<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,841.66781124446652,9.5644069459598473,null,{"$f":"IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD92<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,835.09999999999991,9.4897727272727259,null,{"$f":"IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI92<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,882.55000000000052,10.028977272727278,null,{"$f":"IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN92<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},88,986.98199999999963,11.215704545454541,null,{"$f":"IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS92<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},88,115.19,1.3089772727272726,null,{"$f":"IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX92<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,{"$f":"IF($AW92=$E$3,$D$11+($AX92*$E$11),IF($AW92=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX92-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW92=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX92-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW92=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX92-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW92=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX92-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW92=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX92-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW92=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX92-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW92=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX92-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":882.55000000000052},10.028977272727278,null,{"$f":"IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC92<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88,{"$f":"IF($BB92=$E$3,$D$12+($BC92*$E$12),IF($BB92=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC92-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB92=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC92-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB92=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC92-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB92=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC92-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB92=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC92-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB92=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC92-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB92=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC92-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":480.07500000000027},5.4553977272727305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O93<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,886.62915658430018,9.9621253548797775,null,{"$f":"IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T93<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,0,0,null,{"$f":"IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y93<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,851.23430954936612,9.5644304443748993,null,{"$f":"IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD93<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,845.2,9.4966292134831463,null,{"$f":"IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI93<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,892.65000000000055,10.029775280898882,null,{"$f":"IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN93<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},89,1000.9959999999996,11.247146067415727,null,{"$f":"IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS93<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},89,116.52,1.3092134831460673,null,{"$f":"IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX93<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,{"$f":"IF($AW93=$E$3,$D$11+($AX93*$E$11),IF($AW93=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX93-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW93=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX93-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW93=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX93-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW93=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX93-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW93=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX93-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW93=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX93-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW93=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX93-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":892.65000000000055},10.029775280898882,null,{"$f":"IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC93<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89,{"$f":"IF($BB93=$E$3,$D$12+($BC93*$E$12),IF($BB93=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC93-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB93=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC93-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB93=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC93-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB93=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC93-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB93=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC93-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB93=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC93-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB93=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC93-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":485.12500000000028},5.4508426966292163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O94<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,896.7291565843002,9.9636572953811129,null,{"$f":"IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T94<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,0,0,null,{"$f":"IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y94<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,860.80080785426594,9.5644534206029554,null,{"$f":"IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD94<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,855.3,9.5033333333333321,null,{"$f":"IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI94<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,902.75000000000057,10.030555555555562,null,{"$f":"IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN94<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},90,1015.0099999999995,11.277888888888883,null,{"$f":"IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS94<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},90,117.85,1.3094444444444444,null,{"$f":"IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX94<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,{"$f":"IF($AW94=$E$3,$D$11+($AX94*$E$11),IF($AW94=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX94-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW94=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX94-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW94=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX94-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW94=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX94-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW94=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX94-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW94=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX94-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW94=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX94-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":902.75000000000057},10.030555555555562,null,{"$f":"IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC94<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90,{"$f":"IF($BB94=$E$3,$D$12+($BC94*$E$12),IF($BB94=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC94-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB94=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC94-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB94=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC94-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB94=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC94-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB94=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC94-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB94=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC94-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB94=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC94-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":490.1750000000003},5.4463888888888921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O95<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,906.82915658430011,9.9651555668604406,null,{"$f":"IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T95<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,0,0,null,{"$f":"IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y95<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,870.36730615916554,9.5644758918589616,null,{"$f":"IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD95<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,865.40000000000009,9.5098901098901116,null,{"$f":"IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI95<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,912.85000000000048,10.031318681318687,null,{"$f":"IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN95<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},91,1029.0239999999994,11.307956043956038,null,{"$f":"IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS95<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},91,119.17999999999999,1.3096703296703296,null,{"$f":"IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX95<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,{"$f":"IF($AW95=$E$3,$D$11+($AX95*$E$11),IF($AW95=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX95-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW95=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX95-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW95=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX95-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW95=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX95-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW95=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX95-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW95=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX95-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW95=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX95-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":912.85000000000048},10.031318681318687,null,{"$f":"IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC95<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91,{"$f":"IF($BB95=$E$3,$D$12+($BC95*$E$12),IF($BB95=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC95-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB95=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC95-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB95=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC95-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB95=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC95-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB95=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC95-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB95=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC95-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB95=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC95-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":495.22500000000025},5.4420329670329695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O96<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,916.92915658430024,9.9666212672206544,null,{"$f":"IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T96<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,0,0,null,{"$f":"IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y96<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,879.93380446406513,9.5644978746094029,null,{"$f":"IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD96<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,875.5,9.5163043478260878,null,{"$f":"IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI96<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,922.9500000000005,10.03206521739131,null,{"$f":"IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN96<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},92,1043.0379999999996,11.337369565217386,null,{"$f":"IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS96<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},92,120.50999999999999,1.309891304347826,null,{"$f":"IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX96<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,{"$f":"IF($AW96=$E$3,$D$11+($AX96*$E$11),IF($AW96=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX96-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW96=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX96-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW96=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX96-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW96=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX96-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW96=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX96-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW96=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX96-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW96=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX96-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":922.9500000000005},10.03206521739131,null,{"$f":"IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC96<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92,{"$f":"IF($BB96=$E$3,$D$12+($BC96*$E$12),IF($BB96=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC96-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB96=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC96-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB96=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC96-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB96=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC96-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB96=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC96-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB96=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC96-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB96=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC96-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":500.27500000000026},5.4377717391304374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O97<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,927.02915658430015,9.9680554471430121,null,{"$f":"IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T97<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,0,0,null,{"$f":"IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y97<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,889.50030276896496,9.5645193846125256,null,{"$f":"IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD97<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,885.59999999999991,9.5225806451612893,null,{"$f":"IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI97<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,933.05000000000052,10.032795698924737,null,{"$f":"IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN97<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},93,1057.0519999999997,11.366150537634406,null,{"$f":"IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS97<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},93,121.83999999999999,1.3101075268817204,null,{"$f":"IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX97<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,{"$f":"IF($AW97=$E$3,$D$11+($AX97*$E$11),IF($AW97=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX97-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW97=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX97-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW97=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX97-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW97=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX97-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW97=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX97-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW97=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX97-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW97=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX97-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":933.05000000000052},10.032795698924737,null,{"$f":"IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC97<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93,{"$f":"IF($BB97=$E$3,$D$12+($BC97*$E$12),IF($BB97=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC97-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB97=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC97-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB97=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC97-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB97=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC97-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB97=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC97-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB97=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC97-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB97=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC97-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":505.32500000000027},5.4336021505376371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O98<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,937.12915658430029,9.9694591125989387,null,{"$f":"IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T98<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,0,0,null,{"$f":"IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y98<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,899.06680107386455,9.5645404369560065,null,{"$f":"IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD98<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,895.7,9.5287234042553202,null,{"$f":"IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI98<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,943.15000000000055,10.033510638297878,null,{"$f":"IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN98<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},94,1071.0659999999996,11.394319148936166,null,{"$f":"IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS98<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},94,123.16999999999999,1.3103191489361701,null,{"$f":"IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX98<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,{"$f":"IF($AW98=$E$3,$D$11+($AX98*$E$11),IF($AW98=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX98-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW98=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX98-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW98=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX98-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW98=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX98-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW98=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX98-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW98=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX98-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW98=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX98-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":943.15000000000055},10.033510638297878,null,{"$f":"IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC98<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94,{"$f":"IF($BB98=$E$3,$D$12+($BC98*$E$12),IF($BB98=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC98-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB98=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC98-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB98=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC98-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB98=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC98-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB98=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC98-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB98=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC98-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB98=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC98-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":510.37500000000028},5.4295212765957475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O99<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,947.2291565843002,9.9708332272031601,null,{"$f":"IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T99<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,0,0,null,{"$f":"IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y99<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,908.63329937876438,9.5645610460922565,null,{"$f":"IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD99<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,905.8,9.5347368421052625,null,{"$f":"IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI99<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,953.25000000000057,10.034210526315796,null,{"$f":"IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN99<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},95,1085.0799999999995,11.4218947368421,null,{"$f":"IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS99<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},95,124.49999999999999,1.3105263157894735,null,{"$f":"IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX99<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,{"$f":"IF($AW99=$E$3,$D$11+($AX99*$E$11),IF($AW99=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX99-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW99=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX99-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW99=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX99-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW99=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX99-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW99=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX99-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW99=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX99-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW99=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX99-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":953.25000000000057},10.034210526315796,null,{"$f":"IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC99<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95,{"$f":"IF($BB99=$E$3,$D$12+($BC99*$E$12),IF($BB99=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC99-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB99=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC99-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB99=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC99-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB99=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC99-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB99=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC99-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB99=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC99-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB99=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC99-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":515.4250000000003},5.4255263157894769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O100<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,957.32915658430022,9.972178714419794,null,{"$f":"IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T100<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,0,0,null,{"$f":"IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y100<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,918.19979768366397,9.5645812258714997,null,{"$f":"IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD100<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,915.90000000000009,9.5406250000000004,null,{"$f":"IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI100<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,963.35000000000059,10.034895833333339,null,{"$f":"IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN100<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},96,1099.0939999999996,11.44889583333333,null,{"$f":"IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS100<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},96,125.82999999999998,1.3107291666666665,null,{"$f":"IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX100<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,{"$f":"IF($AW100=$E$3,$D$11+($AX100*$E$11),IF($AW100=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX100-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW100=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX100-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW100=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX100-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW100=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX100-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW100=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX100-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW100=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX100-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW100=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX100-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":963.35000000000059},10.034895833333339,null,{"$f":"IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC100<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96,{"$f":"IF($BB100=$E$3,$D$12+($BC100*$E$12),IF($BB100=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC100-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB100=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC100-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB100=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC100-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB100=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC100-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB100=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC100-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB100=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC100-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB100=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC100-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":520.47500000000036},5.4216145833333371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O101<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,967.42915658430024,9.9734964596319617,null,{"$f":"IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T101<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,0,0,null,{"$f":"IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y101<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,927.76629598856357,9.5646009895728206,null,{"$f":"IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD101<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,926,9.5463917525773194,null,{"$f":"IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI101<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,973.45000000000061,10.035567010309284,null,{"$f":"IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN101<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},97,1113.1079999999995,11.475340206185562,null,{"$f":"IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS101<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},97,127.16,1.3109278350515463,null,{"$f":"IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX101<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,{"$f":"IF($AW101=$E$3,$D$11+($AX101*$E$11),IF($AW101=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX101-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW101=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX101-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW101=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX101-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW101=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX101-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW101=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX101-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW101=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX101-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW101=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX101-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":973.45000000000061},10.035567010309284,null,{"$f":"IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC101<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97,{"$f":"IF($BB101=$E$3,$D$12+($BC101*$E$12),IF($BB101=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC101-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB101=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC101-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB101=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC101-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB101=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC101-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB101=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC101-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB101=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC101-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB101=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC101-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":525.52500000000032},5.4177835051546426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O102<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,977.52915658430015,9.974787312084695,null,{"$f":"IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T102<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,0,0,null,{"$f":"IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y102<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,937.33279429346339,9.5646203499332998,null,{"$f":"IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD102<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,936.09999999999991,9.5520408163265298,null,{"$f":"IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI102<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,983.55000000000052,10.036224489795924,null,{"$f":"IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN102<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},98,1127.1219999999994,11.501244897959177,null,{"$f":"IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS102<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},98,128.48999999999998,1.3111224489795916,null,{"$f":"IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX102<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,{"$f":"IF($AW102=$E$3,$D$11+($AX102*$E$11),IF($AW102=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX102-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW102=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX102-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW102=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX102-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW102=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX102-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW102=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX102-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW102=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX102-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW102=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX102-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":983.55000000000052},10.036224489795924,null,{"$f":"IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC102<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98,{"$f":"IF($BB102=$E$3,$D$12+($BC102*$E$12),IF($BB102=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC102-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB102=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC102-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB102=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC102-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB102=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC102-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB102=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC102-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB102=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC102-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB102=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC102-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":530.57500000000027},5.4140306122449005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O103<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,987.62915658430029,9.9760520867101032,null,{"$f":"IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T103<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,0,0,null,{"$f":"IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y103<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,946.89929259836299,9.5646393191753845,null,{"$f":"IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD103<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,946.2,9.5575757575757585,null,{"$f":"IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI103<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,993.65000000000055,10.036868686868692,null,{"$f":"IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN103<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},99,1141.1359999999995,11.526626262626257,null,{"$f":"IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS103<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},99,129.82,1.3113131313131312,null,{"$f":"IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX103<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,{"$f":"IF($AW103=$E$3,$D$11+($AX103*$E$11),IF($AW103=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX103-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW103=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX103-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW103=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX103-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW103=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX103-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW103=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX103-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW103=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX103-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW103=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX103-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":993.65000000000055},10.036868686868692,null,{"$f":"IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC103<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99,{"$f":"IF($BB103=$E$3,$D$12+($BC103*$E$12),IF($BB103=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC103-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB103=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC103-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB103=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC103-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB103=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC103-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB103=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC103-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB103=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC103-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB103=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC103-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":535.62500000000023},5.4103535353535372]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O104<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,997.7291565843002,9.9772915658430019,null,{"$f":"IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T104<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,0,0,null,{"$f":"IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y104<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,956.46579090326281,9.5646579090326274,null,{"$f":"IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD104<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,956.3,9.5629999999999988,null,{"$f":"IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI104<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,1003.7500000000006,10.037500000000005,null,{"$f":"IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN104<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},100,1155.1499999999996,11.551499999999997,null,{"$f":"IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS104<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},100,131.14999999999998,1.3114999999999997,null,{"$f":"IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX104<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,{"$f":"IF($AW104=$E$3,$D$11+($AX104*$E$11),IF($AW104=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX104-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW104=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX104-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW104=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX104-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW104=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX104-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW104=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX104-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW104=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX104-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW104=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX104-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1003.7500000000006},10.037500000000005,null,{"$f":"IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC104<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100,{"$f":"IF($BB104=$E$3,$D$12+($BC104*$E$12),IF($BB104=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC104-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB104=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC104-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB104=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC104-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB104=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC104-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB104=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC104-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB104=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC104-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB104=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC104-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":540.6750000000003},5.4067500000000033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O105<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},101,1007.9301565843002,9.9795065008346562,null,{"$f":"IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T105<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},101,0,0,null,{"$f":"IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y105<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},101,966.03228920816241,9.5646761307738846,null,{"$f":"IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD105<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},101,966.40000000000009,9.5683168316831697,null,{"$f":"IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI105<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},101,1013.8500000000006,10.038118811881194,null,{"$f":"IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN105<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},101,1169.1639999999995,11.575881188118807,null,{"$f":"IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS105<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},101,132.47999999999999,1.3116831683168315,null,{"$f":"IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX105<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},101,{"$f":"IF($AW105=$E$3,$D$11+($AX105*$E$11),IF($AW105=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX105-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW105=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX105-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW105=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX105-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW105=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX105-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW105=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX105-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW105=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX105-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW105=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX105-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1013.9510000000006},10.039118811881194,null,{"$f":"IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC105<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},101,{"$f":"IF($BB105=$E$3,$D$12+($BC105*$E$12),IF($BB105=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC105-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB105=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC105-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB105=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC105-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB105=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC105-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB105=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC105-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB105=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC105-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB105=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC105-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":545.77550000000031},5.4037178217821813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O106<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},102,1018.1311565843002,9.9816780057284333,null,{"$f":"IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T106<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},102,0,0,null,{"$f":"IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y106<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},102,975.59878751306223,9.5646939952261008,null,{"$f":"IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD106<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},102,976.5,9.5735294117647065,null,{"$f":"IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI106<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},102,1023.9500000000006,10.038725490196084,null,{"$f":"IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN106<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},102,1183.1779999999994,11.599784313725484,null,{"$f":"IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS106<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},102,133.80999999999997,1.3118627450980389,null,{"$f":"IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX106<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},102,{"$f":"IF($AW106=$E$3,$D$11+($AX106*$E$11),IF($AW106=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX106-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW106=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX106-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW106=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX106-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW106=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX106-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW106=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX106-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW106=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX106-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW106=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX106-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1024.1520000000005},10.040705882352945,null,{"$f":"IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC106<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},102,{"$f":"IF($BB106=$E$3,$D$12+($BC106*$E$12),IF($BB106=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC106-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB106=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC106-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB106=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC106-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB106=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC106-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB106=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC106-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB106=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC106-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB106=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC106-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":550.87600000000032},5.4007450980392191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O107<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},103,1028.3321565843003,9.9838073454786436,null,{"$f":"IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T107<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},103,0,0,null,{"$f":"IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y107<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},103,985.16528581796183,9.5647115127957463,null,{"$f":"IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD107<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},103,986.59999999999991,9.5786407766990287,null,{"$f":"IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI107<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},103,1034.0500000000006,10.039320388349521,null,{"$f":"IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN107<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},103,1197.1919999999996,11.623223300970869,null,{"$f":"IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS107<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},103,135.13999999999999,1.3120388349514562,null,{"$f":"IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX107<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},103,{"$f":"IF($AW107=$E$3,$D$11+($AX107*$E$11),IF($AW107=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX107-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW107=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX107-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW107=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX107-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW107=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX107-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW107=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX107-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW107=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX107-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW107=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX107-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1034.3530000000005},10.042262135922336,null,{"$f":"IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC107<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},103,{"$f":"IF($BB107=$E$3,$D$12+($BC107*$E$12),IF($BB107=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC107-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB107=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC107-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB107=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC107-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB107=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC107-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB107=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC107-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB107=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC107-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB107=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC107-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":555.97650000000033},5.3978300970873816]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O108<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},104,1038.5331565843003,9.9858957363875032,null,{"$f":"IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T108<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},104,0,0,null,{"$f":"IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y108<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},104,994.73178412286143,9.5647286934890516,null,{"$f":"IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD108<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},104,996.7,9.5836538461538474,null,{"$f":"IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI108<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},104,1044.1500000000005,10.039903846153852,null,{"$f":"IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN108<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},104,1211.2059999999994,11.646211538461532,null,{"$f":"IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS108<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},104,136.46999999999997,1.3122115384615383,null,{"$f":"IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX108<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},104,{"$f":"IF($AW108=$E$3,$D$11+($AX108*$E$11),IF($AW108=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX108-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW108=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX108-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW108=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX108-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW108=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX108-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW108=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX108-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW108=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX108-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW108=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX108-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1044.5540000000005},10.043788461538467,null,{"$f":"IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC108<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},104,{"$f":"IF($BB108=$E$3,$D$12+($BC108*$E$12),IF($BB108=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC108-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB108=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC108-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB108=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC108-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB108=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC108-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB108=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC108-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB108=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC108-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB108=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC108-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":561.07700000000034},5.3949711538461571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O109<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},105,1048.7341565843003,9.987944348421907,null,{"$f":"IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T109<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},105,0,0,null,{"$f":"IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y109<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},105,1004.2982824277613,9.5647455469310589,null,{"$f":"IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD109<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},105,1006.8,9.588571428571429,null,{"$f":"IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI109<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},105,1054.2500000000005,10.040476190476195,null,{"$f":"IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN109<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},105,1225.2199999999993,11.668761904761899,null,{"$f":"IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS109<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},105,137.79999999999998,1.3123809523809522,null,{"$f":"IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX109<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},105,{"$f":"IF($AW109=$E$3,$D$11+($AX109*$E$11),IF($AW109=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX109-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW109=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX109-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW109=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX109-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW109=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX109-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW109=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX109-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW109=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX109-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW109=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX109-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1054.7550000000006},10.04528571428572,null,{"$f":"IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC109<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},105,{"$f":"IF($BB109=$E$3,$D$12+($BC109*$E$12),IF($BB109=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC109-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB109=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC109-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB109=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC109-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB109=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC109-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB109=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC109-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB109=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC109-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB109=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC109-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":566.17750000000035},5.3921666666666699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O110<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},106,1058.9351565843003,9.98995430739906,null,{"$f":"IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T110<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},106,0,0,null,{"$f":"IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y110<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},106,1013.8647807326608,9.5647620823835933,null,{"$f":"IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD110<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},106,1016.9000000000001,9.5933962264150949,null,{"$f":"IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI110<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},106,1064.3500000000006,10.041037735849063,null,{"$f":"IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN110<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},106,1239.2339999999995,11.690886792452826,null,{"$f":"IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS110<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},106,139.12999999999997,1.3125471698113205,null,{"$f":"IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX110<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},106,{"$f":"IF($AW110=$E$3,$D$11+($AX110*$E$11),IF($AW110=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX110-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW110=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX110-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW110=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX110-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW110=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX110-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW110=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX110-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW110=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX110-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW110=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX110-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1064.9560000000006},10.046754716981138,null,{"$f":"IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC110<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},106,{"$f":"IF($BB110=$E$3,$D$12+($BC110*$E$12),IF($BB110=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC110-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB110=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC110-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB110=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC110-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB110=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC110-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB110=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC110-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB110=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC110-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB110=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC110-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":571.27800000000036},5.3894150943396264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O111<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},107,1069.1361565843004,9.9919266970495357,null,{"$f":"IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T111<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},107,0,0,null,{"$f":"IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y111<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},107,1023.4312790375607,9.56477830876225,null,{"$f":"IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD111<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},107,1027,9.5981308411214954,null,{"$f":"IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI111<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},107,1074.4500000000007,10.041588785046736,null,{"$f":"IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN111<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},107,1253.2479999999996,11.712598130841117,null,{"$f":"IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS111<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},107,140.45999999999998,1.3127102803738315,null,{"$f":"IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX111<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},107,{"$f":"IF($AW111=$E$3,$D$11+($AX111*$E$11),IF($AW111=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX111-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW111=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX111-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW111=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX111-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW111=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX111-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW111=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX111-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW111=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX111-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW111=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX111-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1075.1570000000006},10.048196261682248,null,{"$f":"IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC111<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},107,{"$f":"IF($BB111=$E$3,$D$12+($BC111*$E$12),IF($BB111=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC111-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB111=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC111-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB111=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC111-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB111=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC111-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB111=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC111-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB111=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC111-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB111=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC111-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":576.37850000000037},5.3867149532710314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O112<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},108,1079.3371565843004,9.993862560965745,null,{"$f":"IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T112<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},108,0,0,null,{"$f":"IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y112<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},108,1032.9977773424603,9.5647942346524104,null,{"$f":"IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD112<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},108,1037.0999999999999,9.6027777777777761,null,{"$f":"IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI112<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},108,1084.5500000000006,10.042129629629635,null,{"$f":"IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN112<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},108,1267.2619999999995,11.733907407407402,null,{"$f":"IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS112<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},108,141.78999999999996,1.3128703703703701,null,{"$f":"IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX112<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},108,{"$f":"IF($AW112=$E$3,$D$11+($AX112*$E$11),IF($AW112=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX112-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW112=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX112-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW112=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX112-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW112=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX112-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW112=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX112-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW112=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX112-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW112=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX112-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1085.3580000000006},10.049611111111117,null,{"$f":"IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC112<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},108,{"$f":"IF($BB112=$E$3,$D$12+($BC112*$E$12),IF($BB112=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC112-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB112=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC112-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB112=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC112-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB112=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC112-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB112=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC112-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB112=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC112-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB112=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC112-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":581.47900000000027},5.3840648148148169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O113<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},109,1089.5381565843002,9.9957629044431204,null,{"$f":"IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T113<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},109,0,0,null,{"$f":"IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y113<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},109,1042.5642756473599,9.5648098683244029,null,{"$f":"IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD113<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},109,1047.2,9.6073394495412856,null,{"$f":"IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI113<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},109,1094.6500000000005,10.04266055045872,null,{"$f":"IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN113<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},109,1281.2759999999994,11.754825688073389,null,{"$f":"IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS113<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},109,143.11999999999998,1.3130275229357795,null,{"$f":"IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX113<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},109,{"$f":"IF($AW113=$E$3,$D$11+($AX113*$E$11),IF($AW113=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX113-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW113=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX113-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW113=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX113-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW113=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX113-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW113=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX113-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW113=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX113-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW113=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX113-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1095.5590000000007},10.051000000000005,null,{"$f":"IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC113<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},109,{"$f":"IF($BB113=$E$3,$D$12+($BC113*$E$12),IF($BB113=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC113-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB113=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC113-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB113=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC113-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB113=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC113-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB113=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC113-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB113=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC113-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB113=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC113-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":586.57950000000028},5.3814633027522962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O114<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},110,1099.7391565843002,9.9976286962209109,null,{"$f":"IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T114<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},110,0,0,null,{"$f":"IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y114<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},110,1052.1307739522597,9.5648252177478152,null,{"$f":"IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD114<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},110,1057.3,9.6118181818181814,null,{"$f":"IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI114<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},110,1104.7500000000007,10.043181818181825,null,{"$f":"IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN114<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},110,1295.2899999999995,11.775363636363632,null,{"$f":"IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS114<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},110,144.44999999999996,1.3131818181818178,null,{"$f":"IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX114<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},110,{"$f":"IF($AW114=$E$3,$D$11+($AX114*$E$11),IF($AW114=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX114-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW114=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX114-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW114=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX114-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW114=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX114-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW114=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX114-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW114=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX114-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW114=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX114-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1105.7600000000007},10.052363636363642,null,{"$f":"IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC114<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},110,{"$f":"IF($BB114=$E$3,$D$12+($BC114*$E$12),IF($BB114=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC114-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB114=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC114-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB114=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC114-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB114=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC114-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB114=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC114-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB114=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC114-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB114=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC114-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":591.68000000000029},5.3789090909090937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O115<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},111,1109.9401565843002,9.9994608701288303,null,{"$f":"IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T115<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},111,0,0,null,{"$f":"IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y115<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},111,1061.6972722571593,9.5648402906050389,null,{"$f":"IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD115<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},111,1067.4000000000001,9.6162162162162179,null,{"$f":"IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI115<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},111,1114.8500000000008,10.043693693693701,null,{"$f":"IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN115<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},111,1309.3039999999994,11.795531531531527,null,{"$f":"IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS115<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},111,145.77999999999997,1.313333333333333,null,{"$f":"IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX115<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},111,{"$f":"IF($AW115=$E$3,$D$11+($AX115*$E$11),IF($AW115=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX115-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW115=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX115-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW115=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX115-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW115=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX115-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW115=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX115-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW115=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX115-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW115=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX115-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1115.9610000000007},10.05370270270271,null,{"$f":"IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC115<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},111,{"$f":"IF($BB115=$E$3,$D$12+($BC115*$E$12),IF($BB115=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC115-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB115=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC115-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB115=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC115-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB115=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC115-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB115=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC115-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB115=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC115-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB115=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC115-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":596.7805000000003},5.3764009009009035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O116<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},112,1120.1411565843002,10.001260326645538,null,{"$f":"IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T116<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},112,0,0,null,{"$f":"IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y116<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},112,1071.2637705620591,9.5648550943040984,null,{"$f":"IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD116<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},112,1077.5,9.6205357142857135,null,{"$f":"IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI116<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},112,1124.9500000000007,10.044196428571436,null,{"$f":"IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN116<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},112,1323.3179999999993,11.815339285714279,null,{"$f":"IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS116<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},112,147.10999999999999,1.3134821428571428,null,{"$f":"IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX116<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},112,{"$f":"IF($AW116=$E$3,$D$11+($AX116*$E$11),IF($AW116=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX116-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW116=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX116-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW116=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX116-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW116=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX116-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW116=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX116-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW116=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX116-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW116=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX116-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1126.1620000000007},10.055017857142863,null,{"$f":"IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC116<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},112,{"$f":"IF($BB116=$E$3,$D$12+($BC116*$E$12),IF($BB116=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC116-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB116=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC116-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB116=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC116-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB116=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC116-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB116=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC116-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB116=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC116-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB116=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC116-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":601.88100000000031},5.3739375000000029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O117<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},113,1130.3421565843003,10.003027934374339,null,{"$f":"IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T117<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},113,0,0,null,{"$f":"IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y117<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},113,1080.8302688669587,9.5648696359907852,null,{"$f":"IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD117<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},113,1087.5999999999999,9.6247787610619469,null,{"$f":"IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI117<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},113,1135.0500000000006,10.04469026548673,null,{"$f":"IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN117<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},113,1337.3319999999994,11.834796460176985,null,{"$f":"IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS117<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},113,148.43999999999997,1.3136283185840705,null,{"$f":"IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX117<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},113,{"$f":"IF($AW117=$E$3,$D$11+($AX117*$E$11),IF($AW117=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX117-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW117=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX117-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW117=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX117-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW117=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX117-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW117=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX117-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW117=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX117-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW117=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX117-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1136.3630000000007},10.056309734513281,null,{"$f":"IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC117<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},113,{"$f":"IF($BB117=$E$3,$D$12+($BC117*$E$12),IF($BB117=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC117-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB117=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC117-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB117=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC117-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB117=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC117-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB117=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC117-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB117=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC117-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB117=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC117-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":606.98150000000032},5.3715176991150475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O118<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},114,1140.5431565843003,10.00476453144123,null,{"$f":"IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T118<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},114,0,0,null,{"$f":"IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y118<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},114,1090.3967671718585,9.5648839225601634,null,{"$f":"IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD118<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},114,1097.7,9.6289473684210538,null,{"$f":"IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI118<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},114,1145.1500000000005,10.045175438596496,null,{"$f":"IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN118<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},114,1351.3459999999995,11.853912280701751,null,{"$f":"IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS118<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},114,149.76999999999998,1.3137719298245611,null,{"$f":"IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX118<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},114,{"$f":"IF($AW118=$E$3,$D$11+($AX118*$E$11),IF($AW118=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX118-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW118=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX118-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW118=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX118-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW118=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX118-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW118=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX118-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW118=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX118-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW118=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX118-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1146.5640000000008},10.057578947368429,null,{"$f":"IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC118<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},114,{"$f":"IF($BB118=$E$3,$D$12+($BC118*$E$12),IF($BB118=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC118-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB118=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC118-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB118=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC118-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB118=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC118-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB118=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC118-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB118=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC118-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB118=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC118-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":612.08200000000033},5.3691403508771955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O119<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},115,1150.7441565843003,10.006470926820002,null,{"$f":"IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T119<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},115,0,0,null,{"$f":"IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y119<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},115,1099.9632654767581,9.5648979606674622,null,{"$f":"IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD119<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},115,1107.8,9.6330434782608698,null,{"$f":"IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI119<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},115,1155.2500000000007,10.04565217391305,null,{"$f":"IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN119<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},115,1365.3599999999994,11.872695652173908,null,{"$f":"IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS119<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},115,151.09999999999997,1.3139130434782607,null,{"$f":"IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX119<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},115,{"$f":"IF($AW119=$E$3,$D$11+($AX119*$E$11),IF($AW119=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX119-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW119=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX119-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW119=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX119-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW119=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX119-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW119=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX119-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW119=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX119-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW119=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX119-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1156.7650000000008},10.058826086956529,null,{"$f":"IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC119<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},115,{"$f":"IF($BB119=$E$3,$D$12+($BC119*$E$12),IF($BB119=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC119-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB119=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC119-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB119=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC119-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB119=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC119-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB119=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC119-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB119=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC119-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB119=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC119-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":617.18250000000035},5.3668043478260898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O120<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},116,1160.9451565843003,10.008147901588796,null,{"$f":"IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T120<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},116,0,0,null,{"$f":"IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y120<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},116,1109.5297637816577,9.5649117567384287,null,{"$f":"IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD120<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},116,1117.9000000000001,9.6370689655172423,null,{"$f":"IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI120<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},116,1165.3500000000008,10.046120689655179,null,{"$f":"IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN120<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},116,1379.3739999999993,11.891155172413788,null,{"$f":"IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS120<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},116,152.42999999999998,1.3140517241379308,null,{"$f":"IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX120<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},116,{"$f":"IF($AW120=$E$3,$D$11+($AX120*$E$11),IF($AW120=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX120-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW120=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX120-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW120=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX120-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW120=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX120-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW120=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX120-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW120=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX120-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW120=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX120-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1166.9660000000008},10.060051724137939,null,{"$f":"IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC120<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},116,{"$f":"IF($BB120=$E$3,$D$12+($BC120*$E$12),IF($BB120=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC120-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB120=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC120-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB120=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC120-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB120=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC120-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB120=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC120-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB120=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC120-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB120=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC120-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":622.28300000000036},5.3645086206896586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O121<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},117,1171.1461565843003,10.009796210122225,null,{"$f":"IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T121<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},117,0,0,null,{"$f":"IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y121<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},117,1119.0962620865575,9.5649253169791244,null,{"$f":"IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD121<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},117,1128,9.6410256410256405,null,{"$f":"IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI121<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},117,1175.4500000000007,10.046581196581203,null,{"$f":"IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN121<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},117,1393.3879999999995,11.909299145299141,null,{"$f":"IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS121<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},117,153.75999999999996,1.3141880341880339,null,{"$f":"IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX121<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},117,{"$f":"IF($AW121=$E$3,$D$11+($AX121*$E$11),IF($AW121=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX121-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW121=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX121-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW121=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX121-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW121=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX121-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW121=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX121-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW121=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX121-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW121=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX121-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1177.1670000000008},10.061256410256417,null,{"$f":"IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC121<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},117,{"$f":"IF($BB121=$E$3,$D$12+($BC121*$E$12),IF($BB121=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC121-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB121=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC121-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB121=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC121-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB121=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC121-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB121=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC121-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB121=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC121-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB121=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC121-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":627.38350000000037},5.3622521367521401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O122<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},118,1181.3471565843004,10.011416581222884,null,{"$f":"IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T122<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},118,0,0,null,{"$f":"IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y122<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},118,1128.6627603914571,9.5649386473852296,null,{"$f":"IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD122<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},118,1138.0999999999999,9.6449152542372882,null,{"$f":"IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI122<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},118,1185.5500000000006,10.04703389830509,null,{"$f":"IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN122<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},118,1407.4019999999994,11.927135593220333,null,{"$f":"IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS122<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},118,155.08999999999997,1.3143220338983048,null,{"$f":"IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX122<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},118,{"$f":"IF($AW122=$E$3,$D$11+($AX122*$E$11),IF($AW122=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX122-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW122=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX122-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW122=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX122-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW122=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX122-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW122=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX122-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW122=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX122-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW122=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX122-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1187.3680000000006},10.062440677966107,null,{"$f":"IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC122<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},118,{"$f":"IF($BB122=$E$3,$D$12+($BC122*$E$12),IF($BB122=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC122-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB122=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC122-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB122=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC122-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB122=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC122-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB122=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC122-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB122=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC122-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB122=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC122-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":632.48400000000038},5.3600338983050877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O123<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},119,1191.5481565843004,10.013009719195802,null,{"$f":"IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T123<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},119,0,0,null,{"$f":"IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y123<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},119,1138.229258696357,9.5649517537508988,null,{"$f":"IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD123<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},119,1148.2,9.6487394957983206,null,{"$f":"IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI123<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},119,1195.6500000000005,10.047478991596643,null,{"$f":"IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN123<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},119,1421.4159999999993,11.944672268907556,null,{"$f":"IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS123<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},119,156.41999999999996,1.3144537815126047,null,{"$f":"IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX123<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},119,{"$f":"IF($AW123=$E$3,$D$11+($AX123*$E$11),IF($AW123=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX123-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW123=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX123-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW123=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX123-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW123=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX123-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW123=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX123-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW123=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX123-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW123=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX123-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1197.5690000000006},10.063605042016812,null,{"$f":"IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC123<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},119,{"$f":"IF($BB123=$E$3,$D$12+($BC123*$E$12),IF($BB123=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC123-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB123=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC123-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB123=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC123-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB123=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC123-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB123=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC123-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB123=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC123-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB123=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC123-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":637.58450000000039},5.3578529411764739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O124<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},120,1201.7491565843004,10.01457630486917,null,{"$f":"IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T124<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},120,0,0,null,{"$f":"IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y124<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},120,1147.7957570012566,9.5649646416771379,null,{"$f":"IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD124<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},120,1158.3,9.6524999999999999,null,{"$f":"IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI124<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},120,1205.7500000000007,10.047916666666673,null,{"$f":"IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN124<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},120,1435.4299999999994,11.961916666666662,null,{"$f":"IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS124<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},120,157.74999999999997,1.314583333333333,null,{"$f":"IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX124<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},120,{"$f":"IF($AW124=$E$3,$D$11+($AX124*$E$11),IF($AW124=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX124-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW124=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX124-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW124=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX124-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW124=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX124-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW124=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX124-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW124=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX124-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW124=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX124-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1207.7700000000007},10.064750000000005,null,{"$f":"IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC124<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},120,{"$f":"IF($BB124=$E$3,$D$12+($BC124*$E$12),IF($BB124=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC124-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB124=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC124-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB124=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC124-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB124=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC124-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB124=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC124-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB124=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC124-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB124=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC124-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":642.6850000000004},5.3557083333333368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O125<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},121,1211.9501565843004,10.016116996564467,null,{"$f":"IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T125<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},121,0,0,null,{"$f":"IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y125<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},121,1157.3622553061562,9.5649773165798031,null,{"$f":"IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD125<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},121,1168.4000000000001,9.6561983471074395,null,{"$f":"IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI125<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},121,1215.8500000000008,10.048347107438023,null,{"$f":"IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN125<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},121,1449.4439999999995,11.978876033057848,null,{"$f":"IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS125<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},121,159.07999999999998,1.3147107438016528,null,{"$f":"IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX125<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},121,{"$f":"IF($AW125=$E$3,$D$11+($AX125*$E$11),IF($AW125=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX125-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW125=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX125-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW125=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX125-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW125=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX125-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW125=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX125-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW125=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX125-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW125=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX125-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1217.9710000000007},10.065876033057856,null,{"$f":"IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC125<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},121,{"$f":"IF($BB125=$E$3,$D$12+($BC125*$E$12),IF($BB125=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC125-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB125=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC125-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB125=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC125-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB125=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC125-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB125=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC125-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB125=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC125-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB125=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC125-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":647.78550000000041},5.3535991735537225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O127<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},123,1232.3521565843002,10.019123224262604,null,{"$f":"IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T127<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},123,0,0,null,{"$f":"IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y127<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},123,1176.4952519159556,9.5650020480972007,null,{"$f":"IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD127<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},123,1188.5999999999999,9.6634146341463403,null,{"$f":"IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI127<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},123,1236.0500000000006,10.049186991869924,null,{"$f":"IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN127<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},123,1477.4719999999993,12.011967479674791,null,{"$f":"IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS127<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},123,161.73999999999998,1.3149593495934957,null,{"$f":"IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX127<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},123,{"$f":"IF($AW127=$E$3,$D$11+($AX127*$E$11),IF($AW127=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX127-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW127=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX127-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW127=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX127-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW127=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX127-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW127=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX127-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW127=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX127-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW127=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX127-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1238.3730000000007},10.068073170731713,null,{"$f":"IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC127<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},123,{"$f":"IF($BB127=$E$3,$D$12+($BC127*$E$12),IF($BB127=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC127-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB127=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC127-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB127=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC127-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB127=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC127-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB127=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC127-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB127=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC127-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB127=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC127-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":657.98650000000043},5.3494837398374022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O132<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},128,1283.3571565843004,10.026227785814847,null,{"$f":"IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T132<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},128,0,0,null,{"$f":"IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y132<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},128,1224.327743440454,9.565060495628547,null,{"$f":"IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD132<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},128,1239.0999999999999,9.6804687499999993,null,{"$f":"IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI132<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},128,1286.5500000000006,10.051171875000005,null,{"$f":"IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN132<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},128,1547.5419999999995,12.090171874999996,null,{"$f":"IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS132<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},128,168.38999999999996,1.3155468749999997,null,{"$f":"IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX132<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},128,{"$f":"IF($AW132=$E$3,$D$11+($AX132*$E$11),IF($AW132=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX132-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW132=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX132-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW132=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX132-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW132=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX132-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW132=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX132-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW132=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX132-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW132=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX132-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1289.3780000000008},10.073265625000007,null,{"$f":"IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC132<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},128,{"$f":"IF($BB132=$E$3,$D$12+($BC132*$E$12),IF($BB132=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC132-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB132=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC132-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB132=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC132-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB132=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC132-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB132=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC132-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB132=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC132-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB132=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC132-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":683.48900000000037},5.3397578125000029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O137<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},133,1334.3621565843005,10.032798169806771,null,{"$f":"IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T137<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},133,0,0,null,{"$f":"IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y137<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},133,1272.1602349649525,9.5651145486086655,null,{"$f":"IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD137<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},133,1289.5999999999999,9.6962406015037583,null,{"$f":"IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI137<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},133,1337.0500000000006,10.053007518796997,null,{"$f":"IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN137<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},133,1617.6119999999994,12.162496240601499,null,{"$f":"IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS137<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},133,175.03999999999996,1.3160902255639095,null,{"$f":"IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX137<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},133,{"$f":"IF($AW137=$E$3,$D$11+($AX137*$E$11),IF($AW137=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX137-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW137=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX137-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW137=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX137-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW137=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX137-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW137=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX137-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW137=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX137-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW137=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX137-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1340.3830000000007},10.078067669172938,null,{"$f":"IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC137<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},133,{"$f":"IF($BB137=$E$3,$D$12+($BC137*$E$12),IF($BB137=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC137-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB137=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC137-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB137=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC137-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB137=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC137-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB137=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC137-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB137=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC137-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB137=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC137-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":708.99150000000043},5.3307631578947401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O140<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},136,1364.9651565843005,10.036508504296327,null,{"$f":"IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T140<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136,0,0,null,{"$f":"IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y140<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136,1300.8597298796517,9.5651450726444978,null,{"$f":"IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD140<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136,1319.8999999999999,9.7051470588235276,null,{"$f":"IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI140<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},136,1367.3500000000008,10.054044117647065,null,{"$f":"IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN140<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},136,1659.6539999999993,12.203338235294112,null,{"$f":"IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS140<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},136,179.02999999999997,1.3163970588235292,null,{"$f":"IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX140<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},136,{"$f":"IF($AW140=$E$3,$D$11+($AX140*$E$11),IF($AW140=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX140-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW140=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX140-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW140=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX140-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW140=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX140-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW140=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX140-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW140=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX140-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW140=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX140-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1370.9860000000008},10.080779411764711,null,{"$f":"IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC140<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},136,{"$f":"IF($BB140=$E$3,$D$12+($BC140*$E$12),IF($BB140=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC140-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB140=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC140-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB140=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC140-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB140=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC140-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB140=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC140-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB140=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC140-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB140=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC140-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":724.29300000000046},5.3256838235294151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O144<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},140,1405.7691565843006,10.041208261316433,null,{"$f":"IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T144<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},140,0,0,null,{"$f":"IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y144<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},140,1339.1257230992505,9.5651837364232186,null,{"$f":"IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD144<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},140,1360.3,9.7164285714285707,null,{"$f":"IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI144<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},140,1407.7500000000009,10.055357142857149,null,{"$f":"IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN144<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},140,1715.7099999999994,12.255071428571425,null,{"$f":"IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS144<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},140,184.34999999999997,1.316785714285714,null,{"$f":"IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX144<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},140,{"$f":"IF($AW144=$E$3,$D$11+($AX144*$E$11),IF($AW144=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX144-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW144=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX144-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW144=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX144-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW144=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX144-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW144=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX144-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW144=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX144-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW144=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX144-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1411.7900000000009},10.084214285714292,null,{"$f":"IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC144<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},140,{"$f":"IF($BB144=$E$3,$D$12+($BC144*$E$12),IF($BB144=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC144-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB144=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC144-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB144=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC144-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB144=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC144-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB144=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC144-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB144=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC144-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB144=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC144-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":744.69500000000039},5.3192500000000029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O149<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},145,1456.7741565843005,10.046718321271038,null,{"$f":"IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T149<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},145,0,0,null,{"$f":"IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y149<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},145,1386.958214623749,9.5652290663706818,null,{"$f":"IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD149<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},145,1410.8,9.7296551724137927,null,{"$f":"IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI149<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},145,1458.2500000000009,10.056896551724144,null,{"$f":"IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN149<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},145,1785.7799999999993,12.31572413793103,null,{"$f":"IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS149<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},145,190.99999999999997,1.3172413793103446,null,{"$f":"IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX149<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},145,{"$f":"IF($AW149=$E$3,$D$11+($AX149*$E$11),IF($AW149=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX149-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW149=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX149-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW149=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX149-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW149=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX149-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW149=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX149-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW149=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX149-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW149=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX149-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1462.795000000001},10.088241379310352,null,{"$f":"IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC149<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},145,{"$f":"IF($BB149=$E$3,$D$12+($BC149*$E$12),IF($BB149=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC149-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB149=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC149-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB149=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC149-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB149=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC149-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB149=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC149-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB149=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC149-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB149=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC149-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":770.19750000000045},5.3117068965517271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O154<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},150,1507.7791565843006,10.051861043895338,null,{"$f":"IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T154<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},150,0,0,null,{"$f":"IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y154<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},150,1434.7907061482474,9.5652713743216502,null,{"$f":"IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD154<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},150,1461.3,9.7419999999999991,null,{"$f":"IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI154<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},150,1508.7500000000009,10.058333333333339,null,{"$f":"IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN154<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},150,1855.8499999999992,12.372333333333328,null,{"$f":"IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS154<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},150,197.64999999999998,1.3176666666666665,null,{"$f":"IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX154<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},150,{"$f":"IF($AW154=$E$3,$D$11+($AX154*$E$11),IF($AW154=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX154-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW154=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX154-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW154=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX154-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW154=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX154-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW154=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX154-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW154=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX154-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW154=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX154-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1513.8000000000011},10.092000000000008,null,{"$f":"IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC154<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},150,{"$f":"IF($BB154=$E$3,$D$12+($BC154*$E$12),IF($BB154=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC154-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB154=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC154-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB154=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC154-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB154=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC154-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB154=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC154-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB154=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC154-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB154=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC154-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":795.7000000000005},5.3046666666666704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O158<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},154,1548.5831565843005,10.055734783014938,null,{"$f":"IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T158<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},154,0,0,null,{"$f":"IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y158<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},154,1473.056699367846,9.5653032426483513,null,{"$f":"IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD158<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},154,1501.6999999999998,9.7512987012986994,null,{"$f":"IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI158<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},154,1549.150000000001,10.059415584415591,null,{"$f":"IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN158<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},154,1911.9059999999993,12.414974025974022,null,{"$f":"IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS158<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},154,202.96999999999997,1.3179870129870128,null,{"$f":"IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX158<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},154,{"$f":"IF($AW158=$E$3,$D$11+($AX158*$E$11),IF($AW158=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX158-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW158=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX158-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW158=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX158-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW158=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX158-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW158=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX158-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW158=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX158-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW158=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX158-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1554.604000000001},10.094831168831176,null,{"$f":"IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC158<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},154,{"$f":"IF($BB158=$E$3,$D$12+($BC158*$E$12),IF($BB158=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC158-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB158=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC158-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB158=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC158-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB158=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC158-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB158=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC158-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB158=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC158-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB158=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC158-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":816.10200000000054},5.2993636363636396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O161<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},157,1579.1861565843005,10.058510551492359,null,{"$f":"IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T161<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},157,0,0,null,{"$f":"IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y161<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},157,1501.7561942825453,9.565326078232772,null,{"$f":"IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD161<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},157,1532,9.7579617834394909,null,{"$f":"IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI161<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},157,1579.4500000000012,10.060191082802556,null,{"$f":"IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN161<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},157,1953.9479999999992,12.445528662420378,null,{"$f":"IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS161<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},157,206.95999999999998,1.3182165605095539,null,{"$f":"IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX161<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},157,{"$f":"IF($AW161=$E$3,$D$11+($AX161*$E$11),IF($AW161=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX161-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW161=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX161-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW161=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX161-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW161=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX161-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW161=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX161-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW161=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX161-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW161=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX161-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1585.207000000001},10.096859872611471,null,{"$f":"IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC161<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},157,{"$f":"IF($BB161=$E$3,$D$12+($BC161*$E$12),IF($BB161=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC161-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB161=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC161-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB161=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC161-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB161=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC161-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB161=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC161-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB161=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC161-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB161=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC161-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":831.40350000000058},5.2955636942675195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O166<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},162,1630.1911565843006,10.062908373977164,null,{"$f":"IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T166<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},162,0,0,null,{"$f":"IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y166<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},162,1549.5886858070437,9.5653622580681716,null,{"$f":"IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD166<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},162,1582.5,9.768518518518519,null,{"$f":"IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI166<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},162,1629.9500000000012,10.061419753086428,null,{"$f":"IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN166<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},162,2024.0179999999991,12.493938271604932,null,{"$f":"IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS166<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},162,213.60999999999996,1.3185802469135799,null,{"$f":"IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX166<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},162,{"$f":"IF($AW166=$E$3,$D$11+($AX166*$E$11),IF($AW166=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX166-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW166=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX166-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW166=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX166-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW166=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX166-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW166=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX166-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW166=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX166-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW166=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX166-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1636.2120000000009},10.10007407407408,null,{"$f":"IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC166<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},162,{"$f":"IF($BB166=$E$3,$D$12+($BC166*$E$12),IF($BB166=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC166-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB166=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC166-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB166=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC166-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB166=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC166-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB166=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC166-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB166=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC166-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB166=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC166-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":856.90600000000052},5.2895432098765465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O171<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},167,1681.1961565843008,10.067042853798208,null,{"$f":"IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T171<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},167,0,0,null,{"$f":"IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y171<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},167,1597.4211773315421,9.5653962714463603,null,{"$f":"IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD171<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},167,1633,9.7784431137724557,null,{"$f":"IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI171<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},167,1680.4500000000012,10.062574850299407,null,{"$f":"IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN171<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},167,2094.0879999999988,12.5394491017964,null,{"$f":"IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS171<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},167,220.25999999999996,1.3189221556886226,null,{"$f":"IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX171<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},167,{"$f":"IF($AW171=$E$3,$D$11+($AX171*$E$11),IF($AW171=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX171-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW171=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX171-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW171=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX171-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW171=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX171-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW171=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX171-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW171=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX171-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW171=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX171-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1687.217000000001},10.103095808383239,null,{"$f":"IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC171<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},167,{"$f":"IF($BB171=$E$3,$D$12+($BC171*$E$12),IF($BB171=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC171-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB171=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC171-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB171=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC171-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB171=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC171-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB171=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC171-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB171=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC171-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB171=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC171-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":882.40850000000057},5.2838832335329373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O172<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},168,1691.3971565843008,10.067840217763695,null,{"$f":"IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T172<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},168,0,0,null,{"$f":"IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y172<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},168,1606.9876756364417,9.5654028311692958,null,{"$f":"IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD172<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},168,1643.1,9.7803571428571416,null,{"$f":"IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI172<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},168,1690.5500000000011,10.062797619047625,null,{"$f":"IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN172<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},168,2108.101999999999,12.548226190476184,null,{"$f":"IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS172<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},168,221.58999999999997,1.318988095238095,null,{"$f":"IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX172<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},168,{"$f":"IF($AW172=$E$3,$D$11+($AX172*$E$11),IF($AW172=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX172-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW172=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX172-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW172=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX172-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW172=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX172-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW172=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX172-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW172=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX172-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW172=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX172-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1697.418000000001},10.103678571428578,null,{"$f":"IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC172<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},168,{"$f":"IF($BB172=$E$3,$D$12+($BC172*$E$12),IF($BB172=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC172-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB172=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC172-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB172=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC172-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB172=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC172-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB172=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC172-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB172=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC172-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB172=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC172-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":887.50900000000058},5.2827916666666699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O178<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},174,1752.6031565843009,10.072431934392535,null,{"$f":"IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T178<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},174,0,0,null,{"$f":"IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y178<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},174,1664.38666546584,9.5654406061255166,null,{"$f":"IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD178<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},174,1703.6999999999998,9.7913793103448263,null,{"$f":"IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI178<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},174,1751.150000000001,10.064080459770121,null,{"$f":"IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN178<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},174,2192.1859999999988,12.598770114942521,null,{"$f":"IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS178<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},174,229.56999999999996,1.3193678160919537,null,{"$f":"IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX178<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},174,{"$f":"IF($AW178=$E$3,$D$11+($AX178*$E$11),IF($AW178=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX178-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW178=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX178-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW178=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX178-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW178=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX178-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW178=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX178-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW178=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX178-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW178=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX178-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1758.6240000000012},10.107034482758626,null,{"$f":"IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC178<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},174,{"$f":"IF($BB178=$E$3,$D$12+($BC178*$E$12),IF($BB178=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC178-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB178=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC178-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB178=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC178-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB178=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC178-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB178=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC178-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB178=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC178-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB178=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC178-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":918.11200000000053},5.27650574712644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O183<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},179,1803.6081565843008,10.076023221141345,null,{"$f":"IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T183<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},179,0,0,null,{"$f":"IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y183<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},179,1712.2191569903384,9.5654701507840141,null,{"$f":"IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD183<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},179,1754.1999999999998,9.7999999999999989,null,{"$f":"IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI183<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},179,1801.650000000001,10.065083798882688,null,{"$f":"IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN183<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},179,2262.2559999999989,12.638301675977647,null,{"$f":"IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS183<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},179,236.21999999999997,1.3196648044692736,null,{"$f":"IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX183<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},179,{"$f":"IF($AW183=$E$3,$D$11+($AX183*$E$11),IF($AW183=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX183-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW183=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX183-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW183=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX183-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW183=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX183-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW183=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX183-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW183=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX183-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW183=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX183-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1809.6290000000013},10.109659217877102,null,{"$f":"IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC183<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},179,{"$f":"IF($BB183=$E$3,$D$12+($BC183*$E$12),IF($BB183=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC183-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB183=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC183-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB183=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC183-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB183=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC183-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB183=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC183-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB183=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC183-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB183=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC183-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":943.61450000000059},5.2715893854748632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O188<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},184,1854.6131565843009,10.079419329262505,null,{"$f":"IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T188<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},184,0,0,null,{"$f":"IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y188<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},184,1760.0516485148369,9.5654980897545485,null,{"$f":"IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD188<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},184,1804.6999999999998,9.8081521739130419,null,{"$f":"IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI188<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},184,1852.150000000001,10.066032608695657,null,{"$f":"IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN188<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},184,2332.3259999999991,12.675684782608691,null,{"$f":"IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS188<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},184,242.86999999999998,1.319945652173913,null,{"$f":"IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX188<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},184,{"$f":"IF($AW188=$E$3,$D$11+($AX188*$E$11),IF($AW188=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX188-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW188=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX188-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW188=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX188-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW188=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX188-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW188=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX188-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW188=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX188-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW188=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX188-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1860.6340000000014},10.112141304347833,null,{"$f":"IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC188<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},184,{"$f":"IF($BB188=$E$3,$D$12+($BC188*$E$12),IF($BB188=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC188-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB188=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC188-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB188=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC188-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB188=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC188-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB188=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC188-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB188=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC188-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB188=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC188-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":969.11700000000064},5.2669402173913076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O190<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},186,1875.0151565843007,10.080726648302692,null,{"$f":"IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T190<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},186,0,0,null,{"$f":"IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y190<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},186,1779.1846451246363,9.5655088447561099,null,{"$f":"IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD190<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},186,1824.8999999999999,9.8112903225806445,null,{"$f":"IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI190<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},186,1872.3500000000013,10.066397849462373,null,{"$f":"IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN190<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},186,2360.3539999999989,12.690075268817198,null,{"$f":"IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS190<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},186,245.52999999999997,1.32005376344086,null,{"$f":"IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX190<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},186,{"$f":"IF($AW190=$E$3,$D$11+($AX190*$E$11),IF($AW190=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX190-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW190=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX190-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW190=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX190-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW190=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX190-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW190=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX190-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW190=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX190-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW190=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX190-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1881.0360000000012},10.113096774193554,null,{"$f":"IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC190<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},186,{"$f":"IF($BB190=$E$3,$D$12+($BC190*$E$12),IF($BB190=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC190-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB190=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC190-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB190=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC190-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB190=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC190-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB190=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC190-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB190=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC190-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB190=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC190-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":979.31800000000067},5.2651505376344119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O195<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},191,1926.0201565843008,10.083875165362832,null,{"$f":"IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T195<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},191,0,0,null,{"$f":"IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y195<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},191,1827.0171366491347,9.5655347468541088,null,{"$f":"IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD195<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},191,1875.3999999999999,9.8188481675392669,null,{"$f":"IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI195<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},191,1922.8500000000013,10.067277486911001,null,{"$f":"IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN195<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},191,2430.4239999999991,12.724732984293189,null,{"$f":"IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS195<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},191,252.17999999999995,1.3203141361256543,null,{"$f":"IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX195<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},191,{"$f":"IF($AW195=$E$3,$D$11+($AX195*$E$11),IF($AW195=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX195-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW195=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX195-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW195=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX195-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW195=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX195-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW195=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX195-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW195=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX195-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW195=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX195-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1932.0410000000013},10.115397905759169,null,{"$f":"IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC195<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},191,{"$f":"IF($BB195=$E$3,$D$12+($BC195*$E$12),IF($BB195=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC195-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB195=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC195-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB195=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC195-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB195=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC195-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB195=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC195-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB195=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC195-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB195=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC195-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1004.8205000000007},5.2608403141361295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O200<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},196,1977.0251565843009,10.086863043797454,null,{"$f":"IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T200<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},196,0,0,null,{"$f":"IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y200<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},196,1874.8496281736332,9.5655593274164961,null,{"$f":"IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD200<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},196,1925.8999999999999,9.8260204081632647,null,{"$f":"IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI200<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},196,1973.3500000000013,10.068112244897966,null,{"$f":"IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN200<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},196,2500.4939999999988,12.757622448979586,null,{"$f":"IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS200<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},196,258.83,1.3205612244897957,null,{"$f":"IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX200<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},196,{"$f":"IF($AW200=$E$3,$D$11+($AX200*$E$11),IF($AW200=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX200-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW200=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX200-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW200=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX200-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW200=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX200-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW200=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX200-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW200=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX200-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW200=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX200-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1983.0460000000012},10.117581632653067,null,{"$f":"IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC200<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},196,{"$f":"IF($BB200=$E$3,$D$12+($BC200*$E$12),IF($BB200=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC200-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB200=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC200-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB200=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC200-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB200=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC200-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB200=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC200-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB200=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC200-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB200=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC200-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1030.3230000000008},5.2567500000000038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O204<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},200,2017.829156584301,10.089145782921506,null,{"$f":"IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T204<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},200,0,0,null,{"$f":"IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y204<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},200,1913.1156213932318,9.565578106966159,null,{"$f":"IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD204<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},200,1966.3,9.8315000000000001,null,{"$f":"IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI204<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},200,2013.7500000000014,10.068750000000007,null,{"$f":"IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN204<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},200,2556.5499999999988,12.782749999999995,null,{"$f":"IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS204<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},200,264.14999999999998,1.3207499999999999,null,{"$f":"IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX204<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},200,{"$f":"IF($AW204=$E$3,$D$11+($AX204*$E$11),IF($AW204=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX204-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW204=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX204-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW204=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX204-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW204=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX204-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW204=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX204-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW204=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX204-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW204=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX204-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2023.8500000000013},10.119250000000006,null,{"$f":"IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC204<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},200,{"$f":"IF($BB204=$E$3,$D$12+($BC204*$E$12),IF($BB204=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC204-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB204=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC204-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB204=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC204-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB204=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC204-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB204=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC204-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB204=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC204-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB204=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC204-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1050.7250000000008},5.253625000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O207<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},203,2048.4321565843011,10.090798800907887,null,{"$f":"IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T207<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},203,0,0,null,{"$f":"IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y207<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},203,1941.9299142875896,9.5661572132393573,null,{"$f":"IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD207<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},203,1996.6,9.8354679802955669,null,{"$f":"IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI207<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},203,2044.3530000000014,10.070704433497545,null,{"$f":"IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN207<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},203,2598.5919999999987,12.800945812807875,null,{"$f":"IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS207<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},203,268.14,1.3208866995073891,null,{"$f":"IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX207<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},203,{"$f":"IF($AW207=$E$3,$D$11+($AX207*$E$11),IF($AW207=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX207-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW207=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX207-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW207=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX207-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW207=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX207-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW207=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX207-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW207=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX207-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW207=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX207-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2054.4530000000013},10.120458128078825,null,{"$f":"IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC207<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},203,{"$f":"IF($BB207=$E$3,$D$12+($BC207*$E$12),IF($BB207=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC207-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB207=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC207-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB207=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC207-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB207=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC207-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB207=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC207-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB207=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC207-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB207=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC207-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1066.0265000000009},5.2513620689655216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O212<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},208,2099.4371565843012,10.093447868193756,null,{"$f":"IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T212<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},208,0,0,null,{"$f":"IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y212<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},208,1989.953735778186,9.5670852681643552,null,{"$f":"IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD212<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},208,2047.1,9.8418269230769226,null,{"$f":"IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI212<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},208,2095.3580000000015,10.073836538461546,null,{"$f":"IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN212<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},208,2668.6619999999989,12.830105769230764,null,{"$f":"IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS212<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},208,274.78999999999996,1.3211057692307691,null,{"$f":"IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX212<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},208,{"$f":"IF($AW212=$E$3,$D$11+($AX212*$E$11),IF($AW212=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX212-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW212=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX212-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW212=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX212-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW212=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX212-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW212=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX212-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW212=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX212-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW212=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX212-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2105.4580000000014},10.122394230769238,null,{"$f":"IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC212<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},208,{"$f":"IF($BB212=$E$3,$D$12+($BC212*$E$12),IF($BB212=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC212-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB212=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC212-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB212=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC212-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB212=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC212-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB212=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC212-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB212=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC212-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB212=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC212-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1091.5290000000007},5.2477355769230805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O217<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213,2150.4421565843013,10.09597256612348,null,{"$f":"IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T217<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},213,0,0,null,{"$f":"IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y217<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213,2037.9775572687824,9.567969752435598,null,{"$f":"IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD217<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},213,2097.6,9.8478873239436613,null,{"$f":"IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI217<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213,2146.3630000000016,10.076821596244139,null,{"$f":"IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN217<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213,2738.7319999999991,12.85789671361502,null,{"$f":"IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS217<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},213,281.43999999999994,1.3213145539906102,null,{"$f":"IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX217<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213,{"$f":"IF($AW217=$E$3,$D$11+($AX217*$E$11),IF($AW217=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX217-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW217=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX217-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW217=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX217-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW217=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX217-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW217=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX217-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW217=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX217-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW217=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX217-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2156.4630000000016},10.124239436619726,null,{"$f":"IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC217<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},213,{"$f":"IF($BB217=$E$3,$D$12+($BC217*$E$12),IF($BB217=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC217-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB217=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC217-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB217=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC217-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB217=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC217-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB217=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC217-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB217=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC217-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB217=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC217-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1117.0315000000007},5.2442793427230079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O223<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},219,2211.6481565843014,10.098850030065304,null,{"$f":"IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T223<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},219,0,0,null,{"$f":"IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y223<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},219,2095.6061430574982,9.5689778221803579,null,{"$f":"IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD223<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},219,2158.1999999999998,9.8547945205479444,null,{"$f":"IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI223<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},219,2207.5690000000013,10.080223744292244,null,{"$f":"IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN223<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},219,2822.8159999999989,12.889570776255702,null,{"$f":"IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS223<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},219,289.41999999999996,1.3215525114155249,null,{"$f":"IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX223<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},219,{"$f":"IF($AW223=$E$3,$D$11+($AX223*$E$11),IF($AW223=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX223-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW223=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX223-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW223=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX223-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW223=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX223-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW223=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX223-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW223=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX223-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW223=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX223-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2217.6690000000017},10.126342465753432,null,{"$f":"IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC223<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},219,{"$f":"IF($BB223=$E$3,$D$12+($BC223*$E$12),IF($BB223=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC223-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB223=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC223-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB223=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC223-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB223=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC223-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB223=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC223-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB223=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC223-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB223=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC223-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1147.6345000000008},5.2403401826484055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O224<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220,2221.849156584301,10.099314348110459,null,{"$f":"IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T224<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},220,0,0,null,{"$f":"IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y224<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220,2105.2109073556176,9.5691404879800803,null,{"$f":"IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD224<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},220,2168.3000000000002,9.8559090909090923,null,{"$f":"IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI224<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220,2217.7700000000013,10.080772727272734,null,{"$f":"IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN224<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220,2836.829999999999,12.894681818181814,null,{"$f":"IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS224<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},220,290.74999999999994,1.3215909090909088,null,{"$f":"IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX224<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220,{"$f":"IF($AW224=$E$3,$D$11+($AX224*$E$11),IF($AW224=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX224-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW224=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX224-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW224=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX224-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW224=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX224-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW224=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX224-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW224=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX224-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW224=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX224-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2227.8700000000013},10.126681818181824,null,{"$f":"IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC224<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},220,{"$f":"IF($BB224=$E$3,$D$12+($BC224*$E$12),IF($BB224=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC224-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB224=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC224-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB224=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC224-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB224=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC224-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB224=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC224-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB224=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC224-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB224=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC224-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1152.7350000000006},5.2397045454545479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O229<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},225,2272.8541565843011,10.10157402926356,null,{"$f":"IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T229<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},225,0,0,null,{"$f":"IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y229<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},225,2153.2347288462138,9.5699321282053944,null,{"$f":"IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD229<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},225,2218.8000000000002,9.8613333333333344,null,{"$f":"IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI229<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},225,2268.7750000000015,10.083444444444451,null,{"$f":"IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN229<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},225,2906.8999999999987,12.919555555555549,null,{"$f":"IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS229<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},225,297.39999999999998,1.3217777777777777,null,{"$f":"IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX229<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},225,{"$f":"IF($AW229=$E$3,$D$11+($AX229*$E$11),IF($AW229=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX229-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW229=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX229-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW229=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX229-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW229=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX229-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW229=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX229-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW229=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX229-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW229=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX229-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2278.8750000000014},10.128333333333339,null,{"$f":"IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC229<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},225,{"$f":"IF($BB229=$E$3,$D$12+($BC229*$E$12),IF($BB229=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC229-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB229=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC229-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB229=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC229-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB229=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC229-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB229=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC229-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB229=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC229-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB229=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC229-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1178.2375000000006},5.236611111111114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O234<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230,2323.8591565843012,10.103735463410006,null,{"$f":"IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T234<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},230,0,0,null,{"$f":"IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y234<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230,2201.2585503368105,9.5706893492904808,null,{"$f":"IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD234<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},230,2269.3000000000002,9.8665217391304356,null,{"$f":"IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI234<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230,2319.7800000000016,10.086000000000007,null,{"$f":"IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN234<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230,2976.9699999999989,12.943347826086951,null,{"$f":"IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS234<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},230,304.04999999999995,1.3219565217391303,null,{"$f":"IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX234<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230,{"$f":"IF($AW234=$E$3,$D$11+($AX234*$E$11),IF($AW234=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX234-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW234=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX234-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW234=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX234-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW234=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX234-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW234=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX234-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW234=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX234-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW234=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX234-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2329.8800000000015},10.129913043478266,null,{"$f":"IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC234<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},230,{"$f":"IF($BB234=$E$3,$D$12+($BC234*$E$12),IF($BB234=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC234-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB234=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC234-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB234=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC234-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB234=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC234-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB234=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC234-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB234=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC234-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB234=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC234-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1203.7400000000007},5.2336521739130468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O236<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},232,2344.2611565843013,10.104573950794402,null,{"$f":"IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T236<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},232,0,0,null,{"$f":"IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y236<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},232,2220.4680789330491,9.5709830988493501,null,{"$f":"IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD236<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},232,2289.5,9.868534482758621,null,{"$f":"IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI236<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},232,2340.1820000000016,10.086991379310351,null,{"$f":"IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN236<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},232,3004.9979999999987,12.952577586206891,null,{"$f":"IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS236<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},232,306.70999999999998,1.3220258620689653,null,{"$f":"IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX236<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},232,{"$f":"IF($AW236=$E$3,$D$11+($AX236*$E$11),IF($AW236=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX236-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW236=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX236-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW236=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX236-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW236=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX236-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW236=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX236-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW236=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX236-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW236=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX236-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2350.2820000000015},10.130525862068971,null,{"$f":"IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC236<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},232,{"$f":"IF($BB236=$E$3,$D$12+($BC236*$E$12),IF($BB236=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC236-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB236=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC236-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB236=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC236-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB236=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC236-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB236=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC236-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB236=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC236-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB236=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC236-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1213.9410000000007},5.2325043103448303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O241<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237,2395.2661565843009,10.106608255629961,null,{"$f":"IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T241<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},237,0,0,null,{"$f":"IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y241<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237,2268.4919004236453,9.5716957823782511,null,{"$f":"IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD241<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},237,2340,9.8734177215189867,null,{"$f":"IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI241<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237,2391.1870000000017,10.089396624472581,null,{"$f":"IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN241<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237,3075.0679999999988,12.974970464135016,null,{"$f":"IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS241<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},237,313.35999999999996,1.322194092827004,null,{"$f":"IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX241<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237,{"$f":"IF($AW241=$E$3,$D$11+($AX241*$E$11),IF($AW241=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX241-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW241=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX241-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW241=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX241-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW241=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX241-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW241=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX241-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW241=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX241-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW241=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX241-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2401.2870000000016},10.132012658227856,null,{"$f":"IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC241<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},237,{"$f":"IF($BB241=$E$3,$D$12+($BC241*$E$12),IF($BB241=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC241-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB241=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC241-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB241=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC241-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB241=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC241-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB241=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC241-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB241=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC241-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB241=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC241-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1239.4435000000008},5.229719409282704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O246<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242,2446.271156584301,10.108558498282235,null,{"$f":"IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T246<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},242,0,0,null,{"$f":"IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y246<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242,2316.515721914242,9.572379016174553,null,{"$f":"IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD246<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},242,2390.5,9.8780991735537196,null,{"$f":"IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI246<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242,2442.1920000000018,10.091702479338851,null,{"$f":"IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN246<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242,3145.1379999999986,12.99643801652892,null,{"$f":"IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS246<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},242,320.00999999999993,1.3223553719008261,null,{"$f":"IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX246<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242,{"$f":"IF($AW246=$E$3,$D$11+($AX246*$E$11),IF($AW246=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX246-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW246=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX246-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW246=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX246-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW246=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX246-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW246=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX246-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW246=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX246-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW246=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX246-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2452.2920000000017},10.133438016528933,null,{"$f":"IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC246<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},242,{"$f":"IF($BB246=$E$3,$D$12+($BC246*$E$12),IF($BB246=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC246-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB246=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC246-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB246=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC246-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB246=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC246-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB246=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC246-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB246=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC246-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB246=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC246-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1264.9460000000008},5.2270495867768627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O251<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},247,2497.2761565843011,10.110429783742109,null,{"$f":"IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T251<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},247,0,0,null,{"$f":"IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y251<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},247,2364.5395434048382,9.5730345886835551,null,{"$f":"IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD251<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},247,2441,9.8825910931174086,null,{"$f":"IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI251<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},247,2493.1970000000019,10.093914979757093,null,{"$f":"IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN251<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},247,3215.2079999999987,13.017036437246958,null,{"$f":"IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS251<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},247,326.65999999999997,1.3225101214574897,null,{"$f":"IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX251<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},247,{"$f":"IF($AW251=$E$3,$D$11+($AX251*$E$11),IF($AW251=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX251-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW251=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX251-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW251=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX251-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW251=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX251-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW251=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX251-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW251=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX251-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW251=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX251-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2503.2970000000018},10.134805668016202,null,{"$f":"IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC251<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},247,{"$f":"IF($BB251=$E$3,$D$12+($BC251*$E$12),IF($BB251=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC251-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB251=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC251-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB251=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC251-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB251=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC251-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB251=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC251-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB251=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC251-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB251=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC251-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1290.4485000000009},5.2244878542510156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O255<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},251,2538.0801565843012,10.111873133801996,null,{"$f":"IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T255<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},251,0,0,null,{"$f":"IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y255<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},251,2402.9586005973156,9.5735402414235686,null,{"$f":"IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD255<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},251,2481.4,9.8860557768924302,null,{"$f":"IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI255<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},251,2534.001000000002,10.095621513944231,null,{"$f":"IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN255<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},251,3271.2639999999988,13.032924302788839,null,{"$f":"IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS255<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},251,331.97999999999996,1.322629482071713,null,{"$f":"IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX255<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},251,{"$f":"IF($AW255=$E$3,$D$11+($AX255*$E$11),IF($AW255=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX255-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW255=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX255-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW255=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX255-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW255=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX255-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW255=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX255-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW255=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX255-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW255=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX255-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2544.1010000000019},10.135860557768932,null,{"$f":"IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC255<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},251,{"$f":"IF($BB255=$E$3,$D$12+($BC255*$E$12),IF($BB255=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC255-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB255=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC255-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB255=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC255-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB255=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC255-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB255=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC255-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB255=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC255-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB255=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC255-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1310.8505000000009},5.2225119521912386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O258<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254,2568.6831565843013,10.11292581332402,null,{"$f":"IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T258<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},254,0,0,null,{"$f":"IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y258<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254,2431.7728934916731,9.5739090294947768,null,{"$f":"IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD258<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},254,2511.7000000000003,9.8885826771653562,null,{"$f":"IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI258<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254,2564.6040000000016,10.09686614173229,null,{"$f":"IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN258<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254,3313.3059999999987,13.044511811023616,null,{"$f":"IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS258<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},254,335.96999999999997,1.3227165354330708,null,{"$f":"IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX258<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254,{"$f":"IF($AW258=$E$3,$D$11+($AX258*$E$11),IF($AW258=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX258-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW258=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX258-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW258=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX258-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW258=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX258-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW258=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX258-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW258=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX258-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW258=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX258-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2574.7040000000015},10.136629921259848,null,{"$f":"IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC258<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},254,{"$f":"IF($BB258=$E$3,$D$12+($BC258*$E$12),IF($BB258=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC258-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB258=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC258-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB258=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC258-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB258=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC258-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB258=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC258-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB258=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC258-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB258=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC258-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1326.152000000001},5.2210708661417362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O263<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},259,2619.6881565843014,10.114626087198076,null,{"$f":"IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T263<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},259,0,0,null,{"$f":"IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y263<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},259,2479.7967149822698,9.574504691051235,null,{"$f":"IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD263<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},259,2562.2000000000003,9.8926640926640932,null,{"$f":"IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI263<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},259,2615.6090000000017,10.098876447876455,null,{"$f":"IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN263<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},259,3383.3759999999984,13.063227799227793,null,{"$f":"IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS263<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},259,342.61999999999995,1.3228571428571427,null,{"$f":"IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX263<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},259,{"$f":"IF($AW263=$E$3,$D$11+($AX263*$E$11),IF($AW263=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX263-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW263=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX263-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW263=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX263-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW263=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX263-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW263=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX263-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW263=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX263-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW263=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX263-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2625.7090000000017},10.137872586872593,null,{"$f":"IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC263<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},259,{"$f":"IF($BB263=$E$3,$D$12+($BC263*$E$12),IF($BB263=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC263-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB263=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC263-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB263=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC263-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB263=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC263-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB263=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC263-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB263=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC263-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB263=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC263-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1351.654500000001},5.2187432432432468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O268<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264,2670.6931565843015,10.116261956758718,null,{"$f":"IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T268<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},264,0,0,null,{"$f":"IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y268<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264,2527.8205364728665,9.5750777896699493,null,{"$f":"IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD268<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},264,2612.7000000000003,9.8965909090909108,null,{"$f":"IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI268<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264,2666.6140000000019,10.100810606060612,null,{"$f":"IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN268<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264,3453.4459999999985,13.081234848484844,null,{"$f":"IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS268<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},264,349.26999999999992,1.322992424242424,null,{"$f":"IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX268<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264,{"$f":"IF($AW268=$E$3,$D$11+($AX268*$E$11),IF($AW268=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX268-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW268=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX268-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW268=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX268-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW268=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX268-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW268=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX268-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW268=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX268-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW268=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX268-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2676.7140000000018},10.139068181818189,null,{"$f":"IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC268<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},264,{"$f":"IF($BB268=$E$3,$D$12+($BC268*$E$12),IF($BB268=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC268-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB268=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC268-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB268=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC268-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB268=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC268-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB268=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC268-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB268=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC268-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB268=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC268-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1377.1570000000011},5.2165037878787919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O273<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},269,2721.6981565843016,10.117837013324541,null,{"$f":"IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T273<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},269,0,0,null,{"$f":"IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y273<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},269,2575.8443579634627,9.5756295835072969,null,{"$f":"IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD273<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},269,2663.2000000000003,9.9003717472118975,null,{"$f":"IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI273<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},269,2717.619000000002,10.102672862453538,null,{"$f":"IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN273<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},269,3523.5159999999987,13.098572490706315,null,{"$f":"IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS273<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},269,355.91999999999996,1.3231226765799255,null,{"$f":"IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX273<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},269,{"$f":"IF($AW273=$E$3,$D$11+($AX273*$E$11),IF($AW273=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX273-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW273=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX273-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW273=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX273-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW273=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX273-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW273=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX273-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW273=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX273-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW273=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX273-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2727.7190000000019},10.140219330855025,null,{"$f":"IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC273<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},269,{"$f":"IF($BB273=$E$3,$D$12+($BC273*$E$12),IF($BB273=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC273-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB273=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC273-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB273=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC273-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB273=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC273-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB273=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC273-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB273=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC273-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB273=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC273-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1402.6595000000009},5.2143475836431259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O275<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},271,2742.1001565843017,10.118450762303697,null,{"$f":"IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T275<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},271,0,0,null,{"$f":"IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y275<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},271,2595.0538865597014,9.5758445998512958,null,{"$f":"IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD275<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},271,2683.4,9.9018450184501852,null,{"$f":"IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI275<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},271,2738.021000000002,10.103398523985247,null,{"$f":"IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN275<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},271,3551.5439999999985,13.105328413284127,null,{"$f":"IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS275<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},271,358.57999999999993,1.3231734317343171,null,{"$f":"IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX275<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},271,{"$f":"IF($AW275=$E$3,$D$11+($AX275*$E$11),IF($AW275=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX275-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW275=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX275-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW275=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX275-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW275=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX275-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW275=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX275-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW275=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX275-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW275=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX275-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2748.1210000000019},10.140667896678973,null,{"$f":"IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC275<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},271,{"$f":"IF($BB275=$E$3,$D$12+($BC275*$E$12),IF($BB275=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC275-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB275=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC275-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB275=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC275-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB275=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC275-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB275=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC275-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB275=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC275-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB275=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC275-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1412.8605000000009},5.2135073800738043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O280<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276,2793.1051565843018,10.119946219508339,null,{"$f":"IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T280<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},276,0,0,null,{"$f":"IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y280<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276,2643.0777080502976,9.5763685074286151,null,{"$f":"IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD280<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},276,2733.9,9.9054347826086957,null,{"$f":"IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI280<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276,2789.0260000000017,10.105166666666673,null,{"$f":"IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN280<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276,3621.6139999999987,13.121789855072459,null,{"$f":"IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS280<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},276,365.22999999999996,1.3232971014492751,null,{"$f":"IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX280<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276,{"$f":"IF($AW280=$E$3,$D$11+($AX280*$E$11),IF($AW280=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX280-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW280=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX280-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW280=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX280-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW280=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX280-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW280=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX280-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW280=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX280-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW280=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX280-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2799.126000000002},10.141760869565225,null,{"$f":"IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC280<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},276,{"$f":"IF($BB280=$E$3,$D$12+($BC280*$E$12),IF($BB280=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC280-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB280=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC280-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB280=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC280-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB280=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC280-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB280=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC280-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB280=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC280-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB280=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC280-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1438.363000000001},5.21146014492754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O283<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},279,2823.7081565843018,10.120817765535133,null,{"$f":"IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T283<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},279,0,0,null,{"$f":"IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y283<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},279,2671.8920009446556,9.5766738385113097,null,{"$f":"IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD283<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},279,2764.2000000000003,9.9075268817204307,null,{"$f":"IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI283<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},279,2819.6290000000017,10.106197132616494,null,{"$f":"IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN283<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},279,3663.6559999999986,13.131383512544797,null,{"$f":"IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS283<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},279,369.21999999999997,1.3233691756272401,null,{"$f":"IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX283<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},279,{"$f":"IF($AW283=$E$3,$D$11+($AX283*$E$11),IF($AW283=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX283-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW283=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX283-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW283=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX283-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW283=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX283-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW283=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX283-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW283=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX283-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW283=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX283-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2829.7290000000021},10.142397849462373,null,{"$f":"IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC283<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},279,{"$f":"IF($BB283=$E$3,$D$12+($BC283*$E$12),IF($BB283=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC283-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB283=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC283-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB283=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC283-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB283=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC283-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB283=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC283-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB283=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC283-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB283=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC283-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1453.664500000001},5.2102670250896095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O291<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},287,2905.3161565843016,10.123052810398264,null,{"$f":"IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T291<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},287,0,0,null,{"$f":"IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y291<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},287,2748.7301153296098,9.577456847838361,null,{"$f":"IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD291<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},287,2845,9.9128919860627178,null,{"$f":"IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI291<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},287,2901.2370000000019,10.108839721254363,null,{"$f":"IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN291<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},287,3775.7679999999982,13.155986062717764,null,{"$f":"IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS291<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},287,379.85999999999996,1.3235540069686409,null,{"$f":"IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX291<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},287,{"$f":"IF($AW291=$E$3,$D$11+($AX291*$E$11),IF($AW291=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX291-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW291=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX291-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW291=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX291-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW291=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX291-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW291=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX291-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW291=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX291-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW291=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX291-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2911.3370000000018},10.144031358885023,null,{"$f":"IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC291<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},287,{"$f":"IF($BB291=$E$3,$D$12+($BC291*$E$12),IF($BB291=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC291-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB291=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC291-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB291=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC291-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB291=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC291-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB291=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC291-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB291=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC291-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB291=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC291-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1494.4685000000009},5.2072073170731734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O292<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},288,2915.5171565843016,10.123323460362158,null,{"$f":"IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T292<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},288,0,0,null,{"$f":"IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y292<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},288,2758.3348796277292,9.5775516653740596,null,{"$f":"IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD292<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},288,2855.1,9.9135416666666671,null,{"$f":"IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI292<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},288,2911.4380000000019,10.109159722222229,null,{"$f":"IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN292<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},288,3789.7819999999983,13.158965277777773,null,{"$f":"IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS292<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},288,381.18999999999994,1.3235763888888887,null,{"$f":"IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX292<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},288,{"$f":"IF($AW292=$E$3,$D$11+($AX292*$E$11),IF($AW292=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX292-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW292=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX292-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW292=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX292-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW292=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX292-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW292=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX292-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW292=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX292-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW292=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX292-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2921.5380000000018},10.144229166666673,null,{"$f":"IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC292<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},288,{"$f":"IF($BB292=$E$3,$D$12+($BC292*$E$12),IF($BB292=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC292-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB292=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC292-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB292=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC292-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB292=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC292-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB292=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC292-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB292=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC292-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB292=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC292-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1499.5690000000009},5.2068368055555583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O297<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293,2966.5221565843017,10.124648998581234,null,{"$f":"IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T297<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},293,0,0,null,{"$f":"IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y297<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293,2806.3587011183254,9.5780160447724416,null,{"$f":"IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD297<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},293,2905.6,9.9167235494880543,null,{"$f":"IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI297<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293,2962.443000000002,10.110726962457345,null,{"$f":"IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN297<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293,3859.8519999999985,13.173556313993169,null,{"$f":"IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS297<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},293,387.83999999999992,1.3236860068259382,null,{"$f":"IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX297<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293,{"$f":"IF($AW297=$E$3,$D$11+($AX297*$E$11),IF($AW297=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX297-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW297=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX297-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW297=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX297-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW297=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX297-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW297=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX297-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW297=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX297-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW297=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX297-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2972.5430000000019},10.145197952218437,null,{"$f":"IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC297<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},293,{"$f":"IF($BB297=$E$3,$D$12+($BC297*$E$12),IF($BB297=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC297-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB297=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC297-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB297=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC297-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB297=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC297-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB297=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC297-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB297=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC297-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB297=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC297-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1525.0715000000009},5.2050221843003444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O301<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},297,3007.3261565843018,10.125677294896638,null,{"$f":"IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T301<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},297,0,0,null,{"$f":"IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y301<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},297,2844.7777583108027,9.5783762906087642,null,{"$f":"IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD301<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},297,2946,9.9191919191919187,null,{"$f":"IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI301<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},297,3003.2470000000021,10.111942760942767,null,{"$f":"IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN301<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},297,3915.9079999999985,13.184875420875416,null,{"$f":"IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS301<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},297,393.15999999999997,1.3237710437710437,null,{"$f":"IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX301<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},297,{"$f":"IF($AW301=$E$3,$D$11+($AX301*$E$11),IF($AW301=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX301-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW301=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX301-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW301=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX301-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW301=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX301-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW301=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX301-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW301=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX301-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW301=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX301-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3013.347000000002},10.145949494949502,null,{"$f":"IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC301<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},297,{"$f":"IF($BB301=$E$3,$D$12+($BC301*$E$12),IF($BB301=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC301-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB301=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC301-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB301=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC301-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB301=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC301-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB301=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC301-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB301=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC301-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB301=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC301-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1545.473500000001},5.2036144781144813]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O308<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304,3078.7331565843019,10.127411699290468,null,{"$f":"IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T308<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},304,0,0,null,{"$f":"IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y308<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304,2912.0111083976381,9.5789839092027567,null,{"$f":"IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD308<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},304,3016.7000000000003,9.9233552631578963,null,{"$f":"IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI308<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304,3074.6540000000023,10.113993421052639,null,{"$f":"IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN308<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304,4014.0059999999985,13.203967105263153,null,{"$f":"IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS308<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},304,402.46999999999997,1.3239144736842103,null,{"$f":"IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX308<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304,{"$f":"IF($AW308=$E$3,$D$11+($AX308*$E$11),IF($AW308=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX308-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW308=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX308-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW308=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX308-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW308=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX308-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW308=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX308-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW308=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX308-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW308=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX308-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3084.7540000000022},10.147217105263165,null,{"$f":"IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC308<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},304,{"$f":"IF($BB308=$E$3,$D$12+($BC308*$E$12),IF($BB308=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC308-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB308=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC308-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB308=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC308-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB308=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC308-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB308=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC308-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB308=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC308-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB308=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC308-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1581.177000000001},5.2012401315789507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O309<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},305,3088.9341565843019,10.127652972407548,null,{"$f":"IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T309<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},305,0,0,null,{"$f":"IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y309<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},305,2921.6158726957569,9.5790684350680557,null,{"$f":"IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD309<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},305,3026.8,9.9239344262295095,null,{"$f":"IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI309<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},305,3084.8550000000023,10.114278688524598,null,{"$f":"IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN309<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},305,4028.0199999999982,13.206622950819666,null,{"$f":"IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS309<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},305,403.79999999999995,1.3239344262295081,null,{"$f":"IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX309<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},305,{"$f":"IF($AW309=$E$3,$D$11+($AX309*$E$11),IF($AW309=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX309-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW309=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX309-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW309=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX309-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW309=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX309-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW309=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX309-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW309=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX309-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW309=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX309-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3094.9550000000022},10.147393442622958,null,{"$f":"IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC309<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},305,{"$f":"IF($BB309=$E$3,$D$12+($BC309*$E$12),IF($BB309=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC309-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB309=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC309-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB309=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC309-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB309=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC309-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB309=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC309-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB309=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC309-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB309=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC309-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1586.2775000000011},5.200909836065577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O314<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},310,3139.9391565843016,10.128835988981619,null,{"$f":"IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T314<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},310,0,0,null,{"$f":"IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y314<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},310,2969.6396941863536,9.5794828844721085,null,{"$f":"IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD314<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},310,3077.3,9.926774193548388,null,{"$f":"IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI314<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},310,3135.8600000000024,10.115677419354846,null,{"$f":"IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN314<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},310,4098.0899999999983,13.219645161290318,null,{"$f":"IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS314<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},310,410.44999999999993,1.3240322580645159,null,{"$f":"IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX314<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},310,{"$f":"IF($AW314=$E$3,$D$11+($AX314*$E$11),IF($AW314=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX314-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW314=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX314-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW314=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX314-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW314=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX314-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW314=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX314-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW314=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX314-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW314=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX314-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3145.9600000000019},10.148258064516135,null,{"$f":"IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC314<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},310,{"$f":"IF($BB314=$E$3,$D$12+($BC314*$E$12),IF($BB314=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC314-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB314=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC314-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB314=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC314-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB314=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC314-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB314=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC314-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB314=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC314-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB314=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC314-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1611.7800000000011},5.1992903225806488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O320<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},316,3201.1451565843017,10.130206191722474,null,{"$f":"IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T320<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},316,0,0,null,{"$f":"IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y320<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},316,3027.2682799750692,9.5799629113135101,null,{"$f":"IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD320<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},316,3137.9,9.9300632911392412,null,{"$f":"IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI320<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},316,3197.0660000000025,10.117297468354439,null,{"$f":"IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN320<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},316,4182.1739999999982,13.23472784810126,null,{"$f":"IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS320<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},316,418.42999999999995,1.3241455696202531,null,{"$f":"IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX320<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},316,{"$f":"IF($AW320=$E$3,$D$11+($AX320*$E$11),IF($AW320=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX320-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW320=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX320-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW320=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX320-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW320=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX320-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW320=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX320-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW320=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX320-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW320=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX320-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3207.166000000002},10.149259493670892,null,{"$f":"IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC320<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},316,{"$f":"IF($BB320=$E$3,$D$12+($BC320*$E$12),IF($BB320=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC320-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB320=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC320-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB320=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC320-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB320=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC320-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB320=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC320-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB320=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC320-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB320=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC320-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1642.3830000000012},5.1974145569620287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O325<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},321,3252.1501565843018,10.131308899016517,null,{"$f":"IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T325<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},321,0,0,null,{"$f":"IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y325<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},321,3075.2921014656658,9.5803492257497371,null,{"$f":"IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD325<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},321,3188.4,9.9327102803738327,null,{"$f":"IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI325<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},321,3248.0710000000022,10.118601246105925,null,{"$f":"IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN325<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},321,4252.2439999999988,13.246866043613704,null,{"$f":"IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS325<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},321,425.07999999999993,1.3242367601246103,null,{"$f":"IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX325<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},321,{"$f":"IF($AW325=$E$3,$D$11+($AX325*$E$11),IF($AW325=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX325-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW325=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX325-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW325=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX325-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW325=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX325-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW325=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX325-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW325=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX325-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW325=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX325-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3258.1710000000021},10.150065420560754,null,{"$f":"IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC325<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},321,{"$f":"IF($BB325=$E$3,$D$12+($BC325*$E$12),IF($BB325=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC325-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB325=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC325-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB325=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC325-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB325=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC325-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB325=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC325-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB325=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC325-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB325=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC325-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1667.8855000000012},5.19590498442368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O326<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},322,{"$f":"IF($N326=$E$3,$D$4+($O326*$E$4),IF($N326=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O326-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N326=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O326-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N326=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O326-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N326=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O326-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N326=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O326-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N326=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O326-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N326=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O326-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":3262.3511565843019},{"$f":"P326/O326","v":10.131525331007149},null,{"$f":"IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T326<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},322,{"$f":"IF($S326=$E$3,$D$5+($T326*$E$5),IF($S326=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T326-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S326=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T326-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S326=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T326-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S326=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T326-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S326=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T326-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S326=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T326-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S326=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T326-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U326/T326","v":0},null,{"$f":"IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y326<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},322,{"$f":"IF($X326=$E$3,$D$6+($Y326*$E$6),IF($X326=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y326-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X326=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y326-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X326=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y326-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X326=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y326-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X326=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y326-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X326=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y326-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X326=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y326-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":3084.8968657637852},{"$f":"Z326/Y326","v":9.5804250489558545},null,{"$f":"IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD326<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},322,{"$f":"IF($AC326=$E$3,$D$7+($AD326*$E$7),IF($AC326=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD326-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC326=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD326-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC326=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD326-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC326=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD326-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC326=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD326-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC326=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD326-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC326=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD326-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":3198.5},{"$f":"AE326/AD326","v":9.933229813664596},null,{"$f":"IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI326<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},322,{"$f":"IF($AH326=$E$3,$D$8+($AI326*$E$8),IF($AH326=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI326-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH326=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI326-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH326=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI326-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH326=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI326-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH326=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI326-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH326=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI326-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH326=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI326-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":3258.2720000000022},{"$f":"AJ326/AI326","v":10.11885714285715},null,{"$f":"IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN326<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},322,{"$f":"IF($AM326=$E$3,$D$9+($AN326*$E$9),IF($AM326=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN326-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM326=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN326-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM326=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN326-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM326=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN326-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM326=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN326-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM326=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN326-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM326=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN326-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":4266.257999999998},{"$f":"AO326/AN326","v":13.249248447204963},null,{"$f":"IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS326<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},322,{"$f":"IF($AR326=$E$3,$D$10+($AS326*$E$10),IF($AR326=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS326-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR326=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS326-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR326=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS326-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR326=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS326-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR326=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS326-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR326=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS326-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR326=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS326-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":426.40999999999997},{"$f":"AT326/AS326","v":1.3242546583850932},null,{"$f":"IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX326<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},322,{"$f":"IF($AW326=$E$3,$D$11+($AX326*$E$11),IF($AW326=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX326-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW326=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX326-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW326=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX326-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW326=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX326-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW326=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX326-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW326=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX326-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW326=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX326-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3268.3720000000021},{"$f":"AY326/AX326","v":10.150223602484479},null,{"$f":"IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC326<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},322,{"$f":"IF($BB326=$E$3,$D$12+($BC326*$E$12),IF($BB326=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC326-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB326=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC326-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB326=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC326-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB326=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC326-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB326=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC326-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB326=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC326-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB326=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC326-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1672.9860000000012},{"$f":"BD326/BC326","v":5.1956086956521776}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O331<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},327,3313.356156584302,10.13258763481438,null,{"$f":"IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T331<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},327,0,0,null,{"$f":"IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y331<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},327,3132.9206872543814,9.5807972087289954,null,{"$f":"IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD331<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},327,3249,9.9357798165137616,null,{"$f":"IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI331<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},327,3309.2770000000023,10.120113149847102,null,{"$f":"IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN331<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},327,4336.3279999999977,13.260941896024457,null,{"$f":"IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS331<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},327,433.05999999999995,1.3243425076452597,null,{"$f":"IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX331<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},327,{"$f":"IF($AW331=$E$3,$D$11+($AX331*$E$11),IF($AW331=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX331-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW331=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX331-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW331=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX331-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW331=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX331-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW331=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX331-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW331=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX331-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW331=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX331-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3319.3770000000022},10.151000000000007,null,{"$f":"IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC331<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},327,{"$f":"IF($BB331=$E$3,$D$12+($BC331*$E$12),IF($BB331=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC331-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB331=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC331-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB331=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC331-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB331=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC331-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB331=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC331-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB331=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC331-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB331=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC331-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1698.4885000000013},5.1941544342507688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O338<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},334,3384.7631565843021,10.134021426899109,null,{"$f":"IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T338<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},334,0,0,null,{"$f":"IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y338<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},334,3200.1540373412163,9.5812995129976528,null,{"$f":"IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD338<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},334,3319.7000000000003,9.9392215568862277,null,{"$f":"IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI338<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},334,3380.6840000000025,10.121808383233541,null,{"$f":"IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN338<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},334,4434.4259999999977,13.276724550898196,null,{"$f":"IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS338<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},334,442.36999999999995,1.3244610778443113,null,{"$f":"IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX338<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},334,{"$f":"IF($AW338=$E$3,$D$11+($AX338*$E$11),IF($AW338=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX338-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW338=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX338-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW338=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX338-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW338=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX338-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW338=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX338-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW338=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX338-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW338=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX338-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3390.7840000000024},10.152047904191624,null,{"$f":"IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC338<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},334,{"$f":"IF($BB338=$E$3,$D$12+($BC338*$E$12),IF($BB338=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC338-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB338=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC338-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB338=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC338-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB338=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC338-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB338=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC338-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB338=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC338-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB338=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC338-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1734.1920000000014},5.192191616766471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O342<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},338,3425.5671565843022,10.134814072734622,null,{"$f":"IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T342<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},338,0,0,null,{"$f":"IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y342<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},338,3238.5730945336936,9.5815772027624071,null,{"$f":"IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD342<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},338,3360.1,9.9411242603550285,null,{"$f":"IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI342<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},338,3421.4880000000021,10.122745562130184,null,{"$f":"IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN342<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},338,4490.4819999999982,13.285449704142007,null,{"$f":"IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS342<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},338,447.68999999999994,1.3245266272189347,null,{"$f":"IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX342<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},338,{"$f":"IF($AW342=$E$3,$D$11+($AX342*$E$11),IF($AW342=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX342-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW342=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX342-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW342=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX342-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW342=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX342-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW342=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX342-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW342=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX342-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW342=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX342-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3431.5880000000025},10.152627218934919,null,{"$f":"IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC342<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},338,{"$f":"IF($BB342=$E$3,$D$12+($BC342*$E$12),IF($BB342=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC342-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB342=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC342-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB342=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC342-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB342=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC342-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB342=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC342-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB342=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC342-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB342=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC342-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1754.5940000000014},5.1911065088757438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O343<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},339,3435.7681565843022,10.135009311458118,null,{"$f":"IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T343<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},339,0,0,null,{"$f":"IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y343<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},339,3248.177858831813,9.5816456012737845,null,{"$f":"IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD343<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},339,3370.2000000000003,9.9415929203539832,null,{"$f":"IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI343<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},339,3431.6890000000021,10.122976401179947,null,{"$f":"IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN343<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},339,4504.4959999999983,13.287598820058992,null,{"$f":"IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS343<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},339,449.01999999999992,1.3245427728613568,null,{"$f":"IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX343<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},339,{"$f":"IF($AW343=$E$3,$D$11+($AX343*$E$11),IF($AW343=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX343-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW343=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX343-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW343=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX343-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW343=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX343-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW343=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX343-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW343=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX343-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW343=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX343-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3441.7890000000025},10.152769911504432,null,{"$f":"IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC343<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},339,{"$f":"IF($BB343=$E$3,$D$12+($BC343*$E$12),IF($BB343=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC343-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB343=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC343-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB343=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC343-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB343=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC343-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB343=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC343-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB343=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC343-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB343=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC343-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1759.6945000000014},5.1908392330383526]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O348<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},344,3486.7731565843019,10.135968478442738,null,{"$f":"IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T348<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},344,0,0,null,{"$f":"IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y348<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},344,3296.2016803224096,9.5819816288442148,null,{"$f":"IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD348<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},344,3420.7000000000003,9.9438953488372093,null,{"$f":"IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI348<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},344,3482.6940000000022,10.124110465116285,null,{"$f":"IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN348<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},344,4574.565999999998,13.298156976744179,null,{"$f":"IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS348<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},344,455.66999999999996,1.3246220930232557,null,{"$f":"IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX348<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},344,{"$f":"IF($AW348=$E$3,$D$11+($AX348*$E$11),IF($AW348=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX348-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW348=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX348-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW348=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX348-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW348=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX348-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW348=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX348-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW348=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX348-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW348=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX348-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3492.7940000000021},10.153470930232565,null,{"$f":"IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC348<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},344,{"$f":"IF($BB348=$E$3,$D$12+($BC348*$E$12),IF($BB348=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC348-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB348=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC348-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB348=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC348-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB348=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC348-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB348=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC348-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB348=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC348-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB348=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC348-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1785.197000000001},5.1895261627907008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O352<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348,3527.577156584302,10.13671596719627,null,{"$f":"IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T352<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},348,0,0,null,{"$f":"IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y352<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348,3334.6207375148865,9.5822434986059957,null,{"$f":"IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD352<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},348,3461.1,9.9456896551724139,null,{"$f":"IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI352<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348,3523.4980000000023,10.12499425287357,null,{"$f":"IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN352<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348,4630.6219999999985,13.30638505747126,null,{"$f":"IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS352<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},348,460.98999999999995,1.3246839080459769,null,{"$f":"IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX352<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348,{"$f":"IF($AW352=$E$3,$D$11+($AX352*$E$11),IF($AW352=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX352-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW352=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX352-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW352=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX352-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW352=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX352-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW352=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX352-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW352=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX352-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW352=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX352-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3533.5980000000022},10.154017241379316,null,{"$f":"IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC352<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},348,{"$f":"IF($BB352=$E$3,$D$12+($BC352*$E$12),IF($BB352=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC352-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB352=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC352-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB352=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC352-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB352=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC352-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB352=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC352-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB352=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC352-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB352=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC352-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1805.5990000000011},5.1885028735632215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O359<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},355,3598.9841565843021,10.13798353967409,null,{"$f":"IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T359<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},355,0,0,null,{"$f":"IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y359<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},355,3401.8540876017214,9.5826875707090746,null,{"$f":"IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD359<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},355,3531.8,9.9487323943661981,null,{"$f":"IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI359<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},355,3594.9050000000025,10.126492957746486,null,{"$f":"IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN359<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},355,4728.7199999999984,13.32033802816901,null,{"$f":"IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS359<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},355,470.29999999999995,1.3247887323943661,null,{"$f":"IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX359<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},355,{"$f":"IF($AW359=$E$3,$D$11+($AX359*$E$11),IF($AW359=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX359-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW359=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX359-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW359=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX359-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW359=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX359-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW359=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX359-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW359=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX359-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW359=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX359-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3605.0050000000024},10.154943661971839,null,{"$f":"IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC359<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},355,{"$f":"IF($BB359=$E$3,$D$12+($BC359*$E$12),IF($BB359=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC359-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB359=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC359-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB359=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC359-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB359=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC359-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB359=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC359-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB359=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC359-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB359=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC359-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1841.3025000000011},5.1867676056338059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O360<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},356,3609.1851565843021,10.138160552203097,null,{"$f":"IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T360<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},356,0,0,null,{"$f":"IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y360<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},356,3411.4588518998407,9.582749583988317,null,{"$f":"IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD360<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},356,3541.9,9.9491573033707876,null,{"$f":"IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI360<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},356,3605.1060000000025,10.126702247191018,null,{"$f":"IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN360<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},356,4742.7339999999976,13.322286516853927,null,{"$f":"IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS360<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},356,471.62999999999994,1.3248033707865168,null,{"$f":"IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX360<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},356,{"$f":"IF($AW360=$E$3,$D$11+($AX360*$E$11),IF($AW360=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX360-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW360=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX360-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW360=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX360-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW360=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX360-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW360=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX360-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW360=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX360-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW360=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX360-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3615.2060000000024},10.155073033707872,null,{"$f":"IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC360<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},356,{"$f":"IF($BB360=$E$3,$D$12+($BC360*$E$12),IF($BB360=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC360-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB360=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC360-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB360=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC360-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB360=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC360-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB360=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC360-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB360=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC360-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB360=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC360-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1846.4030000000012},5.1865252808988798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O366<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},362,3670.3911565843023,10.139202090011885,null,{"$f":"IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T366<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},362,0,0,null,{"$f":"IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y366<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},362,3469.0874376885567,9.5831144687529193,null,{"$f":"IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD366<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},362,3602.5,9.9516574585635365,null,{"$f":"IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI366<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},362,3666.3120000000026,10.127933701657465,null,{"$f":"IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN366<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},362,4826.8179999999984,13.333751381215466,null,{"$f":"IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS366<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},362,479.60999999999996,1.3248895027624308,null,{"$f":"IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX366<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},362,{"$f":"IF($AW366=$E$3,$D$11+($AX366*$E$11),IF($AW366=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX366-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW366=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX366-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW366=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX366-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW366=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX366-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW366=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX366-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW366=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX366-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW366=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX366-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3676.4120000000025},10.155834254143654,null,{"$f":"IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC366<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},362,{"$f":"IF($BB366=$E$3,$D$12+($BC366*$E$12),IF($BB366=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC366-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB366=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC366-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB366=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC366-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB366=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC366-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB366=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC366-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB366=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC366-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB366=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC366-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1877.0060000000012},5.1850994475138155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O371<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},367,3721.3961565843024,10.14004402339047,null,{"$f":"IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T371<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},367,0,0,null,{"$f":"IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y371<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},367,3517.111259179153,9.5834094255562743,null,{"$f":"IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD371<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},367,3653,9.953678474114442,null,{"$f":"IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI371<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},367,3717.3170000000027,10.12892915531336,null,{"$f":"IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN371<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},367,4896.8879999999981,13.343019073569478,null,{"$f":"IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS371<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},367,486.25999999999993,1.324959128065395,null,{"$f":"IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX371<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},367,{"$f":"IF($AW371=$E$3,$D$11+($AX371*$E$11),IF($AW371=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX371-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW371=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX371-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW371=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX371-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW371=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX371-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW371=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX371-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW371=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX371-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW371=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX371-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3727.4170000000026},10.15644959128066,null,{"$f":"IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC371<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},367,{"$f":"IF($BB371=$E$3,$D$12+($BC371*$E$12),IF($BB371=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC371-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB371=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC371-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB371=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC371-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB371=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC371-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB371=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC371-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB371=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC371-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB371=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC371-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1902.5085000000013},5.1839468664850168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O376<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},372,3772.4011565843025,10.140863324151351,null,{"$f":"IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T376<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},372,0,0,null,{"$f":"IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y376<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},372,3565.1350806697492,9.5836964534133049,null,{"$f":"IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD376<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},372,3703.5,9.9556451612903221,null,{"$f":"IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI376<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},372,3768.3220000000028,10.129897849462374,null,{"$f":"IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN376<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},372,4966.9579999999978,13.352037634408596,null,{"$f":"IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS376<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},372,492.90999999999991,1.3250268817204298,null,{"$f":"IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX376<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},372,{"$f":"IF($AW376=$E$3,$D$11+($AX376*$E$11),IF($AW376=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX376-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW376=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX376-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW376=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX376-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW376=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX376-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW376=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX376-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW376=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX376-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW376=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX376-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3778.4220000000028},10.157048387096781,null,{"$f":"IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC376<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},372,{"$f":"IF($BB376=$E$3,$D$12+($BC376*$E$12),IF($BB376=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC376-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB376=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC376-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB376=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC376-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB376=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC376-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB376=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC376-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB376=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC376-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB376=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC376-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1928.0110000000013},5.1828252688172078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O377<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373,3782.6021565843021,10.141024548483383,null,{"$f":"IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T377<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},373,0,0,null,{"$f":"IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y377<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373,3574.7398449678685,9.5837529355706934,null,{"$f":"IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD377<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},373,3713.6,9.9560321715817697,null,{"$f":"IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI377<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373,3778.5230000000029,10.130088471849874,null,{"$f":"IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN377<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373,4980.9719999999979,13.353812332439674,null,{"$f":"IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS377<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},373,494.23999999999995,1.3250402144772118,null,{"$f":"IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX377<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373,{"$f":"IF($AW377=$E$3,$D$11+($AX377*$E$11),IF($AW377=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX377-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW377=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX377-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW377=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX377-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW377=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX377-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW377=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX377-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW377=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX377-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW377=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX377-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3788.6230000000023},10.157166219839148,null,{"$f":"IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC377<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},373,{"$f":"IF($BB377=$E$3,$D$12+($BC377*$E$12),IF($BB377=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC377-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB377=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC377-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB377=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC377-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB377=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC377-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB377=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC377-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB377=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC377-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB377=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC377-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1933.1115000000013},5.1826045576407545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O384<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},380,3854.0091565843022,10.142129359432374,null,{"$f":"IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T384<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},380,0,0,null,{"$f":"IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y384<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},380,3641.9731950547039,9.5841399869860631,null,{"$f":"IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD384<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},380,3784.3,9.9586842105263162,null,{"$f":"IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI384<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},380,3849.930000000003,10.131394736842113,null,{"$f":"IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN384<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},380,5079.0699999999979,13.365973684210521,null,{"$f":"IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS384<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},380,503.54999999999995,1.3251315789473683,null,{"$f":"IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX384<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},380,{"$f":"IF($AW384=$E$3,$D$11+($AX384*$E$11),IF($AW384=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX384-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW384=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX384-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW384=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX384-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW384=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX384-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW384=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX384-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW384=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX384-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW384=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX384-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3860.0300000000025},10.157973684210534,null,{"$f":"IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC384<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},380,{"$f":"IF($BB384=$E$3,$D$12+($BC384*$E$12),IF($BB384=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC384-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB384=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC384-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB384=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC384-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB384=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC384-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB384=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC384-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB384=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC384-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB384=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC384-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1968.8150000000014},5.1810921052631613]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O388<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},384,3894.8131565843023,10.142742595271621,null,{"$f":"IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T388<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},384,0,0,null,{"$f":"IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y388<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},384,3680.3922522471812,9.5843548235603677,null,{"$f":"IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD388<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},384,3824.7000000000003,9.9601562500000007,null,{"$f":"IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI388<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},384,3890.7340000000027,10.132119791666673,null,{"$f":"IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN388<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},384,5135.1259999999975,13.372723958333326,null,{"$f":"IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS388<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},384,508.86999999999995,1.3251822916666665,null,{"$f":"IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX388<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},384,{"$f":"IF($AW388=$E$3,$D$11+($AX388*$E$11),IF($AW388=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX388-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW388=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX388-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW388=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX388-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW388=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX388-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW388=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX388-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW388=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX388-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW388=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX388-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3900.8340000000026},10.158421875000007,null,{"$f":"IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC388<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},384,{"$f":"IF($BB388=$E$3,$D$12+($BC388*$E$12),IF($BB388=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC388-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB388=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC388-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB388=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC388-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB388=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC388-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB388=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC388-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB388=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC388-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB388=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC388-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1989.2170000000015},5.1802526041666708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O393<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},389,3945.8181565843024,10.143491405101035,null,{"$f":"IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T393<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},389,0,0,null,{"$f":"IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y393<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},389,3728.4160737377774,9.5846171561382452,null,{"$f":"IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD393<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},389,3875.2000000000003,9.9619537275064278,null,{"$f":"IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI393<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},389,3941.7390000000028,10.133005141388182,null,{"$f":"IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN393<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},389,5205.1959999999981,13.380966580976859,null,{"$f":"IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS393<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},389,515.52,1.3252442159383033,null,{"$f":"IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX393<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},389,{"$f":"IF($AW393=$E$3,$D$11+($AX393*$E$11),IF($AW393=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX393-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW393=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX393-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW393=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX393-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW393=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX393-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW393=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX393-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW393=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX393-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW393=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX393-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3951.8390000000027},10.158969151670957,null,{"$f":"IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC393<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},389,{"$f":"IF($BB393=$E$3,$D$12+($BC393*$E$12),IF($BB393=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC393-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB393=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC393-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB393=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC393-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB393=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC393-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB393=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC393-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB393=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC393-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB393=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC393-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2014.7195000000015},5.1792275064267388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O394<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},390,3956.0191565843024,10.143638863036673,null,{"$f":"IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T394<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},390,0,0,null,{"$f":"IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y394<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},390,3738.0208380358963,9.5846688154766575,null,{"$f":"IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD394<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},390,3885.3,9.962307692307693,null,{"$f":"IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI394<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},390,3951.9400000000028,10.133179487179495,null,{"$f":"IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN394<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},390,5219.2099999999982,13.382589743589739,null,{"$f":"IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS394<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},390,516.84999999999991,1.3252564102564099,null,{"$f":"IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX394<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},390,{"$f":"IF($AW394=$E$3,$D$11+($AX394*$E$11),IF($AW394=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX394-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW394=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX394-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW394=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX394-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW394=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX394-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW394=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX394-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW394=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX394-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW394=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX394-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3962.0400000000027},10.159076923076929,null,{"$f":"IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC394<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},390,{"$f":"IF($BB394=$E$3,$D$12+($BC394*$E$12),IF($BB394=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC394-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB394=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC394-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB394=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC394-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB394=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC394-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB394=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC394-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB394=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC394-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB394=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC394-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2019.8200000000015},5.1790256410256452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O398<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},394,3996.8231565843025,10.144221209604829,null,{"$f":"IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T398<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},394,0,0,null,{"$f":"IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y398<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},394,3776.4398952283736,9.5848728305288677,null,{"$f":"IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD398<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},394,3925.7000000000003,9.9637055837563455,null,{"$f":"IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI398<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},394,3992.7440000000029,10.133868020304575,null,{"$f":"IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN398<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},394,5275.2659999999978,13.388999999999994,null,{"$f":"IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS398<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},394,522.16999999999996,1.3253045685279188,null,{"$f":"IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX398<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},394,{"$f":"IF($AW398=$E$3,$D$11+($AX398*$E$11),IF($AW398=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX398-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW398=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX398-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW398=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX398-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW398=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX398-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW398=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX398-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW398=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX398-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW398=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX398-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4002.8440000000028},10.159502538071074,null,{"$f":"IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC398<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},394,{"$f":"IF($BB398=$E$3,$D$12+($BC398*$E$12),IF($BB398=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC398-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB398=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC398-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB398=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC398-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB398=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC398-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB398=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC398-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB398=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC398-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB398=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC398-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2040.2220000000016},5.1782284263959433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O405<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},401,4068.2301565843027,10.145212360559359,null,{"$f":"IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T405<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},401,0,0,null,{"$f":"IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y405<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},401,3843.673245315209,9.5852200631301976,null,{"$f":"IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD405<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},401,3996.4,9.9660847880299261,null,{"$f":"IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI405<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},401,4064.151000000003,10.135039900249383,null,{"$f":"IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN405<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},401,5373.3639999999978,13.399910224438898,null,{"$f":"IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS405<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},401,531.48,1.3253865336658355,null,{"$f":"IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX405<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},401,{"$f":"IF($AW405=$E$3,$D$11+($AX405*$E$11),IF($AW405=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX405-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW405=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX405-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW405=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX405-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW405=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX405-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW405=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX405-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW405=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX405-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW405=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX405-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4074.2510000000029},10.160226932668337,null,{"$f":"IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC405<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},401,{"$f":"IF($BB405=$E$3,$D$12+($BC405*$E$12),IF($BB405=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC405-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB405=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC405-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB405=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC405-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB405=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC405-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB405=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC405-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB405=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC405-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB405=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC405-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2075.9255000000016},5.176871571072323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O410<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},406,4119.2351565843019,10.145899400453946,null,{"$f":"IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T410<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},406,0,0,null,{"$f":"IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y410<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},406,3891.6970668058052,9.585460755679323,null,{"$f":"IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD410<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},406,4046.9,9.9677339901477833,null,{"$f":"IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI410<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},406,4115.1560000000027,10.135852216748775,null,{"$f":"IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN410<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},406,5443.4339999999975,13.407472906403935,null,{"$f":"IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS410<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},406,538.13,1.3254433497536946,null,{"$f":"IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX410<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},406,{"$f":"IF($AW410=$E$3,$D$11+($AX410*$E$11),IF($AW410=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX410-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW410=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX410-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW410=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX410-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW410=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX410-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW410=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX410-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW410=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX410-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW410=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX410-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4125.256000000003},10.160729064039417,null,{"$f":"IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC410<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},406,{"$f":"IF($BB410=$E$3,$D$12+($BC410*$E$12),IF($BB410=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC410-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB410=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC410-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB410=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC410-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB410=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC410-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB410=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC410-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB410=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC410-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB410=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC410-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2101.4280000000012},5.1759310344827618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O411<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},407,4129.4361565843028,10.146034782762415,null,{"$f":"IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T411<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},407,0,0,null,{"$f":"IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y411<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},407,3901.3018311039245,9.5855081845305268,null,{"$f":"IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD411<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},407,4057,9.9680589680589673,null,{"$f":"IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI411<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},407,4125.3570000000036,10.136012285012294,null,{"$f":"IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN411<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},407,5457.4479999999976,13.408963144963138,null,{"$f":"IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS411<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},407,539.46,1.3254545454545454,null,{"$f":"IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX411<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},407,{"$f":"IF($AW411=$E$3,$D$11+($AX411*$E$11),IF($AW411=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX411-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW411=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX411-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW411=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX411-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW411=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX411-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW411=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX411-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW411=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX411-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW411=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX411-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4135.4570000000031},10.160828009828018,null,{"$f":"IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC411<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},407,{"$f":"IF($BB411=$E$3,$D$12+($BC411*$E$12),IF($BB411=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC411-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB411=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC411-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB411=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC411-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB411=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC411-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB411=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC411-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB411=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC411-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB411=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC411-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2106.5285000000013},5.1757457002457032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O416<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},412,4180.441156584302,10.146701836369665,null,{"$f":"IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T416<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},412,0,0,null,{"$f":"IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y416<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},412,3949.3256525945208,9.5857418752294201,null,{"$f":"IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD416<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},412,4107.5,9.9696601941747574,null,{"$f":"IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI416<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},412,4176.3620000000028,10.136800970873793,null,{"$f":"IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN416<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},412,5527.5179999999973,13.416305825242713,null,{"$f":"IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS416<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},412,546.11,1.325509708737864,null,{"$f":"IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX416<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},412,{"$f":"IF($AW416=$E$3,$D$11+($AX416*$E$11),IF($AW416=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX416-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW416=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX416-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW416=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX416-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW416=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX416-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW416=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX416-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW416=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX416-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW416=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX416-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4186.4620000000032},10.16131553398059,null,{"$f":"IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC416<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},412,{"$f":"IF($BB416=$E$3,$D$12+($BC416*$E$12),IF($BB416=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC416-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB416=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC416-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB416=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC416-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB416=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC416-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB416=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC416-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB416=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC416-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB416=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC416-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2132.0310000000013},5.1748325242718476]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O422<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418,4241.6471565843021,10.147481235847613,null,{"$f":"IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T422<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},418,0,0,null,{"$f":"IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y422<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418,4006.9542383832368,9.5860149243618107,null,{"$f":"IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD422<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},418,4168.0999999999995,9.971531100478467,null,{"$f":"IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI422<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418,4237.5680000000029,10.137722488038284,null,{"$f":"IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN422<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418,5611.601999999998,13.42488516746411,null,{"$f":"IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS422<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},418,554.09,1.325574162679426,null,{"$f":"IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX422<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418,{"$f":"IF($AW422=$E$3,$D$11+($AX422*$E$11),IF($AW422=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX422-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW422=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX422-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW422=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX422-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW422=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX422-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW422=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX422-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW422=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX422-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW422=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX422-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4247.6680000000033},10.161885167464122,null,{"$f":"IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC422<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},418,{"$f":"IF($BB422=$E$3,$D$12+($BC422*$E$12),IF($BB422=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC422-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB422=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC422-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB422=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC422-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB422=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC422-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB422=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC422-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB422=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC422-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB422=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC422-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2162.6340000000014},5.1737655502392377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O427<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},423,4292.6521565843032,10.148113845352963,null,{"$f":"IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T427<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},423,0,0,null,{"$f":"IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y427<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},423,4054.978059873833,9.5862365481650897,null,{"$f":"IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD427<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},423,4218.5999999999995,9.9730496453900699,null,{"$f":"IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI427<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},423,4288.573000000003,10.138470449172583,null,{"$f":"IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN427<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},423,5681.6719999999978,13.431848699763588,null,{"$f":"IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS427<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},423,560.74,1.3256264775413711,null,{"$f":"IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX427<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},423,{"$f":"IF($AW427=$E$3,$D$11+($AX427*$E$11),IF($AW427=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX427-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW427=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX427-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW427=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX427-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW427=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX427-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW427=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX427-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW427=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX427-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW427=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX427-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4298.6730000000034},10.162347517730504,null,{"$f":"IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC427<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},423,{"$f":"IF($BB427=$E$3,$D$12+($BC427*$E$12),IF($BB427=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC427-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB427=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC427-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB427=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC427-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB427=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC427-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB427=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC427-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB427=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC427-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB427=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC427-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2188.1365000000014},5.1728995271867646]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O431<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},427,4333.4561565843032,10.148609266005394,null,{"$f":"IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T431<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},427,0,0,null,{"$f":"IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y431<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},427,4093.3971170663103,9.5864101102255503,null,{"$f":"IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD431<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},427,4259,9.9742388758782194,null,{"$f":"IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI431<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},427,4329.3770000000031,10.139056206089,null,{"$f":"IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN431<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},427,5737.7279999999973,13.43730210772833,null,{"$f":"IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS431<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},427,566.05999999999995,1.3256674473067915,null,{"$f":"IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX431<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},427,{"$f":"IF($AW431=$E$3,$D$11+($AX431*$E$11),IF($AW431=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX431-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW431=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX431-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW431=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX431-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW431=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX431-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW431=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX431-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW431=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX431-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW431=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX431-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4339.4770000000035},10.162709601873544,null,{"$f":"IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC431<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},427,{"$f":"IF($BB431=$E$3,$D$12+($BC431*$E$12),IF($BB431=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC431-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB431=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC431-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB431=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC431-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB431=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC431-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB431=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC431-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB431=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC431-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB431=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC431-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2208.5385000000015},5.172221311475413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O434<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},430,4364.0591565843024,10.148974782754191,null,{"$f":"IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T434<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},430,0,0,null,{"$f":"IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y434<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},430,4122.2114099606679,9.5865381626992274,null,{"$f":"IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD434<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},430,4289.3,9.9751162790697681,null,{"$f":"IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI434<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},430,4359.9800000000032,10.13948837209303,null,{"$f":"IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN434<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},430,5779.7699999999977,13.441325581395343,null,{"$f":"IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS434<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},430,570.04999999999995,1.3256976744186046,null,{"$f":"IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX434<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},430,{"$f":"IF($AW434=$E$3,$D$11+($AX434*$E$11),IF($AW434=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX434-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW434=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX434-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW434=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX434-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW434=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX434-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW434=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX434-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW434=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX434-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW434=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX434-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4370.0800000000036},10.162976744186055,null,{"$f":"IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC434<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},430,{"$f":"IF($BB434=$E$3,$D$12+($BC434*$E$12),IF($BB434=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC434-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB434=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC434-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB434=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC434-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB434=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC434-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB434=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC434-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB434=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC434-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB434=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC434-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2223.8400000000015},5.1717209302325617]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O439<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},435,4415.0641565843034,10.149572773757018,null,{"$f":"IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T439<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},435,0,0,null,{"$f":"IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y439<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},435,4170.2352314512646,9.5867476585086546,null,{"$f":"IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD439<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},435,4339.8,9.9765517241379307,null,{"$f":"IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI439<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},435,4410.9850000000033,10.140195402298858,null,{"$f":"IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN439<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},435,5849.8399999999974,13.447908045977005,null,{"$f":"IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS439<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},435,576.69999999999993,1.3257471264367815,null,{"$f":"IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX439<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},435,{"$f":"IF($AW439=$E$3,$D$11+($AX439*$E$11),IF($AW439=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX439-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW439=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX439-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW439=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX439-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW439=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX439-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW439=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX439-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW439=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX439-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW439=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX439-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4421.0850000000037},10.163413793103457,null,{"$f":"IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC439<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},435,{"$f":"IF($BB439=$E$3,$D$12+($BC439*$E$12),IF($BB439=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC439-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB439=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC439-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB439=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC439-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB439=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC439-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB439=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC439-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB439=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC439-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB439=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC439-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2249.3425000000016},5.1709022988505779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O444<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},440,4466.0691565843026,10.150157174055233,null,{"$f":"IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T444<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},440,0,0,null,{"$f":"IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y444<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},440,4218.2590529418612,9.5869523930496854,null,{"$f":"IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD444<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},440,4390.3,9.977954545454546,null,{"$f":"IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI444<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},440,4461.9900000000034,10.140886363636371,null,{"$f":"IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN444<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},440,5919.9099999999971,13.454340909090902,null,{"$f":"IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS444<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},440,583.35,1.3257954545454547,null,{"$f":"IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX444<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},440,{"$f":"IF($AW444=$E$3,$D$11+($AX444*$E$11),IF($AW444=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX444-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW444=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX444-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW444=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX444-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW444=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX444-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW444=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX444-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW444=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX444-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW444=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX444-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4472.0900000000029},10.163840909090915,null,{"$f":"IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC444<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},440,{"$f":"IF($BB444=$E$3,$D$12+($BC444*$E$12),IF($BB444=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC444-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB444=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC444-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB444=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC444-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB444=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC444-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB444=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC444-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB444=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC444-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB444=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC444-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2274.8450000000016},5.1701022727272763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O449<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},445,4517.0741565843027,10.150728441762478,null,{"$f":"IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T449<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},445,0,0,null,{"$f":"IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y449<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},445,4266.2828744324579,9.5871525268145117,null,{"$f":"IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD449<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},445,4440.8,9.97932584269663,null,{"$f":"IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI449<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},445,4512.9950000000026,10.141561797752814,null,{"$f":"IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN449<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},445,5989.9799999999977,13.460629213483141,null,{"$f":"IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS449<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},445,590,1.3258426966292134,null,{"$f":"IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX449<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},445,{"$f":"IF($AW449=$E$3,$D$11+($AX449*$E$11),IF($AW449=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX449-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW449=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX449-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW449=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX449-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW449=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX449-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW449=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX449-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW449=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX449-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW449=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX449-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4523.095000000003},10.164258426966299,null,{"$f":"IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC449<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},445,{"$f":"IF($BB449=$E$3,$D$12+($BC449*$E$12),IF($BB449=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC449-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB449=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC449-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB449=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC449-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB449=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC449-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB449=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC449-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB449=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC449-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB449=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC449-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2300.3475000000017},5.1693202247191046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O451<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},447,4537.4761565843028,10.150953370434681,null,{"$f":"IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T451<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},447,0,0,null,{"$f":"IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y451<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},447,4285.4924030286966,9.5872313266861227,null,{"$f":"IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD451<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},447,4461,9.9798657718120811,null,{"$f":"IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI451<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},447,4533.3970000000027,10.141827740492175,null,{"$f":"IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN451<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},447,6018.0079999999971,13.463105145413865,null,{"$f":"IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS451<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},447,592.66,1.3258612975391497,null,{"$f":"IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX451<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},447,{"$f":"IF($AW451=$E$3,$D$11+($AX451*$E$11),IF($AW451=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX451-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW451=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX451-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW451=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX451-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW451=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX451-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW451=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX451-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW451=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX451-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW451=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX451-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4543.497000000003},10.164422818791953,null,{"$f":"IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC451<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},447,{"$f":"IF($BB451=$E$3,$D$12+($BC451*$E$12),IF($BB451=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC451-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB451=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC451-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB451=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC451-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB451=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC451-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB451=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC451-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB451=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC451-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB451=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC451-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2310.5485000000017},5.1690123042505629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O456<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452,4588.4811565843029,10.15150698359359,null,{"$f":"IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T456<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},452,0,0,null,{"$f":"IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y456<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452,4333.5162245192923,9.5874252754851597,null,{"$f":"IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD456<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},452,4511.5,9.981194690265486,null,{"$f":"IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI456<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452,4584.4020000000037,10.142482300884964,null,{"$f":"IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN456<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452,6088.0779999999977,13.469199115044242,null,{"$f":"IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS456<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},452,599.30999999999995,1.3259070796460175,null,{"$f":"IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX456<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452,{"$f":"IF($AW456=$E$3,$D$11+($AX456*$E$11),IF($AW456=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX456-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW456=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX456-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW456=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX456-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW456=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX456-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW456=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX456-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW456=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX456-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW456=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX456-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4594.5020000000031},10.164827433628325,null,{"$f":"IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC456<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},452,{"$f":"IF($BB456=$E$3,$D$12+($BC456*$E$12),IF($BB456=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC456-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB456=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC456-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB456=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC456-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB456=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC456-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB456=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC456-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB456=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC456-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB456=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC456-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2336.0510000000017},5.1682544247787652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O461<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},457,4639.486156584303,10.152048482679,null,{"$f":"IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T461<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},457,0,0,null,{"$f":"IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y461<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},457,4381.540046009889,9.5876149803279844,null,{"$f":"IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD461<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},457,4562,9.9824945295404817,null,{"$f":"IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI461<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},457,4635.4070000000029,10.143122538293223,null,{"$f":"IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN461<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},457,6158.1479999999974,13.475159737417938,null,{"$f":"IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS461<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},457,605.95999999999992,1.3259518599562361,null,{"$f":"IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX461<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},457,{"$f":"IF($AW461=$E$3,$D$11+($AX461*$E$11),IF($AW461=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX461-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW461=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX461-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW461=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX461-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW461=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX461-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW461=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX461-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW461=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX461-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW461=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX461-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4645.5070000000032},10.165223194748366,null,{"$f":"IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC461<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},457,{"$f":"IF($BB461=$E$3,$D$12+($BC461*$E$12),IF($BB461=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC461-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB461=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC461-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB461=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC461-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB461=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC461-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB461=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC461-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB461=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC461-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB461=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC461-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2361.5535000000018},5.1675131291028489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O463<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},459,4659.888156584303,10.15226177905077,null,{"$f":"IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T463<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},459,0,0,null,{"$f":"IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y463<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},459,4400.7495746061277,9.5876897050242427,null,{"$f":"IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD463<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},459,4582.2,9.9830065359477125,null,{"$f":"IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI463<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},459,4655.8090000000029,10.143374727668851,null,{"$f":"IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN463<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},459,6186.1759999999977,13.477507625272326,null,{"$f":"IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS463<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},459,608.62,1.3259694989106754,null,{"$f":"IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX463<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},459,{"$f":"IF($AW463=$E$3,$D$11+($AX463*$E$11),IF($AW463=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX463-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW463=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX463-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW463=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX463-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW463=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX463-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW463=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX463-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW463=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX463-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW463=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX463-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4665.9090000000033},10.165379084967327,null,{"$f":"IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC463<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},459,{"$f":"IF($BB463=$E$3,$D$12+($BC463*$E$12),IF($BB463=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC463-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB463=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC463-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB463=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC463-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB463=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC463-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB463=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC463-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB463=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC463-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB463=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC463-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2371.7545000000018},5.1672211328976072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O468<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},464,4710.8931565843031,10.152786975397206,null,{"$f":"IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T468<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},464,0,0,null,{"$f":"IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y468<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},464,4448.7733960967234,9.5878736984843176,null,{"$f":"IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD468<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},464,4632.7,9.9842672413793103,null,{"$f":"IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI468<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},464,4706.8140000000039,10.143995689655181,null,{"$f":"IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN468<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},464,6256.2459999999974,13.483288793103442,null,{"$f":"IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS468<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},464,615.27,1.3260129310344828,null,{"$f":"IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX468<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},464,{"$f":"IF($AW468=$E$3,$D$11+($AX468*$E$11),IF($AW468=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX468-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW468=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX468-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW468=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX468-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW468=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX468-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW468=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX468-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW468=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX468-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW468=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX468-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4716.9140000000034},10.165762931034489,null,{"$f":"IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC468<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},464,{"$f":"IF($BB468=$E$3,$D$12+($BC468*$E$12),IF($BB468=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC468-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB468=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC468-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB468=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC468-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB468=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC468-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB468=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC468-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB468=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC468-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB468=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC468-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2397.2570000000019},5.1665021551724175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O473<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469,4761.8981565843023,10.153300973527298,null,{"$f":"IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T473<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},469,0,0,null,{"$f":"IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y473<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469,4496.7972175873201,9.5880537688429008,null,{"$f":"IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD473<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},469,4683.2,9.985501066098081,null,{"$f":"IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI473<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469,4757.8190000000031,10.144603411513867,null,{"$f":"IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN473<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469,6326.3159999999971,13.488946695095942,null,{"$f":"IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS473<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},469,621.91999999999996,1.3260554371002131,null,{"$f":"IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX473<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469,{"$f":"IF($AW473=$E$3,$D$11+($AX473*$E$11),IF($AW473=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX473-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW473=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX473-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW473=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX473-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW473=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX473-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW473=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX473-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW473=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX473-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW473=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX473-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4767.9190000000035},10.16613859275054,null,{"$f":"IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC473<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},469,{"$f":"IF($BB473=$E$3,$D$12+($BC473*$E$12),IF($BB473=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC473-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB473=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC473-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB473=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC473-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB473=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC473-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB473=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC473-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB473=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC473-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB473=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC473-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2422.7595000000015},5.1657985074626893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O478<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},474,4812.9031565843034,10.153804127814986,null,{"$f":"IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T478<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},474,0,0,null,{"$f":"IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y478<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},474,4544.8210390779168,9.588230040248769,null,{"$f":"IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD478<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},474,4733.7,9.986708860759494,null,{"$f":"IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI478<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},474,4808.8240000000033,10.145198312236294,null,{"$f":"IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN478<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},474,6396.3859999999977,13.494485232067506,null,{"$f":"IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS478<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},474,628.56999999999994,1.326097046413502,null,{"$f":"IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX478<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},474,{"$f":"IF($AW478=$E$3,$D$11+($AX478*$E$11),IF($AW478=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX478-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW478=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX478-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW478=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX478-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW478=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX478-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW478=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX478-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW478=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX478-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW478=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX478-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4818.9240000000036},10.166506329113931,null,{"$f":"IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC478<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},474,{"$f":"IF($BB478=$E$3,$D$12+($BC478*$E$12),IF($BB478=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC478-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB478=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC478-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB478=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC478-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB478=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC478-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB478=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC478-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB478=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC478-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB478=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC478-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2448.2620000000015},5.1651097046413534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O481<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},477,4843.5061565843025,10.154100957199796,null,{"$f":"IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T481<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},477,0,0,null,{"$f":"IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y481<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},477,4573.6353319722748,9.5883340292919801,null,{"$f":"IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD481<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},477,4764,9.9874213836477992,null,{"$f":"IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI481<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},477,4839.4270000000033,10.145549266247386,null,{"$f":"IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN481<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},477,6438.4279999999972,13.497752620545068,null,{"$f":"IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS481<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},477,632.55999999999995,1.3261215932914046,null,{"$f":"IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX481<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},477,{"$f":"IF($AW481=$E$3,$D$11+($AX481*$E$11),IF($AW481=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX481-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW481=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX481-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW481=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX481-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW481=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX481-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW481=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX481-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW481=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX481-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW481=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX481-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4849.5270000000037},10.16672327044026,null,{"$f":"IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC481<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},477,{"$f":"IF($BB481=$E$3,$D$12+($BC481*$E$12),IF($BB481=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC481-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB481=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC481-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB481=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC481-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB481=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC481-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB481=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC481-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB481=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC481-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB481=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC481-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2463.5635000000016},5.1647033542976972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O485<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},481,4884.3101565843026,10.154490970029736,null,{"$f":"IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T485<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},481,0,0,null,{"$f":"IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y485<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},481,4612.0543891647521,9.5884706635441841,null,{"$f":"IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD485<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},481,4804.3999999999996,9.9883575883575872,null,{"$f":"IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI485<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},481,4880.2310000000034,10.146010395010402,null,{"$f":"IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN485<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},481,6494.4839999999976,13.502045738045734,null,{"$f":"IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS485<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},481,637.88,1.3261538461538462,null,{"$f":"IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX485<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},481,{"$f":"IF($AW485=$E$3,$D$11+($AX485*$E$11),IF($AW485=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX485-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW485=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX485-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW485=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX485-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW485=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX485-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW485=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX485-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW485=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX485-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW485=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX485-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4890.3310000000038},10.167008316008324,null,{"$f":"IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC485<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},481,{"$f":"IF($BB485=$E$3,$D$12+($BC485*$E$12),IF($BB485=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC485-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB485=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC485-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB485=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC485-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB485=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC485-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB485=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC485-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB485=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC485-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB485=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC485-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2483.9655000000016},5.1641694386694423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O490<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486,4935.3151565843036,10.154969457992394,null,{"$f":"IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T490<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},486,0,0,null,{"$f":"IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y490<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486,4660.0782106553488,9.5886382935295238,null,{"$f":"IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD490<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},486,4854.8999999999996,9.9895061728395049,null,{"$f":"IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI490<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486,4931.2360000000035,10.146576131687249,null,{"$f":"IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN490<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486,6564.5539999999974,13.507312757201641,null,{"$f":"IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS490<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},486,644.53,1.3261934156378601,null,{"$f":"IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX490<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486,{"$f":"IF($AW490=$E$3,$D$11+($AX490*$E$11),IF($AW490=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX490-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW490=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX490-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW490=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX490-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW490=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX490-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW490=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX490-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW490=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX490-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW490=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX490-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4941.3360000000039},10.167358024691366,null,{"$f":"IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC490<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},486,{"$f":"IF($BB490=$E$3,$D$12+($BC490*$E$12),IF($BB490=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC490-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB490=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC490-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB490=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC490-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB490=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC490-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB490=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC490-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB490=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC490-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB490=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC490-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2509.4680000000017},5.1635144032921847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O495<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},491,4986.3201565843028,10.155438200782694,null,{"$f":"IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T495<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},491,0,0,null,{"$f":"IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y495<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},491,4708.1020321459446,9.5888025094622087,null,{"$f":"IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD495<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},491,4905.3999999999996,9.9906313645621179,null,{"$f":"IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI495<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},491,4982.2410000000036,10.147130346232187,null,{"$f":"IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN495<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},491,6634.6239999999971,13.512472505091644,null,{"$f":"IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS495<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},491,651.17999999999995,1.3262321792260692,null,{"$f":"IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX495<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},491,{"$f":"IF($AW495=$E$3,$D$11+($AX495*$E$11),IF($AW495=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX495-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW495=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX495-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW495=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX495-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW495=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX495-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW495=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX495-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW495=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX495-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW495=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX495-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4992.341000000004},10.167700610997972,null,{"$f":"IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC495<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},491,{"$f":"IF($BB495=$E$3,$D$12+($BC495*$E$12),IF($BB495=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC495-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB495=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC495-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB495=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC495-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB495=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC495-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB495=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC495-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB495=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC495-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB495=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC495-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2534.9705000000017},5.1628727087576411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O500<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},496,5037.3251565843038,10.155897493113516,null,{"$f":"IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T500<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},496,0,0,null,{"$f":"IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y500<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},496,4756.1258536365413,9.5889634145898004,null,{"$f":"IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD500<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},496,4955.8999999999996,9.9917338709677406,null,{"$f":"IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI500<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},496,5033.2460000000037,10.147673387096782,null,{"$f":"IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN500<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},496,6704.6939999999968,13.517528225806446,null,{"$f":"IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS500<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},496,657.82999999999993,1.3262701612903225,null,{"$f":"IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX500<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},496,{"$f":"IF($AW500=$E$3,$D$11+($AX500*$E$11),IF($AW500=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX500-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW500=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX500-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW500=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX500-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW500=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX500-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW500=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX500-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW500=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX500-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW500=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX500-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":5043.3460000000041},10.168036290322588,null,{"$f":"IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC500<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},496,{"$f":"IF($BB500=$E$3,$D$12+($BC500*$E$12),IF($BB500=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC500-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB500=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC500-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB500=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC500-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB500=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC500-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB500=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC500-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB500=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC500-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB500=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC500-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2560.4730000000018},5.1622439516129068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O502<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498,5057.7271565843039,10.156078627679324,null,{"$f":"IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T502<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},498,0,0,null,{"$f":"IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y502<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498,4775.3353822327799,9.589026871953374,null,{"$f":"IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD502<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},498,4976.1000000000004,9.9921686746987959,null,{"$f":"IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI502<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498,5053.6480000000038,10.14788755020081,null,{"$f":"IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN502<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498,6732.721999999997,13.519522088353408,null,{"$f":"IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS502<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},498,660.49,1.3262851405622491,null,{"$f":"IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX502<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498,{"$f":"IF($AW502=$E$3,$D$11+($AX502*$E$11),IF($AW502=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX502-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW502=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX502-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW502=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX502-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW502=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX502-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW502=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX502-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW502=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX502-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW502=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX502-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":5063.7480000000041},10.168168674698803,null,{"$f":"IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC502<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},498,{"$f":"IF($BB502=$E$3,$D$12+($BC502*$E$12),IF($BB502=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC502-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB502=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC502-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB502=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC502-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB502=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC502-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB502=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC502-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB502=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC502-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB502=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC502-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2570.6740000000018},5.1619959839357463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O507<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},800,8169.032156584306,10.211290195730383,null,{"$f":"IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T507<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},800,0,0,null,{"$f":"IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y507<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},800,7675.9742002648054,9.5949677503310067,null,{"$f":"IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD507<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},800,8026.3,10.032875000000001,null,{"$f":"IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI507<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},800,8134.3500000000058,10.167937500000008,null,{"$f":"IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN507<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},800,10964.949999999997,13.706187499999997,null,{"$f":"IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS507<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},800,1062.1499999999999,1.3276874999999999,null,{"$f":"IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX507<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},800,{"$f":"IF($AW507=$E$3,$D$11+($AX507*$E$11),IF($AW507=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX507-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW507=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX507-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW507=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX507-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW507=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX507-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW507=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX507-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW507=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX507-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW507=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX507-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":8175.0530000000063},10.218816250000009,null,{"$f":"IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC507<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},800,{"$f":"IF($BB507=$E$3,$D$12+($BC507*$E$12),IF($BB507=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC507-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB507=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC507-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB507=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC507-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB507=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC507-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB507=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC507-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB507=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC507-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB507=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC507-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":4126.3265000000029},5.1579081250000032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O509<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1000,10229.634156584307,10.229634156584307,null,{"$f":"IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T509<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1000,0,0,null,{"$f":"IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y509<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1000,9596.9270598886615,9.596927059888662,null,{"$f":"IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD509<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1000,10046.299999999999,10.046299999999999,null,{"$f":"IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI509<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1000,10174.550000000008,10.174550000000009,null,{"$f":"IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN509<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1000,13767.749999999993,13.767749999999992,null,{"$f":"IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS509<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1000,1328.1499999999999,1.3281499999999999,null,{"$f":"IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX509<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1000,{"$f":"IF($AW509=$E$3,$D$11+($AX509*$E$11),IF($AW509=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX509-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW509=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX509-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW509=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX509-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW509=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX509-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW509=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX509-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW509=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX509-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW509=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX509-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":10235.655000000008},10.235655000000008,null,{"$f":"IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC509<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1000,{"$f":"IF($BB509=$E$3,$D$12+($BC509*$E$12),IF($BB509=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC509-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB509=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC509-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB509=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC509-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB509=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC509-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB509=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC509-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB509=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC509-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB509=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC509-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":5156.6275000000041},5.1566275000000044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O514<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1500,15381.139156584311,10.254092771056207,null,{"$f":"IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T514<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1500,0,0,null,{"$f":"IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y514<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1500,14437.536170854823,9.6250241139032156,null,{"$f":"IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD514<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},1500,15096.3,10.0642,null,{"$f":"IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI514<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1500,15376.549950000011,10.251033300000008,null,{"$f":"IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN514<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},1500,20774.749999999993,13.849833333333329,null,{"$f":"IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS514<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},1500,1993.1499999999999,1.3287666666666667,null,{"$f":"IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX514<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1500,{"$f":"IF($AW514=$E$3,$D$11+($AX514*$E$11),IF($AW514=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX514-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW514=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX514-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW514=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX514-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW514=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX514-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW514=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX514-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW514=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX514-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW514=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX514-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":15387.160000000011},10.258106666666674,null,{"$f":"IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC514<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},1500,{"$f":"IF($BB514=$E$3,$D$12+($BC514*$E$12),IF($BB514=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC514-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB514=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC514-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB514=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC514-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB514=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC514-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB514=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC514-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB514=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC514-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB514=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC514-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":7732.3800000000056},5.1549200000000033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O519<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2000,20532.644156584316,10.266322078292157,null,{"$f":"IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T519<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2000,0,0,null,{"$f":"IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y519<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2000,19259.127848510703,9.6295639242553523,null,{"$f":"IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD519<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2000,20146.3,10.07315,null,{"$f":"IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI519<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2000,20528.054950000016,10.264027475000008,null,{"$f":"IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN519<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2000,27781.749999999989,13.890874999999994,null,{"$f":"IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS519<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2000,2658.1499999999996,1.3290749999999998,null,{"$f":"IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX519<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2000,{"$f":"IF($AW519=$E$3,$D$11+($AX519*$E$11),IF($AW519=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX519-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW519=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX519-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW519=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX519-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW519=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX519-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW519=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX519-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW519=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX519-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW519=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX519-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":20538.665000000015},10.269332500000008,null,{"$f":"IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC519<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2000,{"$f":"IF($BB519=$E$3,$D$12+($BC519*$E$12),IF($BB519=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC519-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB519=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC519-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB519=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC519-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB519=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC519-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB519=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC519-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB519=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC519-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB519=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC519-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":10308.132500000007},5.1540662500000032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O524<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2500,25684.149156584317,10.273659662633726,null,{"$f":"IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T524<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2500,0,0,null,{"$f":"IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y524<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2500,24080.719526166587,9.6322878104666358,null,{"$f":"IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD524<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2500,25196.3,10.078519999999999,null,{"$f":"IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI524<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2500,25679.559950000021,10.271823980000008,null,{"$f":"IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN524<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2500,34788.749999999985,13.915499999999994,null,{"$f":"IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS524<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2500,3323.1499999999996,1.3292599999999999,null,{"$f":"IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX524<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2500,{"$f":"IF($AW524=$E$3,$D$11+($AX524*$E$11),IF($AW524=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX524-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW524=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX524-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW524=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX524-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW524=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX524-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW524=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX524-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW524=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX524-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW524=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX524-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":25690.17000000002},10.276068000000008,null,{"$f":"IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC524<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2500,{"$f":"IF($BB524=$E$3,$D$12+($BC524*$E$12),IF($BB524=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC524-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB524=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC524-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB524=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC524-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB524=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC524-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB524=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC524-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB524=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC524-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB524=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC524-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":12883.885000000009},5.1535540000000033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O527<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2800,28775.052156584323,10.276804341637257,null,{"$f":"IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T527<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2800,0,0,null,{"$f":"IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y527<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2800,26973.674532760117,9.6334551902714693,null,{"$f":"IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD527<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},2800,28226.3,10.080821428571427,null,{"$f":"IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI527<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2800,28770.462950000023,10.275165339285723,null,{"$f":"IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN527<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},2800,38992.949999999983,13.926053571428564,null,{"$f":"IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS527<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},2800,3722.1499999999992,1.3293392857142854,null,{"$f":"IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX527<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2800,{"$f":"IF($AW527=$E$3,$D$11+($AX527*$E$11),IF($AW527=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX527-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW527=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX527-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW527=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX527-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW527=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX527-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW527=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX527-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW527=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX527-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW527=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX527-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":28781.073000000022},10.278954642857151,null,{"$f":"IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC527<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},2800,{"$f":"IF($BB527=$E$3,$D$12+($BC527*$E$12),IF($BB527=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC527-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB527=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC527-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB527=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC527-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB527=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC527-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB527=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC527-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB527=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC527-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB527=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC527-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":14429.33650000001},5.1533344642857184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O531<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3200,32896.256156584321,10.2800800489326,null,{"$f":"IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T531<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3200,0,0,null,{"$f":"IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y531<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3200,30830.947874884823,9.6346712109015069,null,{"$f":"IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD531<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3200,32266.3,10.08321875,null,{"$f":"IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI531<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3200,32891.666950000028,10.278645921875009,null,{"$f":"IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN531<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3200,44598.549999999981,13.937046874999995,null,{"$f":"IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS531<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},3200,4254.1499999999996,1.329421875,null,{"$f":"IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX531<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3200,{"$f":"IF($AW531=$E$3,$D$11+($AX531*$E$11),IF($AW531=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX531-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW531=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX531-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW531=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX531-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW531=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX531-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW531=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX531-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW531=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX531-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW531=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX531-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":32902.277000000024},10.281961562500008,null,{"$f":"IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC531<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3200,{"$f":"IF($BB531=$E$3,$D$12+($BC531*$E$12),IF($BB531=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC531-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB531=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC531-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB531=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC531-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB531=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC531-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB531=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC531-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB531=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC531-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB531=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC531-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":16489.938500000011},5.1531057812500034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O536<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3700,38047.761156584333,10.283178690968738,null,{"$f":"IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T536<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3700,0,0,null,{"$f":"IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y536<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3700,35652.539552540708,9.6358215006866779,null,{"$f":"IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD536<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},3700,37316.300000000003,10.085486486486488,null,{"$f":"IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI536<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3700,38043.171950000033,10.281938364864875,null,{"$f":"IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN536<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},3700,51605.549999999974,13.947445945945939,null,{"$f":"IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS536<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},3700,4919.1499999999996,1.3294999999999999,null,{"$f":"IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX536<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3700,{"$f":"IF($AW536=$E$3,$D$11+($AX536*$E$11),IF($AW536=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX536-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW536=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX536-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW536=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX536-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW536=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX536-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW536=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX536-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW536=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX536-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW536=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX536-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":38053.782000000028},10.284805945945953,null,{"$f":"IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC536<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},3700,{"$f":"IF($BB536=$E$3,$D$12+($BC536*$E$12),IF($BB536=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC536-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB536=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC536-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB536=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC536-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB536=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC536-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB536=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC536-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB536=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC536-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB536=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC536-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":19065.691000000013},5.1528894594594634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O541<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4200,43199.266156584337,10.285539561091509,null,{"$f":"IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T541<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4200,0,0,null,{"$f":"IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y541<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4200,40474.131230196595,9.6366979119515701,null,{"$f":"IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD541<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4200,42366.3,10.087214285714287,null,{"$f":"IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI541<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4200,43194.676950000037,10.284446892857151,null,{"$f":"IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN541<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4200,58612.549999999974,13.955369047619042,null,{"$f":"IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS541<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},4200,5584.15,1.3295595238095237,null,{"$f":"IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX541<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4200,{"$f":"IF($AW541=$E$3,$D$11+($AX541*$E$11),IF($AW541=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX541-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW541=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX541-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW541=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX541-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW541=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX541-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW541=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX541-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW541=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX541-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW541=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX541-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":43205.287000000033},10.286973095238103,null,{"$f":"IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC541<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4200,{"$f":"IF($BB541=$E$3,$D$12+($BC541*$E$12),IF($BB541=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC541-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB541=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC541-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB541=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC541-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB541=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC541-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB541=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC541-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB541=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC541-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB541=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC541-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":21641.443500000016},5.1527246428571463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O546<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4700,48350.771156584335,10.2873981184222,null,{"$f":"IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T546<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4700,0,0,null,{"$f":"IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y546<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4700,45295.722907852469,9.6373878527345678,null,{"$f":"IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD546<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4700,47416.3,10.088574468085106,null,{"$f":"IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI546<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4700,48346.181950000042,10.286421691489371,null,{"$f":"IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN546<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4700,65619.549999999974,13.961606382978719,null,{"$f":"IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS546<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},4700,6249.1499999999987,1.329606382978723,null,{"$f":"IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX546<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4700,{"$f":"IF($AW546=$E$3,$D$11+($AX546*$E$11),IF($AW546=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX546-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW546=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX546-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW546=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX546-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW546=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX546-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW546=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX546-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW546=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX546-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW546=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX546-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":48356.79200000003},10.288679148936177,null,{"$f":"IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC546<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4700,{"$f":"IF($BB546=$E$3,$D$12+($BC546*$E$12),IF($BB546=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC546-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB546=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC546-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB546=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC546-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB546=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC546-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB546=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC546-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB546=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC546-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB546=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC546-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":24217.196000000018},5.1525948936170254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O548<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4900,50411.373156584341,10.288035338078437,null,{"$f":"IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T548<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4900,0,0,null,{"$f":"IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y548<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4900,47224.359578914824,9.6376244038601673,null,{"$f":"IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD548<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},4900,49436.3,10.089040816326531,null,{"$f":"IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI548<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4900,50406.783950000041,10.287098765306132,null,{"$f":"IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN548<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},4900,68422.349999999962,13.963744897959176,null,{"$f":"IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS548<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},4900,6515.1499999999987,1.3296224489795916,null,{"$f":"IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX548<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4900,{"$f":"IF($AW548=$E$3,$D$11+($AX548*$E$11),IF($AW548=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX548-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW548=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX548-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW548=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX548-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW548=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX548-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW548=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX548-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW548=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX548-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW548=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX548-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":50417.394000000037},10.289264081632661,null,{"$f":"IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC548<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},4900,{"$f":"IF($BB548=$E$3,$D$12+($BC548*$E$12),IF($BB548=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC548-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB548=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC548-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB548=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC548-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB548=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC548-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB548=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC548-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB548=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC548-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB548=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC548-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":25247.497000000018},5.1525504081632691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O553<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5400,55562.878156584346,10.289421880848954,null,{"$f":"IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T553<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5400,0,0,null,{"$f":"IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y553<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5400,52045.951256570712,9.6381391215871695,null,{"$f":"IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD553<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5400,54486.3,10.090055555555557,null,{"$f":"IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI553<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5400,55558.288950000046,10.288572027777786,null,{"$f":"IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN553<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5400,75429.349999999962,13.968398148148141,null,{"$f":"IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS553<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},5400,7180.1499999999987,1.3296574074074072,null,{"$f":"IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX553<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5400,{"$f":"IF($AW553=$E$3,$D$11+($AX553*$E$11),IF($AW553=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX553-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW553=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX553-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW553=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX553-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW553=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX553-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW553=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX553-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW553=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX553-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW553=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX553-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":55568.899000000041},10.29053685185186,null,{"$f":"IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC553<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5400,{"$f":"IF($BB553=$E$3,$D$12+($BC553*$E$12),IF($BB553=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC553-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB553=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC553-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB553=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC553-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB553=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC553-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB553=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC553-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB553=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC553-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB553=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC553-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":27823.24950000002},5.152453611111115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O558<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5900,60714.383156584343,10.290573416370227,null,{"$f":"IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T558<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5900,0,0,null,{"$f":"IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y558<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5900,56867.5429342266,9.6385665990214573,null,{"$f":"IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD558<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},5900,59536.3,10.090898305084746,null,{"$f":"IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI558<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5900,60709.79395000005,10.289795584745772,null,{"$f":"IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN558<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},5900,82436.349999999962,13.972262711864401,null,{"$f":"IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS558<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},5900,7845.1499999999987,1.3296864406779658,null,{"$f":"IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX558<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5900,{"$f":"IF($AW558=$E$3,$D$11+($AX558*$E$11),IF($AW558=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX558-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW558=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX558-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW558=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX558-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW558=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX558-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW558=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX558-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW558=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX558-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW558=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX558-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":60720.404000000039},10.291593898305091,null,{"$f":"IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC558<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},5900,{"$f":"IF($BB558=$E$3,$D$12+($BC558*$E$12),IF($BB558=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC558-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB558=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC558-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB558=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC558-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB558=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC558-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB558=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC558-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB558=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC558-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB558=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC558-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":30399.002000000022},5.1523732203389869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O564<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6500,66896.189156584354,10.291721408705286,null,{"$f":"IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T564<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6500,0,0,null,{"$f":"IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y564<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6500,62653.452947413651,9.6389927611405621,null,{"$f":"IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD564<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6500,65596.3,10.091738461538462,null,{"$f":"IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI564<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6500,66891.599950000047,10.291015376923085,null,{"$f":"IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN564<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6500,90844.749999999956,13.976115384615378,null,{"$f":"IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS564<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},6500,8643.15,1.3297153846153846,null,{"$f":"IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX564<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6500,{"$f":"IF($AW564=$E$3,$D$11+($AX564*$E$11),IF($AW564=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX564-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW564=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX564-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW564=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX564-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW564=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX564-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW564=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX564-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW564=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX564-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW564=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX564-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":66902.21000000005},10.2926476923077,null,{"$f":"IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC564<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6500,{"$f":"IF($BB564=$E$3,$D$12+($BC564*$E$12),IF($BB564=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC564-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB564=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC564-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB564=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC564-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB564=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC564-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB564=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC564-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB564=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC564-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB564=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC564-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":33489.905000000028},5.1522930769230815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O565<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6600,67926.490156584347,10.291892447967324,null,{"$f":"IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T565<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6600,0,0,null,{"$f":"IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y565<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6600,63617.771282944828,9.6390562549916403,null,{"$f":"IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD565<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},6600,66606.3,10.091863636363637,null,{"$f":"IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI565<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6600,67921.900950000054,10.291197113636372,null,{"$f":"IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN565<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},6600,92246.149999999965,13.976689393939388,null,{"$f":"IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS565<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},6600,8776.15,1.3297196969696969,null,{"$f":"IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX565<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6600,{"$f":"IF($AW565=$E$3,$D$11+($AX565*$E$11),IF($AW565=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX565-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW565=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX565-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW565=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX565-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW565=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX565-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW565=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX565-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW565=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX565-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW565=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX565-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":67932.511000000057},10.292804696969705,null,{"$f":"IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC565<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},6600,{"$f":"IF($BB565=$E$3,$D$12+($BC565*$E$12),IF($BB565=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC565-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB565=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC565-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB565=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC565-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB565=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC565-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB565=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC565-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB565=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC565-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB565=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC565-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":34005.055500000024},5.1522811363636398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O570<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7100,73077.995156584351,10.29267537416681,null,{"$f":"IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T570<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7100,0,0,null,{"$f":"IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y570<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7100,68439.362960600716,9.639346895859255,null,{"$f":"IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD570<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7100,71656.3,10.09243661971831,null,{"$f":"IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI570<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7100,73073.405950000059,10.292029007042261,null,{"$f":"IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN570<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7100,99253.149999999951,13.979316901408444,null,{"$f":"IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS570<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},7100,9441.15,1.3297394366197182,null,{"$f":"IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX570<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7100,{"$f":"IF($AW570=$E$3,$D$11+($AX570*$E$11),IF($AW570=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX570-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW570=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX570-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW570=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX570-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW570=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX570-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW570=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX570-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW570=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX570-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW570=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX570-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":73084.016000000061},10.293523380281698,null,{"$f":"IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC570<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7100,{"$f":"IF($BB570=$E$3,$D$12+($BC570*$E$12),IF($BB570=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC570-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB570=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC570-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB570=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC570-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB570=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC570-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB570=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC570-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB570=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC570-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB570=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC570-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":36580.808000000026},5.152226478873243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O575<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7600,78229.500156584356,10.2933552837611,null,{"$f":"IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T575<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7600,0,0,null,{"$f":"IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y575<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7600,73260.954638256604,9.6395992945074482,null,{"$f":"IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD575<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7600,76706.3,10.092934210526316,null,{"$f":"IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI575<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7600,78224.910950000063,10.292751440789482,null,{"$f":"IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN575<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7600,106260.14999999995,13.981598684210519,null,{"$f":"IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS575<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},7600,10106.15,1.3297565789473684,null,{"$f":"IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX575<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7600,{"$f":"IF($AW575=$E$3,$D$11+($AX575*$E$11),IF($AW575=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX575-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW575=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX575-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW575=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX575-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW575=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX575-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW575=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX575-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW575=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX575-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW575=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX575-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":78235.521000000066},10.294147500000008,null,{"$f":"IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC575<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7600,{"$f":"IF($BB575=$E$3,$D$12+($BC575*$E$12),IF($BB575=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC575-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB575=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC575-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB575=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC575-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB575=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC575-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB575=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC575-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB575=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC575-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB575=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC575-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":39156.560500000029},5.1521790131578982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O578<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7900,81320.403156584362,10.293721918554983,null,{"$f":"IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T578<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7900,0,0,null,{"$f":"IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y578<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7900,76153.909644850137,9.639735398082296,null,{"$f":"IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD578<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},7900,79736.3,10.09320253164557,null,{"$f":"IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI578<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7900,81315.813950000069,10.293141006329122,null,{"$f":"IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN578<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},7900,110464.34999999995,13.982829113924044,null,{"$f":"IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS578<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},7900,10505.15,1.3297658227848101,null,{"$f":"IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX578<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7900,{"$f":"IF($AW578=$E$3,$D$11+($AX578*$E$11),IF($AW578=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX578-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW578=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX578-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW578=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX578-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW578=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX578-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW578=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX578-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW578=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX578-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW578=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX578-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":81326.424000000072},10.294484050632921,null,{"$f":"IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC578<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},7900,{"$f":"IF($BB578=$E$3,$D$12+($BC578*$E$12),IF($BB578=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC578-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB578=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC578-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB578=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC578-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB578=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC578-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB578=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC578-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB578=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC578-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB578=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC578-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":40702.012000000032},5.1521534177215234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O582<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8300,{"$f":"IF($N582=$E$3,$D$4+($O582*$E$4),IF($N582=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O582-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N582=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O582-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N582=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O582-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N582=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O582-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N582=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O582-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N582=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O582-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N582=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O582-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":85441.607156584359},{"$f":"P582/O582","v":10.294169536937874},null,{"$f":"IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T582<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8300,{"$f":"IF($S582=$E$3,$D$5+($T582*$E$5),IF($S582=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T582-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S582=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T582-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S582=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T582-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S582=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T582-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S582=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T582-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S582=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T582-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S582=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T582-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U582/T582","v":0},null,{"$f":"IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y582<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8300,{"$f":"IF($X582=$E$3,$D$6+($Y582*$E$6),IF($X582=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y582-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X582=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y582-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X582=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y582-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X582=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y582-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X582=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y582-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X582=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y582-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X582=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y582-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":80011.182986974833},{"$f":"Z582/Y582","v":9.6399015646957622},null,{"$f":"IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD582<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8300,{"$f":"IF($AC582=$E$3,$D$7+($AD582*$E$7),IF($AC582=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD582-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC582=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD582-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC582=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD582-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC582=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD582-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC582=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD582-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC582=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD582-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC582=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD582-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":83776.3},{"$f":"AE582/AD582","v":10.093530120481928},null,{"$f":"IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI582<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8300,{"$f":"IF($AH582=$E$3,$D$8+($AI582*$E$8),IF($AH582=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI582-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH582=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI582-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH582=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI582-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH582=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI582-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH582=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI582-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH582=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI582-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH582=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI582-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":85437.017950000067},{"$f":"AJ582/AI582","v":10.293616620481936},null,{"$f":"IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN582<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8300,{"$f":"IF($AM582=$E$3,$D$9+($AN582*$E$9),IF($AM582=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN582-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM582=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN582-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM582=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN582-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM582=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN582-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM582=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN582-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM582=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN582-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM582=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN582-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":116069.94999999995},{"$f":"AO582/AN582","v":13.984331325301198},null,{"$f":"IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS582<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},8300,{"$f":"IF($AR582=$E$3,$D$10+($AS582*$E$10),IF($AR582=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS582-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR582=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS582-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR582=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS582-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR582=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS582-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR582=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS582-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR582=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS582-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR582=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS582-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":11037.15},{"$f":"AT582/AS582","v":1.3297771084337349},null,{"$f":"IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX582<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8300,{"$f":"IF($AW582=$E$3,$D$11+($AX582*$E$11),IF($AW582=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX582-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW582=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX582-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW582=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX582-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW582=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX582-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW582=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX582-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW582=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX582-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW582=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX582-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":85447.62800000007},{"$f":"AY582/AX582","v":10.294894939759045},null,{"$f":"IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC582<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8300,{"$f":"IF($BB582=$E$3,$D$12+($BC582*$E$12),IF($BB582=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC582-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB582=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC582-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB582=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC582-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB582=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC582-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB582=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC582-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB582=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC582-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB582=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC582-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":42762.614000000031},{"$f":"BD582/BC582","v":5.1521221686747021}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O587<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8800,90593.112156584364,10.294671835975496,null,{"$f":"IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T587<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8800,0,0,null,{"$f":"IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y587<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8800,84832.774664630721,9.6400880300716736,null,{"$f":"IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD587<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},8800,88826.3,10.093897727272727,null,{"$f":"IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI587<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8800,90588.522950000071,10.294150335227281,null,{"$f":"IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN587<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},8800,123076.94999999994,13.986017045454538,null,{"$f":"IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS587<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},8800,11702.15,1.3297897727272727,null,{"$f":"IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX587<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8800,{"$f":"IF($AW587=$E$3,$D$11+($AX587*$E$11),IF($AW587=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX587-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW587=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX587-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW587=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX587-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW587=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX587-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW587=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX587-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW587=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX587-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW587=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX587-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":90599.133000000074},10.295356022727281,null,{"$f":"IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC587<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},8800,{"$f":"IF($BB587=$E$3,$D$12+($BC587*$E$12),IF($BB587=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC587-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB587=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC587-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB587=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC587-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB587=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC587-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB587=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC587-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB587=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC587-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB587=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC587-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":45338.366500000033},5.1520871022727306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O592<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9300,95744.617156584369,10.29512012436391,null,{"$f":"IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T592<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},9300,0,0,null,{"$f":"IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y592<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9300,89654.366342286608,9.6402544454071624,null,{"$f":"IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD592<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},9300,93876.3,10.094225806451613,null,{"$f":"IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI592<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9300,95740.027950000076,10.29462666129033,null,{"$f":"IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN592<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},9300,130083.94999999994,13.987521505376337,null,{"$f":"IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS592<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},9300,12367.15,1.3298010752688172,null,{"$f":"IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX592<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9300,{"$f":"IF($AW592=$E$3,$D$11+($AX592*$E$11),IF($AW592=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX592-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW592=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX592-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW592=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX592-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW592=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX592-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW592=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX592-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW592=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX592-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW592=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX592-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":95750.638000000079},10.295767526881729,null,{"$f":"IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC592<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9300,{"$f":"IF($BB592=$E$3,$D$12+($BC592*$E$12),IF($BB592=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC592-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB592=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC592-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB592=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC592-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB592=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC592-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB592=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC592-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB592=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC592-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB592=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC592-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":47914.119000000035},5.1520558064516164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O598<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9900,101926.42315658437,10.295598298644885,null,{"$f":"IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T598<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},9900,0,0,null,{"$f":"IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y598<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9900,95440.276355473659,9.6404319550983502,null,{"$f":"IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD598<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},9900,99936.3,10.094575757575758,null,{"$f":"IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI598<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9900,101921.83395000007,10.295134742424249,null,{"$f":"IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN598<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},9900,138492.34999999995,13.989126262626257,null,{"$f":"IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS598<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},9900,13165.15,1.3298131313131312,null,{"$f":"IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX598<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9900,{"$f":"IF($AW598=$E$3,$D$11+($AX598*$E$11),IF($AW598=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX598-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW598=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX598-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW598=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX598-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW598=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX598-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW598=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX598-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW598=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX598-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW598=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX598-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":101932.44400000008},10.296206464646472,null,{"$f":"IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC598<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},9900,{"$f":"IF($BB598=$E$3,$D$12+($BC598*$E$12),IF($BB598=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC598-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB598=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC598-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB598=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC598-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB598=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC598-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB598=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC598-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB598=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC598-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB598=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC598-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":51005.022000000034},5.1520224242424275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O599<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},10000,102956.72415658437,10.295672415658437,null,{"$f":"IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T599<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},10000,0,0,null,{"$f":"IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y599<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},10000,96404.594691004837,9.6404594691004846,null,{"$f":"IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD599<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},10000,100946.3,10.09463,null,{"$f":"IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI599<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},10000,102952.13495000008,10.295213495000008,null,{"$f":"IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN599<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},10000,139893.74999999994,13.989374999999994,null,{"$f":"IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS599<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},10000,13298.15,1.329815,null,{"$f":"IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX599<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},10000,{"$f":"IF($AW599=$E$3,$D$11+($AX599*$E$11),IF($AW599=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX599-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW599=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX599-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW599=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX599-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW599=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX599-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW599=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX599-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW599=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX599-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW599=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX599-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":102962.74500000008},10.296274500000008,null,{"$f":"IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC599<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},10000,{"$f":"IF($BB599=$E$3,$D$12+($BC599*$E$12),IF($BB599=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC599-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB599=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC599-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB599=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC599-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB599=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC599-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB599=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC599-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB599=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC599-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB599=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC599-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":51520.172500000037},5.1520172500000037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O604<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},15000,154471.7741565844,10.298118277105626,null,{"$f":"IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T604<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},15000,0,0,null,{"$f":"IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y604<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},15000,144620.51146756366,9.6413674311709112,null,{"$f":"IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD604<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},15000,151446.29999999999,10.096419999999998,null,{"$f":"IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI604<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},15000,154467.18495000011,10.297812330000008,null,{"$f":"IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN604<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},15000,209963.74999999991,13.997583333333328,null,{"$f":"IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS604<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},15000,19948.149999999998,1.3298766666666666,null,{"$f":"IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX604<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},15000,{"$f":"IF($AW604=$E$3,$D$11+($AX604*$E$11),IF($AW604=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX604-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW604=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX604-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW604=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX604-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW604=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX604-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW604=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX604-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW604=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX604-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW604=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX604-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":154477.7950000001},10.298519666666673,null,{"$f":"IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC604<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},15000,{"$f":"IF($BB604=$E$3,$D$12+($BC604*$E$12),IF($BB604=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC604-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB604=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC604-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB604=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC604-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB604=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC604-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB604=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC604-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB604=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC604-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB604=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC604-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":77277.697500000053},5.1518465000000031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O611<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},22000,226592.84415658447,10.299674734390203,null,{"$f":"IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T611<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},22000,0,0,null,{"$f":"IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y611<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},22000,212122.79495474603,9.6419452252157285,null,{"$f":"IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD611<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},22000,222146.3,10.09755909090909,null,{"$f":"IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI611<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},22000,226588.25495000015,10.299466134090915,null,{"$f":"IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN611<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},22000,308061.74999999988,14.002806818181813,null,{"$f":"IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS611<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},22000,29258.149999999998,1.329915909090909,null,{"$f":"IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX611<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},22000,{"$f":"IF($AW611=$E$3,$D$11+($AX611*$E$11),IF($AW611=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX611-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW611=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX611-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW611=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX611-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW611=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX611-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW611=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX611-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW611=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX611-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW611=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX611-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":226598.86500000017},10.299948409090916,null,{"$f":"IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC611<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},22000,{"$f":"IF($BB611=$E$3,$D$12+($BC611*$E$12),IF($BB611=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC611-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB611=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC611-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB611=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC611-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB611=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC611-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB611=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC611-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB611=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC611-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB611=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC611-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":113338.23250000009},5.151737840909095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O615<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},26000,267804.88415658451,10.300187852176327,null,{"$f":"IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T615<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},26000,0,0,null,{"$f":"IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y615<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},26000,250695.52837599308,9.6421357067689648,null,{"$f":"IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD615<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},26000,262546.3,10.097934615384615,null,{"$f":"IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI615<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},26000,267800.29495000019,10.300011344230777,null,{"$f":"IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN615<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},26000,364117.74999999988,14.004528846153841,null,{"$f":"IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS615<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},26000,34578.149999999994,1.3299288461538459,null,{"$f":"IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX615<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},26000,{"$f":"IF($AW615=$E$3,$D$11+($AX615*$E$11),IF($AW615=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX615-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW615=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX615-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW615=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX615-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW615=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX615-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW615=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX615-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW615=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX615-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW615=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX615-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":267810.9050000002},10.300419423076931,null,{"$f":"IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC615<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},26000,{"$f":"IF($BB615=$E$3,$D$12+($BC615*$E$12),IF($BB615=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC615-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB615=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC615-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB615=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC615-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB615=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC615-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB615=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC615-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB615=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC615-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB615=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC615-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":133944.25250000009},5.1517020192307728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O616<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},27000,278107.89415658452,10.300292376169796,null,{"$f":"IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T616<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},27000,0,0,null,{"$f":"IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y616<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},27000,260338.71173130485,9.6421745085668462,null,{"$f":"IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD616<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},27000,272646.3,10.098011111111111,null,{"$f":"IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI616<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},27000,278103.30495000019,10.300122405555562,null,{"$f":"IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN616<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},27000,378131.74999999983,14.004879629629624,null,{"$f":"IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS616<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},27000,35908.149999999994,1.3299314814814813,null,{"$f":"IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX616<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},27000,{"$f":"IF($AW616=$E$3,$D$11+($AX616*$E$11),IF($AW616=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX616-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW616=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX616-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW616=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX616-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW616=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX616-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW616=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX616-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW616=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX616-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW616=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX616-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":278113.91500000021},10.300515370370379,null,{"$f":"IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC616<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},27000,{"$f":"IF($BB616=$E$3,$D$12+($BC616*$E$12),IF($BB616=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC616-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB616=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC616-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB616=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC616-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB616=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC616-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB616=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC616-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB616=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC616-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB616=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC616-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":139095.75750000009},5.151694722222226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O621<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},32000,329622.94415658456,10.300717004893267,null,{"$f":"IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T621<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32000,0,0,null,{"$f":"IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y621<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},32000,308554.62850786373,9.6423321408707423,null,{"$f":"IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD621<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},32000,323146.3,10.098321875,null,{"$f":"IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI621<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},32000,329618.35495000024,10.300573592187508,null,{"$f":"IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN621<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},32000,448201.74999999983,14.006304687499995,null,{"$f":"IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS621<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},32000,42558.149999999994,1.3299421874999999,null,{"$f":"IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX621<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},32000,{"$f":"IF($AW621=$E$3,$D$11+($AX621*$E$11),IF($AW621=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX621-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW621=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX621-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW621=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX621-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW621=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX621-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW621=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX621-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW621=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX621-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW621=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX621-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":329628.96500000026},10.300905156250009,null,{"$f":"IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC621<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},32000,{"$f":"IF($BB621=$E$3,$D$12+($BC621*$E$12),IF($BB621=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC621-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB621=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC621-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB621=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC621-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB621=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC621-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB621=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC621-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB621=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC621-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB621=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC621-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":164853.28250000012},5.1516650781250037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O624<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},35000,360531.97415658459,10.300913547330989,null,{"$f":"IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T624<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35000,0,0,null,{"$f":"IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y624<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},35000,337484.17857379903,9.642405102108544,null,{"$f":"IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD624<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},35000,353446.3,10.098465714285714,null,{"$f":"IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI624<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},35000,360527.38495000027,10.300782427142865,null,{"$f":"IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN624<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},35000,490243.74999999983,14.006964285714281,null,{"$f":"IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS624<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},35000,46548.149999999994,1.3299471428571428,null,{"$f":"IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX624<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},35000,{"$f":"IF($AW624=$E$3,$D$11+($AX624*$E$11),IF($AW624=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX624-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW624=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX624-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW624=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX624-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW624=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX624-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW624=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX624-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW624=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX624-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW624=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX624-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":360537.99500000029},10.30108557142858,null,{"$f":"IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC624<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},35000,{"$f":"IF($BB624=$E$3,$D$12+($BC624*$E$12),IF($BB624=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC624-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB624=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC624-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB624=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC624-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB624=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC624-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB624=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC624-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB624=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC624-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB624=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC624-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":180307.79750000013},5.1516513571428613]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O632<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},43000,442956.05415658467,10.301303585036854,null,{"$f":"IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T632<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43000,0,0,null,{"$f":"IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y632<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},43000,414629.64541629312,9.6425498934021654,null,{"$f":"IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD632<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},43000,434246.3,10.098751162790698,null,{"$f":"IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI632<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},43000,442951.46495000029,10.301196859302332,null,{"$f":"IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN632<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},43000,602355.74999999965,14.008273255813945,null,{"$f":"IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS632<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},43000,57188.149999999994,1.3299569767441859,null,{"$f":"IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX632<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},43000,{"$f":"IF($AW632=$E$3,$D$11+($AX632*$E$11),IF($AW632=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX632-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW632=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX632-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW632=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX632-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW632=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX632-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW632=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX632-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW632=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX632-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW632=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX632-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":442962.07500000036},10.301443604651171,null,{"$f":"IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC632<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},43000,{"$f":"IF($BB632=$E$3,$D$12+($BC632*$E$12),IF($BB632=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC632-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB632=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC632-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB632=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC632-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB632=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC632-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB632=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC632-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB632=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC632-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB632=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC632-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":221519.83750000017},5.151624127906981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O633<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},44000,453259.06415658467,10.301342367195106,null,{"$f":"IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T633<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44000,0,0,null,{"$f":"IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y633<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},44000,424272.82877160492,9.6425642902637474,null,{"$f":"IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD633<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},44000,444346.3,10.098779545454546,null,{"$f":"IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI633<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},44000,453254.47495000029,10.30123806704546,null,{"$f":"IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN633<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},44000,616369.74999999965,14.008403409090901,null,{"$f":"IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS633<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},44000,58518.149999999987,1.3299579545454543,null,{"$f":"IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX633<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},44000,{"$f":"IF($AW633=$E$3,$D$11+($AX633*$E$11),IF($AW633=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX633-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW633=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX633-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW633=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX633-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW633=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX633-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW633=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX633-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW633=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX633-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW633=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX633-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":453265.08500000037},10.301479204545464,null,{"$f":"IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC633<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},44000,{"$f":"IF($BB633=$E$3,$D$12+($BC633*$E$12),IF($BB633=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC633-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB633=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC633-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB633=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC633-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB633=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC633-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB633=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC633-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB633=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC633-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB633=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC633-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":226671.34250000017},5.151621420454549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O638<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},49000,504774.11415658472,10.301512533807852,null,{"$f":"IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T638<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49000,0,0,null,{"$f":"IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y638<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},49000,472488.74554816372,9.6426274601666062,null,{"$f":"IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD638<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},49000,494846.3,10.098904081632654,null,{"$f":"IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI638<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},49000,504769.52495000034,10.301418876530619,null,{"$f":"IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN638<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},49000,686439.74999999965,14.008974489795911,null,{"$f":"IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS638<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},49000,65168.149999999987,1.3299622448979589,null,{"$f":"IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX638<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},49000,{"$f":"IF($AW638=$E$3,$D$11+($AX638*$E$11),IF($AW638=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX638-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW638=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX638-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW638=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX638-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW638=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX638-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW638=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX638-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW638=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX638-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW638=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX638-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":504780.13500000042},10.301635408163273,null,{"$f":"IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC638<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},49000,{"$f":"IF($BB638=$E$3,$D$12+($BC638*$E$12),IF($BB638=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC638-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB638=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC638-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB638=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC638-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB638=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC638-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB638=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC638-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB638=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC638-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB638=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC638-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":252428.8675000002},5.1516095408163309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O643<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},54000,556289.16415658465,10.3016511880849,null,{"$f":"IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T643<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54000,0,0,null,{"$f":"IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y643<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},54000,520704.66232472257,9.6426789319393063,null,{"$f":"IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD643<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},54000,545346.30000000005,10.099005555555557,null,{"$f":"IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI643<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},54000,556284.5749500005,10.301566202777787,null,{"$f":"IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN643<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},54000,756509.74999999965,14.009439814814808,null,{"$f":"IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS643<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},54000,71818.149999999994,1.3299657407407406,null,{"$f":"IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX643<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},54000,{"$f":"IF($AW643=$E$3,$D$11+($AX643*$E$11),IF($AW643=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX643-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW643=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX643-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW643=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX643-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW643=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX643-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW643=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX643-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW643=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX643-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW643=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX643-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":556295.18500000041},10.301762685185192,null,{"$f":"IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC643<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},54000,{"$f":"IF($BB643=$E$3,$D$12+($BC643*$E$12),IF($BB643=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC643-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB643=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC643-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB643=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC643-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB643=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC643-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB643=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC643-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB643=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC643-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB643=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC643-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":278186.39250000019},5.1515998611111149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O649<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},60000,618107.22415658471,10.301787069276411,null,{"$f":"IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T649<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60000,0,0,null,{"$f":"IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y649<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},60000,578563.76245659322,9.6427293742765539,null,{"$f":"IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD649<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},60000,605946.30000000005,10.099105000000002,null,{"$f":"IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI649<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},60000,618102.63495000044,10.301710582500007,null,{"$f":"IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN649<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},60000,840593.74999999965,14.009895833333328,null,{"$f":"IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS649<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},60000,79798.149999999994,1.3299691666666666,null,{"$f":"IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX649<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},60000,{"$f":"IF($AW649=$E$3,$D$11+($AX649*$E$11),IF($AW649=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX649-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW649=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX649-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW649=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX649-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW649=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX649-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW649=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX649-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW649=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX649-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW649=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX649-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":618113.24500000046},10.301887416666675,null,{"$f":"IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC649<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},60000,{"$f":"IF($BB649=$E$3,$D$12+($BC649*$E$12),IF($BB649=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC649-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB649=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC649-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB649=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC649-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB649=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC649-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB649=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC649-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB649=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC649-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB649=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC649-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":309095.42250000022},5.1515903750000041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O650<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},61000,628410.23415658472,10.301807117321061,null,{"$f":"IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T650<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61000,0,0,null,{"$f":"IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y650<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},61000,588206.94581190497,9.6427368165886058,null,{"$f":"IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD650<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},61000,616046.30000000005,10.099119672131149,null,{"$f":"IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI650<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},61000,628405.64495000045,10.301731884426237,null,{"$f":"IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN650<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},61000,854607.74999999953,14.009963114754092,null,{"$f":"IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS650<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},61000,81128.149999999994,1.3299696721311474,null,{"$f":"IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX650<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},61000,{"$f":"IF($AW650=$E$3,$D$11+($AX650*$E$11),IF($AW650=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX650-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW650=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX650-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW650=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX650-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW650=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX650-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW650=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX650-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW650=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX650-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW650=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX650-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":628416.25500000047},10.30190581967214,null,{"$f":"IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC650<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},61000,{"$f":"IF($BB650=$E$3,$D$12+($BC650*$E$12),IF($BB650=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC650-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB650=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC650-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB650=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC650-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB650=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC650-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB650=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC650-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB650=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC650-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB650=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC650-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":314246.92750000022},5.1515889754098394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O657<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},68000,700531.30415658478,10.301930943479189,null,{"$f":"IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T657<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68000,0,0,null,{"$f":"IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y657<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},68000,655709.22929908731,9.642782783810107,null,{"$f":"IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD657<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},68000,686746.3,10.099210294117647,null,{"$f":"IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI657<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},68000,700526.71495000052,10.301863455147066,null,{"$f":"IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN657<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},68000,952705.74999999953,14.010378676470582,null,{"$f":"IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS657<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},68000,90438.14999999998,1.3299727941176467,null,{"$f":"IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX657<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},68000,{"$f":"IF($AW657=$E$3,$D$11+($AX657*$E$11),IF($AW657=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX657-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW657=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX657-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW657=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX657-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW657=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX657-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW657=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX657-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW657=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX657-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW657=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX657-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":700537.32500000054},10.302019485294126,null,{"$f":"IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC657<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},68000,{"$f":"IF($BB657=$E$3,$D$12+($BC657*$E$12),IF($BB657=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC657-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB657=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC657-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB657=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC657-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB657=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC657-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB657=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC657-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB657=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC657-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB657=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC657-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":350307.46250000026},5.1515803308823571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O659<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},70000,721137.3241565848,10.301961773665496,null,{"$f":"IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T659<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70000,0,0,null,{"$f":"IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y659<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},70000,674995.5960097108,9.6427942287101551,null,{"$f":"IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD659<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},70000,706946.3,10.099232857142859,null,{"$f":"IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI659<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},70000,721132.73495000054,10.301896213571435,null,{"$f":"IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN659<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},70000,980733.74999999953,14.010482142857136,null,{"$f":"IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS659<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},70000,93098.14999999998,1.3299735714285712,null,{"$f":"IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX659<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},70000,{"$f":"IF($AW659=$E$3,$D$11+($AX659*$E$11),IF($AW659=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX659-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW659=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX659-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW659=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX659-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW659=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX659-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW659=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX659-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW659=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX659-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW659=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX659-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":721143.34500000055},10.302047785714294,null,{"$f":"IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC659<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},70000,{"$f":"IF($BB659=$E$3,$D$12+($BC659*$E$12),IF($BB659=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC659-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB659=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC659-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB659=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC659-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB659=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC659-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB659=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC659-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB659=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC659-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB659=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC659-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":360610.47250000027},5.1515781785714321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O660<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},71000,731440.33415658481,10.301976537416687,null,{"$f":"IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T660<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71000,0,0,null,{"$f":"IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y660<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},71000,684638.77936502255,9.6427997093665141,null,{"$f":"IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD660<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},71000,717046.3,10.099243661971832,null,{"$f":"IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI660<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},71000,731435.74495000055,10.301911900704233,null,{"$f":"IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN660<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},71000,994747.74999999953,14.010531690140839,null,{"$f":"IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS660<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},71000,94428.14999999998,1.3299739436619715,null,{"$f":"IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX660<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},71000,{"$f":"IF($AW660=$E$3,$D$11+($AX660*$E$11),IF($AW660=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX660-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW660=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX660-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW660=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX660-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW660=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX660-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW660=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX660-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW660=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX660-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW660=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX660-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":731446.35500000056},10.302061338028176,null,{"$f":"IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC660<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},71000,{"$f":"IF($BB660=$E$3,$D$12+($BC660*$E$12),IF($BB660=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC660-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB660=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC660-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB660=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC660-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB660=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC660-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB660=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC660-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB660=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC660-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB660=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC660-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":365761.97750000027},5.1515771478873278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O661<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},72000,741743.34415658482,10.301990891063678,null,{"$f":"IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T661<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72000,0,0,null,{"$f":"IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y661<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},72000,694281.96272033441,9.6428050377824217,null,{"$f":"IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD661<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},72000,727146.3,10.099254166666668,null,{"$f":"IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI661<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},72000,741738.75495000056,10.301927152083341,null,{"$f":"IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN661<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},72000,1008761.7499999995,14.010579861111104,null,{"$f":"IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS661<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},72000,95758.14999999998,1.3299743055555553,null,{"$f":"IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX661<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},72000,{"$f":"IF($AW661=$E$3,$D$11+($AX661*$E$11),IF($AW661=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX661-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW661=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX661-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW661=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX661-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW661=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX661-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW661=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX661-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW661=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX661-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW661=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX661-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":741749.36500000057},10.302074513888897,null,{"$f":"IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC661<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},72000,{"$f":"IF($BB661=$E$3,$D$12+($BC661*$E$12),IF($BB661=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC661-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB661=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC661-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB661=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC661-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB661=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC661-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB661=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC661-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB661=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC661-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB661=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC661-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":370913.48250000027},5.1515761458333369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O662<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},73000,752046.35415658483,10.302004851460065,null,{"$f":"IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T662<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73000,0,0,null,{"$f":"IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y662<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},73000,703925.14607564616,9.6428102202143311,null,{"$f":"IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD662<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},73000,737246.3,10.099264383561644,null,{"$f":"IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI662<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},73000,752041.76495000056,10.301941985616446,null,{"$f":"IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN662<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},73000,1022775.7499999995,14.010626712328762,null,{"$f":"IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS662<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},73000,97088.14999999998,1.3299746575342464,null,{"$f":"IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX662<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},73000,{"$f":"IF($AW662=$E$3,$D$11+($AX662*$E$11),IF($AW662=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX662-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW662=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX662-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW662=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX662-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW662=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX662-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW662=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX662-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW662=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX662-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW662=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX662-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":752052.37500000058},10.302087328767131,null,{"$f":"IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC662<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},73000,{"$f":"IF($BB662=$E$3,$D$12+($BC662*$E$12),IF($BB662=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC662-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB662=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC662-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB662=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC662-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB662=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC662-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB662=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC662-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB662=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC662-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB662=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC662-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":376064.98750000028},5.1515751712328806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O663<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},74000,762349.36415658484,10.302018434548444,null,{"$f":"IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T663<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74000,0,0,null,{"$f":"IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y663<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},74000,713568.32943095791,9.6428152625805126,null,{"$f":"IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD663<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},74000,747346.3,10.099274324324325,null,{"$f":"IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI663<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},74000,762344.77495000057,10.30195641824325,null,{"$f":"IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN663<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},74000,1036789.7499999995,14.01067229729729,null,{"$f":"IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS663<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},74000,98418.14999999998,1.3299749999999997,null,{"$f":"IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX663<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},74000,{"$f":"IF($AW663=$E$3,$D$11+($AX663*$E$11),IF($AW663=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX663-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW663=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX663-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW663=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX663-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW663=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX663-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW663=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX663-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW663=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX663-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW663=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX663-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":762355.38500000059},10.302099797297306,null,{"$f":"IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC663<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},74000,{"$f":"IF($BB663=$E$3,$D$12+($BC663*$E$12),IF($BB663=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC663-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB663=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC663-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB663=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC663-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB663=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC663-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB663=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC663-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB663=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC663-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB663=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC663-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":381216.49250000028},5.1515742229729771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O664<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},75000,772652.37415658485,10.302031655421132,null,{"$f":"IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T664<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75000,0,0,null,{"$f":"IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y664<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},75000,723211.51278626965,9.6428201704835956,null,{"$f":"IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD664<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},75000,757446.3,10.099284000000001,null,{"$f":"IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI664<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},75000,772647.78495000058,10.301970466000007,null,{"$f":"IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN664<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},75000,1050803.7499999995,14.01071666666666,null,{"$f":"IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS664<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},75000,99748.14999999998,1.3299753333333331,null,{"$f":"IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX664<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},75000,{"$f":"IF($AW664=$E$3,$D$11+($AX664*$E$11),IF($AW664=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX664-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW664=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX664-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW664=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX664-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW664=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX664-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW664=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX664-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW664=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX664-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW664=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX664-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":772658.3950000006},10.302111933333341,null,{"$f":"IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC664<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},75000,{"$f":"IF($BB664=$E$3,$D$12+($BC664*$E$12),IF($BB664=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC664-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB664=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC664-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB664=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC664-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB664=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC664-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB664=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC664-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB664=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC664-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB664=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC664-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":386367.99750000029},5.1515733000000035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O665<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},76000,782955.38415658486,10.302044528376117,null,{"$f":"IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T665<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76000,0,0,null,{"$f":"IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y665<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},76000,732854.6961415814,9.6428249492313345,null,{"$f":"IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD665<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},76000,767546.3,10.099293421052632,null,{"$f":"IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI665<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},76000,782950.79495000059,10.301984144078956,null,{"$f":"IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN665<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},76000,1064817.7499999995,14.010759868421047,null,{"$f":"IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS665<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},76000,101078.14999999998,1.3299756578947366,null,{"$f":"IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX665<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},76000,{"$f":"IF($AW665=$E$3,$D$11+($AX665*$E$11),IF($AW665=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX665-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW665=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX665-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW665=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX665-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW665=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX665-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW665=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX665-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW665=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX665-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW665=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX665-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":782961.40500000061},10.302123750000009,null,{"$f":"IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC665<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},76000,{"$f":"IF($BB665=$E$3,$D$12+($BC665*$E$12),IF($BB665=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC665-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB665=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC665-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB665=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC665-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB665=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC665-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB665=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC665-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB665=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC665-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB665=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC665-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":391519.50250000029},5.1515724013157937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O666<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},77000,793258.39415658487,10.302057066968635,null,{"$f":"IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T666<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77000,0,0,null,{"$f":"IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y666<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},77000,742497.87949689315,9.6428296038557555,null,{"$f":"IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD666<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},77000,777646.3,10.099302597402598,null,{"$f":"IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI666<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},77000,793253.8049500006,10.301997466883124,null,{"$f":"IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN666<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},77000,1078831.7499999995,14.010801948051942,null,{"$f":"IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS666<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},77000,102408.14999999998,1.3299759740259738,null,{"$f":"IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX666<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},77000,{"$f":"IF($AW666=$E$3,$D$11+($AX666*$E$11),IF($AW666=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX666-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW666=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX666-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW666=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX666-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW666=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX666-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW666=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX666-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW666=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX666-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW666=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX666-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":793264.41500000062},10.302135259740268,null,{"$f":"IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC666<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},77000,{"$f":"IF($BB666=$E$3,$D$12+($BC666*$E$12),IF($BB666=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC666-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB666=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC666-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB666=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC666-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB666=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC666-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB666=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC666-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB666=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC666-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB666=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC666-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":396671.0075000003},5.1515715259740302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O667<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},78000,803561.40415658487,10.302069284058781,null,{"$f":"IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T667<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78000,0,0,null,{"$f":"IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y667<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},78000,752141.06285220501,9.6428341391308336,null,{"$f":"IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD667<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},78000,787746.3,10.099311538461539,null,{"$f":"IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI667<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},78000,803556.81495000061,10.302010448076931,null,{"$f":"IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN667<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},78000,1092845.7499999995,14.010842948717944,null,{"$f":"IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS667<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},78000,103738.14999999998,1.3299762820512817,null,{"$f":"IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX667<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},78000,{"$f":"IF($AW667=$E$3,$D$11+($AX667*$E$11),IF($AW667=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX667-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW667=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX667-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW667=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX667-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW667=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX667-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW667=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX667-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW667=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX667-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW667=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX667-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":803567.42500000063},10.302146474358983,null,{"$f":"IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC667<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},78000,{"$f":"IF($BB667=$E$3,$D$12+($BC667*$E$12),IF($BB667=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC667-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB667=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC667-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB667=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC667-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB667=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC667-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB667=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC667-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB667=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC667-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB667=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC667-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":401822.5125000003},5.1515706730769271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O668<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},79000,813864.41415658488,10.302081191855505,null,{"$f":"IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T668<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79000,0,0,null,{"$f":"IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y668<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},79000,761784.24620751676,9.6428385595888191,null,{"$f":"IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD668<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},79000,797846.3,10.099320253164558,null,{"$f":"IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI668<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},79000,813859.82495000062,10.302023100632919,null,{"$f":"IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN668<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},79000,1106859.7499999995,14.010882911392398,null,{"$f":"IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS668<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},79000,105068.14999999998,1.3299765822784808,null,{"$f":"IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX668<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},79000,{"$f":"IF($AW668=$E$3,$D$11+($AX668*$E$11),IF($AW668=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX668-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW668=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX668-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW668=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX668-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW668=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX668-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW668=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX668-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW668=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX668-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW668=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX668-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":813870.43500000064},10.3021574050633,null,{"$f":"IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC668<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},79000,{"$f":"IF($BB668=$E$3,$D$12+($BC668*$E$12),IF($BB668=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC668-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB668=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC668-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB668=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC668-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB668=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC668-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB668=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC668-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB668=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC668-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB668=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC668-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":406974.01750000031},5.1515698417721554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O669<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},80000,824167.42415658489,10.302092801957311,null,{"$f":"IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T669<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80000,0,0,null,{"$f":"IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y669<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},80000,771427.4295628285,9.6428428695353556,null,{"$f":"IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD669<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},80000,807946.3,10.09932875,null,{"$f":"IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI669<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},80000,824162.83495000063,10.302035436875007,null,{"$f":"IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN669<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},80000,1120873.7499999995,14.010921874999994,null,{"$f":"IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS669<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},80000,106398.14999999998,1.3299768749999998,null,{"$f":"IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX669<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},80000,{"$f":"IF($AW669=$E$3,$D$11+($AX669*$E$11),IF($AW669=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX669-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW669=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX669-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW669=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX669-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW669=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX669-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW669=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX669-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW669=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX669-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW669=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX669-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":824173.44500000065},10.302168062500009,null,{"$f":"IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC669<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},80000,{"$f":"IF($BB669=$E$3,$D$12+($BC669*$E$12),IF($BB669=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC669-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB669=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC669-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB669=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC669-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB669=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC669-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB669=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC669-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB669=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC669-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB669=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC669-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":412125.52250000031},5.1515690312500038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O670<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},81000,834470.4341565849,10.302104125389937,null,{"$f":"IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T670<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81000,0,0,null,{"$f":"IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y670<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},81000,781070.61291814025,9.642847073063459,null,{"$f":"IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD670<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},81000,818046.3,10.099337037037037,null,{"$f":"IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI670<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},81000,834465.84495000064,10.302047468518527,null,{"$f":"IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN670<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},81000,1134887.7499999995,14.010959876543204,null,{"$f":"IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS670<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},81000,107728.14999999998,1.3299771604938269,null,{"$f":"IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX670<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},81000,{"$f":"IF($AW670=$E$3,$D$11+($AX670*$E$11),IF($AW670=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX670-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW670=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX670-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW670=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX670-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW670=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX670-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW670=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX670-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW670=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX670-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW670=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX670-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":834476.45500000066},10.302178456790132,null,{"$f":"IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC670<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},81000,{"$f":"IF($BB670=$E$3,$D$12+($BC670*$E$12),IF($BB670=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC670-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB670=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC670-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB670=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC670-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB670=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC670-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB670=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC670-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB670=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC670-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB670=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC670-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":417277.02750000032},5.1515682407407448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O671<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},82000,844773.44415658491,10.30211517264128,null,{"$f":"IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T671<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82000,0,0,null,{"$f":"IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y671<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},82000,790713.796273452,9.6428511740664877,null,{"$f":"IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD671<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},82000,828146.3,10.09934512195122,null,{"$f":"IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI671<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},82000,844768.85495000065,10.302059206707325,null,{"$f":"IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN671<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},82000,1148901.7499999995,14.010996951219507,null,{"$f":"IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS671<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},82000,109058.14999999998,1.3299774390243899,null,{"$f":"IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX671<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},82000,{"$f":"IF($AW671=$E$3,$D$11+($AX671*$E$11),IF($AW671=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX671-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW671=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX671-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW671=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX671-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW671=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX671-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW671=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX671-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW671=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX671-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW671=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX671-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":844779.46500000067},10.302188597560983,null,{"$f":"IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC671<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},82000,{"$f":"IF($BB671=$E$3,$D$12+($BC671*$E$12),IF($BB671=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC671-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB671=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC671-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB671=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC671-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB671=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC671-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB671=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC671-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB671=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC671-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB671=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC671-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":422428.53250000032},5.1515674695121989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O672<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},83000,855076.45415658492,10.302125953693794,null,{"$f":"IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T672<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83000,0,0,null,{"$f":"IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y672<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},83000,800356.97962876374,9.6428551762501655,null,{"$f":"IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD672<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},83000,838246.3,10.099353012048192,null,{"$f":"IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI672<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},83000,855071.86495000066,10.3020706620482,null,{"$f":"IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN672<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},83000,1162915.7499999995,14.011033132530114,null,{"$f":"IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS672<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},83000,110388.14999999998,1.3299777108433732,null,{"$f":"IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX672<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},83000,{"$f":"IF($AW672=$E$3,$D$11+($AX672*$E$11),IF($AW672=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX672-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW672=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX672-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW672=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX672-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW672=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX672-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW672=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX672-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW672=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX672-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW672=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX672-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":855082.47500000068},10.302198493975911,null,{"$f":"IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC672<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},83000,{"$f":"IF($BB672=$E$3,$D$12+($BC672*$E$12),IF($BB672=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC672-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB672=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC672-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB672=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC672-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB672=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC672-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB672=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC672-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB672=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC672-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB672=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC672-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":427580.03750000033},5.1515667168674737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O673<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},84000,865379.46415658493,10.302136478054582,null,{"$f":"IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T673<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84000,0,0,null,{"$f":"IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y673<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},84000,810000.16298407561,9.6428590831437564,null,{"$f":"IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD673<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},84000,848346.3,10.099360714285714,null,{"$f":"IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI673<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},84000,865374.87495000067,10.302081844642865,null,{"$f":"IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN673<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},84000,1176929.7499999995,14.011068452380947,null,{"$f":"IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS673<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},84000,111718.14999999998,1.329977976190476,null,{"$f":"IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX673<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},84000,{"$f":"IF($AW673=$E$3,$D$11+($AX673*$E$11),IF($AW673=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX673-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW673=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX673-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW673=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX673-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW673=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX673-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW673=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX673-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW673=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX673-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW673=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX673-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":865385.48500000068},10.302208154761914,null,{"$f":"IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC673<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},84000,{"$f":"IF($BB673=$E$3,$D$12+($BC673*$E$12),IF($BB673=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC673-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB673=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC673-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB673=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC673-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB673=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC673-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB673=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC673-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB673=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC673-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB673=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC673-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":432731.54250000033},5.151565982142861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O674<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},85000,875682.47415658494,10.302146754783353,null,{"$f":"IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T674<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85000,0,0,null,{"$f":"IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y674<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},85000,819643.34633938735,9.6428628981104403,null,{"$f":"IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD674<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},85000,858446.3,10.099368235294119,null,{"$f":"IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI674<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},85000,875677.88495000068,10.302092764117655,null,{"$f":"IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN674<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},85000,1190943.7499999995,14.011102941176466,null,{"$f":"IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS674<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},85000,113048.14999999998,1.3299782352941174,null,{"$f":"IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX674<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},85000,{"$f":"IF($AW674=$E$3,$D$11+($AX674*$E$11),IF($AW674=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX674-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW674=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX674-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW674=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX674-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW674=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX674-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW674=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX674-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW674=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX674-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW674=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX674-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":875688.49500000069},10.302217588235303,null,{"$f":"IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC674<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},85000,{"$f":"IF($BB674=$E$3,$D$12+($BC674*$E$12),IF($BB674=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC674-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB674=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC674-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB674=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC674-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB674=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC674-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB674=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC674-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB674=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC674-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB674=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC674-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":437883.04750000034},5.1515652647058863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O675<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},86000,885985.48415658495,10.30215679251843,null,{"$f":"IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T675<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86000,0,0,null,{"$f":"IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y675<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},86000,829286.5296946991,9.6428666243569658,null,{"$f":"IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD675<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},86000,868546.3,10.09937558139535,null,{"$f":"IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI675<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},86000,885980.89495000069,10.30210342965117,null,{"$f":"IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN675<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},86000,1204957.7499999995,14.011136627906971,null,{"$f":"IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS675<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},86000,114378.14999999998,1.3299784883720929,null,{"$f":"IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX675<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},86000,{"$f":"IF($AW675=$E$3,$D$11+($AX675*$E$11),IF($AW675=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX675-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW675=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX675-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW675=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX675-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW675=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX675-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW675=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX675-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW675=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX675-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW675=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX675-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":885991.5050000007},10.30222680232559,null,{"$f":"IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC675<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},86000,{"$f":"IF($BB675=$E$3,$D$12+($BC675*$E$12),IF($BB675=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC675-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB675=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC675-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB675=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC675-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB675=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC675-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB675=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC675-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB675=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC675-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB675=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC675-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":443034.55250000034},5.1515645639534924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O676<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},87000,896288.49415658496,10.302166599500977,null,{"$f":"IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T676<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87000,0,0,null,{"$f":"IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y676<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},87000,838929.71305001085,9.642870264942653,null,{"$f":"IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD676<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},87000,878646.3,10.09938275862069,null,{"$f":"IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI676<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},87000,896283.90495000069,10.302113850000008,null,{"$f":"IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN676<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},87000,1218971.7499999995,14.011169540229879,null,{"$f":"IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS676<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},87000,115708.14999999998,1.3299787356321837,null,{"$f":"IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX676<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},87000,{"$f":"IF($AW676=$E$3,$D$11+($AX676*$E$11),IF($AW676=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX676-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW676=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX676-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW676=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX676-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW676=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX676-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW676=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX676-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW676=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX676-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW676=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX676-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":896294.51500000071},10.302235804597709,null,{"$f":"IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC676<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},87000,{"$f":"IF($BB676=$E$3,$D$12+($BC676*$E$12),IF($BB676=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC676-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB676=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC676-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB676=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC676-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB676=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC676-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB676=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC676-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB676=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC676-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB676=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC676-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":448186.05750000034},5.1515638793103484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O677<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},88000,906591.50415658497,10.302176183597556,null,{"$f":"IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T677<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88000,0,0,null,{"$f":"IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y677<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},88000,848572.89640532259,9.642873822787756,null,{"$f":"IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD677<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},88000,888746.3,10.099389772727273,null,{"$f":"IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI677<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},88000,906586.9149500007,10.302124033522736,null,{"$f":"IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN677<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},88000,1232985.7499999995,14.011201704545449,null,{"$f":"IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS677<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},88000,117038.14999999998,1.3299789772727271,null,{"$f":"IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX677<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},88000,{"$f":"IF($AW677=$E$3,$D$11+($AX677*$E$11),IF($AW677=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX677-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW677=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX677-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW677=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX677-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW677=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX677-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW677=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX677-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW677=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX677-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW677=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX677-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":906597.52500000072},10.302244602272735,null,{"$f":"IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC677<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},88000,{"$f":"IF($BB677=$E$3,$D$12+($BC677*$E$12),IF($BB677=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC677-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB677=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC677-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB677=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC677-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB677=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC677-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB677=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC677-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB677=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC677-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB677=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC677-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":453337.56250000035},5.1515632102272768]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O678<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},89000,916894.51415658498,10.302185552321179,null,{"$f":"IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T678<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89000,0,0,null,{"$f":"IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y678<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},89000,858216.07976063434,9.6428773006812847,null,{"$f":"IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD678<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},89000,898846.3,10.099396629213484,null,{"$f":"IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI678<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},89000,916889.92495000071,10.302133988202256,null,{"$f":"IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN678<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},89000,1246999.7499999995,14.011233146067411,null,{"$f":"IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS678<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},89000,118368.14999999998,1.3299792134831459,null,{"$f":"IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX678<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},89000,{"$f":"IF($AW678=$E$3,$D$11+($AX678*$E$11),IF($AW678=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX678-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW678=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX678-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW678=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX678-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW678=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX678-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW678=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX678-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW678=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX678-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW678=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX678-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":916900.53500000073},10.302253202247199,null,{"$f":"IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC678<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},89000,{"$f":"IF($BB678=$E$3,$D$12+($BC678*$E$12),IF($BB678=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC678-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB678=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC678-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB678=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC678-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB678=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC678-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB678=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC678-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB678=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC678-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB678=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC678-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":458489.06750000035},5.1515625561797789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O679<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},90000,927197.52415658499,10.302194712850945,null,{"$f":"IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T679<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90000,0,0,null,{"$f":"IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y679<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},90000,867859.2631159462,9.6428807012882913,null,{"$f":"IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD679<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},90000,908946.3,10.099403333333333,null,{"$f":"IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI679<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},90000,927192.93495000072,10.302143721666674,null,{"$f":"IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN679<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},90000,1261013.7499999993,14.01126388888888,null,{"$f":"IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS679<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},90000,119698.14999999998,1.3299794444444442,null,{"$f":"IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX679<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},90000,{"$f":"IF($AW679=$E$3,$D$11+($AX679*$E$11),IF($AW679=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX679-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW679=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX679-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW679=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX679-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW679=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX679-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW679=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX679-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW679=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX679-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW679=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX679-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":927203.54500000074},10.302261611111119,null,{"$f":"IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC679<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},90000,{"$f":"IF($BB679=$E$3,$D$12+($BC679*$E$12),IF($BB679=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC679-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB679=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC679-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB679=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC679-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB679=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC679-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB679=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC679-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB679=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC679-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB679=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC679-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":463640.57250000036},5.1515619166666706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O680<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},91000,937500.534156585,10.302203672050384,null,{"$f":"IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T680<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91000,0,0,null,{"$f":"IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y680<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},91000,877502.44647125795,9.6428840271566809,null,{"$f":"IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD680<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},91000,919046.3,10.099409890109891,null,{"$f":"IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI680<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},91000,937495.94495000073,10.302153241208799,null,{"$f":"IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN680<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},91000,1275027.7499999993,14.011293956043948,null,{"$f":"IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS680<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},91000,121028.14999999998,1.32997967032967,null,{"$f":"IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX680<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},91000,{"$f":"IF($AW680=$E$3,$D$11+($AX680*$E$11),IF($AW680=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX680-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW680=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX680-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW680=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX680-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW680=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX680-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW680=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX680-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW680=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX680-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW680=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX680-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":937506.55500000075},10.302269835164843,null,{"$f":"IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC680<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},91000,{"$f":"IF($BB680=$E$3,$D$12+($BC680*$E$12),IF($BB680=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC680-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB680=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC680-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB680=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC680-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB680=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC680-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB680=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC680-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB680=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC680-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB680=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC680-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":468792.07750000036},5.1515612912087949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O681<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},92000,947803.54415658501,10.30221243648462,null,{"$f":"IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T681<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92000,0,0,null,{"$f":"IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y681<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},92000,887145.6298265697,9.642887280723583,null,{"$f":"IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD681<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},92000,929146.3,10.099416304347827,null,{"$f":"IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI681<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},92000,947798.95495000074,10.302162553804356,null,{"$f":"IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN681<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},92000,1289041.7499999993,14.01132336956521,null,{"$f":"IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS681<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},92000,122358.14999999998,1.3299798913043477,null,{"$f":"IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX681<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},92000,{"$f":"IF($AW681=$E$3,$D$11+($AX681*$E$11),IF($AW681=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX681-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW681=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX681-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW681=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX681-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW681=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX681-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW681=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX681-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW681=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX681-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW681=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX681-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":947809.56500000076},10.30227788043479,null,{"$f":"IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC681<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},92000,{"$f":"IF($BB681=$E$3,$D$12+($BC681*$E$12),IF($BB681=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC681-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB681=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC681-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB681=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC681-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB681=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC681-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB681=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC681-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB681=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC681-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB681=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC681-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":473943.58250000037},5.1515606793478304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O682<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},93000,958106.55415658501,10.302221012436398,null,{"$f":"IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T682<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93000,0,0,null,{"$f":"IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y682<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},93000,896788.81318188144,9.6428904643213063,null,{"$f":"IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD682<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},93000,939246.3,10.099422580645161,null,{"$f":"IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI682<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},93000,958101.96495000075,10.302171666129039,null,{"$f":"IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN682<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},93000,1303055.7499999993,14.011352150537627,null,{"$f":"IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS682<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},93000,123688.14999999998,1.3299801075268816,null,{"$f":"IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX682<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},93000,{"$f":"IF($AW682=$E$3,$D$11+($AX682*$E$11),IF($AW682=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX682-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW682=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX682-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW682=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX682-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW682=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX682-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW682=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX682-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW682=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX682-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW682=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX682-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":958112.57500000077},10.30228575268818,null,{"$f":"IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC682<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},93000,{"$f":"IF($BB682=$E$3,$D$12+($BC682*$E$12),IF($BB682=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC682-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB682=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC682-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB682=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC682-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB682=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC682-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB682=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC682-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB682=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC682-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB682=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC682-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":479095.08750000037},5.1515600806451651]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O683<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},94000,968409.56415658502,10.302229405921118,null,{"$f":"IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T683<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94000,0,0,null,{"$f":"IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y683<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},94000,906431.99653719319,9.642893580182907,null,{"$f":"IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD683<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},94000,949346.3,10.099428723404255,null,{"$f":"IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI683<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},94000,968404.97495000076,10.302180584574476,null,{"$f":"IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN683<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},94000,1317069.7499999993,14.011380319148929,null,{"$f":"IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS683<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},94000,125018.14999999998,1.3299803191489359,null,{"$f":"IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX683<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},94000,{"$f":"IF($AW683=$E$3,$D$11+($AX683*$E$11),IF($AW683=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX683-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW683=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX683-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW683=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX683-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW683=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX683-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW683=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX683-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW683=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX683-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW683=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX683-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":968415.58500000078},10.302293457446817,null,{"$f":"IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC683<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},94000,{"$f":"IF($BB683=$E$3,$D$12+($BC683*$E$12),IF($BB683=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC683-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB683=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC683-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB683=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC683-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB683=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC683-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB683=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC683-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB683=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC683-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB683=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC683-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":484246.59250000038},5.1515594946808552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O684<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},95000,978712.57415658503,10.302237622700895,null,{"$f":"IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T684<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95000,0,0,null,{"$f":"IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y684<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},95000,916075.17989250494,9.6428966304474208,null,{"$f":"IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD684<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},95000,959446.3,10.099434736842106,null,{"$f":"IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI684<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},95000,978707.98495000077,10.302189315263165,null,{"$f":"IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN684<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},95000,1331083.7499999993,14.011407894736834,null,{"$f":"IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS684<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},95000,126348.14999999998,1.3299805263157893,null,{"$f":"IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX684<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},95000,{"$f":"IF($AW684=$E$3,$D$11+($AX684*$E$11),IF($AW684=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX684-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW684=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX684-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW684=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX684-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW684=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX684-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW684=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX684-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW684=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX684-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW684=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX684-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":978718.59500000079},10.302301000000009,null,{"$f":"IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC684<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},95000,{"$f":"IF($BB684=$E$3,$D$12+($BC684*$E$12),IF($BB684=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC684-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB684=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC684-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB684=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC684-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB684=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC684-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB684=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC684-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB684=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC684-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB684=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC684-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":489398.09750000038},5.1515589210526356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O685<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},96000,989015.58415658504,10.302245668297761,null,{"$f":"IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T685<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96000,0,0,null,{"$f":"IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y685<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},96000,925718.3632478168,9.6428996171647583,null,{"$f":"IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD685<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},96000,969546.3,10.099440625,null,{"$f":"IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI685<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},96000,989010.99495000078,10.302197864062508,null,{"$f":"IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN685<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},96000,1345097.7499999993,14.011434895833325,null,{"$f":"IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS685<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},96000,127678.14999999998,1.3299807291666665,null,{"$f":"IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX685<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},96000,{"$f":"IF($AW685=$E$3,$D$11+($AX685*$E$11),IF($AW685=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX685-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW685=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX685-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW685=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX685-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW685=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX685-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW685=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX685-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW685=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX685-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW685=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX685-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":989021.6050000008},10.302308385416675,null,{"$f":"IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC685<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},96000,{"$f":"IF($BB685=$E$3,$D$12+($BC685*$E$12),IF($BB685=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC685-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB685=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC685-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB685=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC685-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB685=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC685-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB685=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC685-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB685=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC685-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB685=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC685-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":494549.60250000039},5.1515583593750041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O686<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},97000,999318.59415658505,10.302253548006032,null,{"$f":"IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T686<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97000,0,0,null,{"$f":"IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y686<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},97000,935361.54660312855,9.6429025423002948,null,{"$f":"IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD686<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},97000,979646.3,10.099446391752577,null,{"$f":"IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI686<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},97000,999314.00495000079,10.302206236597947,null,{"$f":"IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN686<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},97000,1359111.7499999993,14.011461340206179,null,{"$f":"IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS686<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},97000,129008.14999999998,1.3299809278350514,null,{"$f":"IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX686<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},97000,{"$f":"IF($AW686=$E$3,$D$11+($AX686*$E$11),IF($AW686=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX686-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW686=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX686-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW686=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX686-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW686=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX686-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW686=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX686-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW686=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX686-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW686=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX686-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":999324.61500000081},10.30231561855671,null,{"$f":"IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC686<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},97000,{"$f":"IF($BB686=$E$3,$D$12+($BC686*$E$12),IF($BB686=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC686-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB686=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC686-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB686=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC686-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB686=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC686-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB686=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC686-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB686=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC686-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB686=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC686-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":499701.10750000039},5.1515578092783549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O687<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},98000,1009621.6041565851,10.30226126690393,null,{"$f":"IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T687<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98000,0,0,null,{"$f":"IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y687<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},98000,945004.72995844029,9.6429054077391871,null,{"$f":"IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD687<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},98000,989746.3,10.099452040816328,null,{"$f":"IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI687<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},98000,1009617.0149500008,10.302214438265315,null,{"$f":"IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN687<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},98000,1373125.7499999993,14.011487244897951,null,{"$f":"IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS687<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},98000,130338.14999999998,1.3299811224489795,null,{"$f":"IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX687<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},98000,{"$f":"IF($AW687=$E$3,$D$11+($AX687*$E$11),IF($AW687=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX687-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW687=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX687-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW687=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX687-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW687=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX687-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW687=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX687-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW687=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX687-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW687=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX687-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1009627.6250000008},10.302322704081641,null,{"$f":"IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC687<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},98000,{"$f":"IF($BB687=$E$3,$D$12+($BC687*$E$12),IF($BB687=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC687-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB687=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC687-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB687=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC687-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB687=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC687-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB687=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC687-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB687=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC687-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB687=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC687-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":504852.6125000004},5.1515572704081674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O688<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},99000,1019924.6141565851,10.302268829864495,null,{"$f":"IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T688<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99000,0,0,null,{"$f":"IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y688<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},99000,954647.91331375204,9.642908215290424,null,{"$f":"IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD688<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},99000,999846.3,10.099457575757576,null,{"$f":"IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI688<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},99000,1019920.0249500008,10.302222474242432,null,{"$f":"IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN688<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},99000,1387139.7499999993,14.011512626262618,null,{"$f":"IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS688<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},99000,131668.15,1.3299813131313132,null,{"$f":"IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX688<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},99000,{"$f":"IF($AW688=$E$3,$D$11+($AX688*$E$11),IF($AW688=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX688-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW688=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX688-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW688=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX688-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW688=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX688-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW688=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX688-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW688=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX688-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW688=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX688-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1019930.6350000008},10.302329646464655,null,{"$f":"IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC688<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},99000,{"$f":"IF($BB688=$E$3,$D$12+($BC688*$E$12),IF($BB688=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC688-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB688=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC688-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB688=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC688-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB688=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC688-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB688=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC688-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB688=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC688-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB688=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC688-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":510004.1175000004},5.1515567424242468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(O689<=VLOOKUP(P$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},100000,1030227.624156585,10.302276241565849,null,{"$f":"IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(T689<=VLOOKUP(U$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100000,0,0,null,{"$f":"IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(Y689<=VLOOKUP(Z$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},100000,964291.09666906379,9.6429109666906374,null,{"$f":"IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AD689<=VLOOKUP(AE$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":6},100000,1009946.3,10.099463,null,{"$f":"IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AI689<=VLOOKUP(AJ$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},100000,1030223.0349500008,10.302230349500007,null,{"$f":"IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AN689<=VLOOKUP(AO$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":7},100000,1401153.7499999993,14.011537499999992,null,{"$f":"IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AS689<=VLOOKUP(AT$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":3},100000,132998.15,1.3299814999999999,null,{"$f":"IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(AX689<=VLOOKUP(AY$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},100000,{"$f":"IF($AW689=$E$3,$D$11+($AX689*$E$11),IF($AW689=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX689-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW689=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX689-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW689=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX689-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW689=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX689-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW689=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX689-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW689=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX689-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW689=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX689-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1030233.6450000007},10.302336450000007,null,{"$f":"IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,6,0),1,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,11,0),2,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,16,0),3,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,21,0),4,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,26,0),5,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,31,0),6,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,36,0),7,IF(BC689<=VLOOKUP(BD$3,'Inputs - Simulador'!$C$5:$AQ$13,41,0),8,0))))))))","v":8},100000,{"$f":"IF($BB689=$E$3,$D$12+($BC689*$E$12),IF($BB689=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC689-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB689=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC689-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB689=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC689-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB689=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC689-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB689=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC689-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB689=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC689-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB689=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC689-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":515155.62250000035},5.1515562250000038]

{"sheet":"Tabela Tarifária Antiga","index":26,"n_rows":689,"n_cols":57,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[null,null,null,"TBD",1,2,3,4,5,6,7,8,null,"Faixa","Volume","COMERCIAL","$ m3",null,"Faixa","Volume","INATIVO + SANEPAR","$ m3",null,"Faixa","Volume","INDUSTRIAL","$ m3",null,"Faixa","Volume","MPC","$ m3",null,"Faixa","Volume","PODER PUBLICO","$ m3",null,"Faixa","Volume","RESIDENCIAL","$ m3",null,"Faixa","Volume","TARIFA SOCIAL","$ m3",null,"Faixa","Volume","UTILIDADE PUBLICA","$ m3",null,"Faixa","Volume","ENTIDADE FILANTROPICA","$ m3"]
[null,null,"COMERCIAL",77.599999999999994,0,1.99,9.89,9.9600000000000009,10.02,10.1,11.110000000000001,12.221000000000002,null,0,0,{"$f":"$D$4","v":77.599999999999994},{"$f":"P4","v":77.599999999999994},null,0,0,{"$f":"$D$5","v":0},{"$f":"U4","v":0},null,0,0,{"$f":"$D$6","v":77.599999999999994},{"$f":"Z4","v":77.599999999999994},null,0,0,{"$f":"$D$7","v":43.11},{"$f":"AE4","v":43.11},null,0,0,{"$f":"$D$8","v":77.599999999999994},{"$f":"AJ4","v":77.599999999999994},null,0,0,{"$f":"$D$9","v":43.11},{"$f":"AO4","v":43.11},null,0,0,{"$f":"$D$10","v":11.53},{"$f":"AT4","v":11.53},null,0,0,{"$f":"$D$11","v":77.599999999999994},{"$f":"AY4","v":77.599999999999994},null,0,0,{"$f":"$D$12","v":77.599999999999994},{"$f":"BD4","v":77.599999999999994}]
[null,null,"INATIVO + SANEPAR",0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O5<=5,1,IF(AND(O5>5,O5<=10),2,IF(AND(O5>10,O5<=15),3,IF(AND(O5>15,O5<=20),4,IF(AND(O5>20,O5<=30),5,IF(O5>30,6,0))))))","v":1},1,{"$f":"IF($N5=$E$3,$D$4+($O5*$E$4),IF($N5=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O5-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N5=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O5-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N5=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O5-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N5=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O5-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N5=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O5-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N5=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O5-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N5=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O5-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"P5/O5","v":77.599999999999994},null,{"$f":"IF(T5<=5,1,IF(AND(T5>5,T5<=10),2,IF(AND(T5>10,T5<=15),3,IF(AND(T5>15,T5<=20),4,IF(AND(T5>20,T5<=30),5,IF(T5>30,6,0))))))","v":1},1,{"$f":"IF($S5=$E$3,$D$5+($T5*$E$5),IF($S5=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T5-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S5=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T5-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S5=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T5-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S5=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T5-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S5=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T5-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S5=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T5-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S5=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T5-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U5/T5","v":0},null,{"$f":"IF(Y5<=5,1,IF(AND(Y5>5,Y5<=10),2,IF(AND(Y5>10,Y5<=15),3,IF(AND(Y5>15,Y5<=20),4,IF(AND(Y5>20,Y5<=30),5,IF(Y5>30,6,0))))))","v":1},1,{"$f":"IF($X5=$E$3,$D$6+($Y5*$E$6),IF($X5=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y5-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X5=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y5-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X5=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y5-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X5=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y5-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X5=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y5-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X5=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y5-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X5=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y5-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"Z5/Y5","v":77.599999999999994},null,{"$f":"IF(AD5<=5,1,IF(AND(AD5>5,AD5<=10),2,IF(AND(AD5>10,AD5<=15),3,IF(AND(AD5>15,AD5<=20),4,IF(AND(AD5>20,AD5<=30),5,IF(AD5>30,6,0))))))","v":1},1,{"$f":"IF($AC5=$E$3,$D$7+($AD5*$E$7),IF($AC5=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD5-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC5=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD5-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC5=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD5-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC5=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD5-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC5=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD5-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC5=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD5-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC5=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD5-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":43.11},{"$f":"AE5/AD5","v":43.11},null,{"$f":"IF(AI5<=5,1,IF(AND(AI5>5,AI5<=10),2,IF(AND(AI5>10,AI5<=15),3,IF(AND(AI5>15,AI5<=20),4,IF(AND(AI5>20,AI5<=30),5,IF(AI5>30,6,0))))))","v":1},1,{"$f":"IF($AH5=$E$3,$D$8+($AI5*$E$8),IF($AH5=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI5-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH5=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI5-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH5=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI5-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH5=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI5-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH5=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI5-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH5=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI5-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH5=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI5-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"AJ5/AI5","v":77.599999999999994},null,{"$f":"IF(AN5<=5,1,IF(AND(AN5>5,AN5<=10),2,IF(AND(AN5>10,AN5<=15),3,IF(AND(AN5>15,AN5<=20),4,IF(AND(AN5>20,AN5<=30),5,IF(AN5>30,6,0))))))","v":1},1,{"$f":"IF($AM5=$E$3,$D$9+($AN5*$E$9),IF($AM5=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN5-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM5=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN5-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM5=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN5-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM5=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN5-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM5=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN5-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM5=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN5-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM5=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN5-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":43.11},{"$f":"AO5/AN5","v":43.11},null,{"$f":"IF(AS5<=5,1,IF(AND(AS5>5,AS5<=10),2,IF(AND(AS5>10,AS5<=15),3,IF(AND(AS5>15,AS5<=20),4,IF(AND(AS5>20,AS5<=30),5,IF(AS5>30,6,0))))))","v":1},1,{"$f":"IF($AR5=$E$3,$D$10+($AS5*$E$10),IF($AR5=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS5-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR5=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS5-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR5=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS5-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR5=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS5-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR5=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS5-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR5=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS5-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR5=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS5-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":11.53},{"$f":"AT5/AS5","v":11.53},null,{"$f":"IF(AX5<=5,1,IF(AND(AX5>5,AX5<=10),2,IF(AND(AX5>10,AX5<=15),3,IF(AND(AX5>15,AX5<=20),4,IF(AND(AX5>20,AX5<=30),5,IF(AX5>30,6,0))))))","v":1},1,{"$f":"IF($AW5=$E$3,$D$11+($AX5*$E$11),IF($AW5=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX5-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW5=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX5-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW5=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX5-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW5=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX5-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW5=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX5-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW5=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX5-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW5=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX5-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"AY5/AX5","v":77.599999999999994},null,{"$f":"IF(BC5<=5,1,IF(AND(BC5>5,BC5<=10),2,IF(AND(BC5>10,BC5<=15),3,IF(AND(BC5>15,BC5<=20),4,IF(AND(BC5>20,BC5<=30),5,IF(BC5>30,6,0))))))","v":1},1,{"$f":"IF($BB5=$E$3,$D$12+($BC5*$E$12),IF($BB5=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC5-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB5=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC5-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB5=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC5-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB5=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC5-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB5=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC5-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB5=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC5-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB5=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC5-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"BD5/BC5","v":77.599999999999994}]
[null,null,"INDUSTRIAL",77.599999999999994,0,1.99,9.52,9.67,9.6999999999999993,9.74,9.74,9.74,null,{"$f":"IF(O6<=5,1,IF(AND(O6>5,O6<=10),2,IF(AND(O6>10,O6<=15),3,IF(AND(O6>15,O6<=20),4,IF(AND(O6>20,O6<=30),5,IF(O6>30,6,0))))))","v":1},2,{"$f":"IF($N6=$E$3,$D$4+($O6*$E$4),IF($N6=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O6-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N6=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O6-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N6=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O6-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N6=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O6-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N6=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O6-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N6=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O6-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N6=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O6-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"P6/O6","v":38.799999999999997},null,{"$f":"IF(T6<=5,1,IF(AND(T6>5,T6<=10),2,IF(AND(T6>10,T6<=15),3,IF(AND(T6>15,T6<=20),4,IF(AND(T6>20,T6<=30),5,IF(T6>30,6,0))))))","v":1},2,{"$f":"IF($S6=$E$3,$D$5+($T6*$E$5),IF($S6=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T6-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S6=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T6-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S6=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T6-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S6=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T6-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S6=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T6-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S6=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T6-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S6=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T6-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U6/T6","v":0},null,{"$f":"IF(Y6<=5,1,IF(AND(Y6>5,Y6<=10),2,IF(AND(Y6>10,Y6<=15),3,IF(AND(Y6>15,Y6<=20),4,IF(AND(Y6>20,Y6<=30),5,IF(Y6>30,6,0))))))","v":1},2,{"$f":"IF($X6=$E$3,$D$6+($Y6*$E$6),IF($X6=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y6-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X6=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y6-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X6=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y6-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X6=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y6-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X6=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y6-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X6=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y6-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X6=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y6-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"Z6/Y6","v":38.799999999999997},null,{"$f":"IF(AD6<=5,1,IF(AND(AD6>5,AD6<=10),2,IF(AND(AD6>10,AD6<=15),3,IF(AND(AD6>15,AD6<=20),4,IF(AND(AD6>20,AD6<=30),5,IF(AD6>30,6,0))))))","v":1},2,{"$f":"IF($AC6=$E$3,$D$7+($AD6*$E$7),IF($AC6=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD6-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC6=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD6-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC6=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD6-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC6=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD6-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC6=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD6-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC6=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD6-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC6=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD6-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":43.11},{"$f":"AE6/AD6","v":21.555},null,{"$f":"IF(AI6<=5,1,IF(AND(AI6>5,AI6<=10),2,IF(AND(AI6>10,AI6<=15),3,IF(AND(AI6>15,AI6<=20),4,IF(AND(AI6>20,AI6<=30),5,IF(AI6>30,6,0))))))","v":1},2,{"$f":"IF($AH6=$E$3,$D$8+($AI6*$E$8),IF($AH6=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI6-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH6=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI6-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH6=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI6-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH6=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI6-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH6=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI6-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH6=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI6-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH6=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI6-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"AJ6/AI6","v":38.799999999999997},null,{"$f":"IF(AN6<=5,1,IF(AND(AN6>5,AN6<=10),2,IF(AND(AN6>10,AN6<=15),3,IF(AND(AN6>15,AN6<=20),4,IF(AND(AN6>20,AN6<=30),5,IF(AN6>30,6,0))))))","v":1},2,{"$f":"IF($AM6=$E$3,$D$9+($AN6*$E$9),IF($AM6=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN6-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM6=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN6-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM6=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN6-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM6=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN6-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM6=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN6-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM6=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN6-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM6=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN6-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":43.11},{"$f":"AO6/AN6","v":21.555},null,{"$f":"IF(AS6<=5,1,IF(AND(AS6>5,AS6<=10),2,IF(AND(AS6>10,AS6<=15),3,IF(AND(AS6>15,AS6<=20),4,IF(AND(AS6>20,AS6<=30),5,IF(AS6>30,6,0))))))","v":1},2,{"$f":"IF($AR6=$E$3,$D$10+($AS6*$E$10),IF($AR6=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS6-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR6=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS6-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR6=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS6-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR6=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS6-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR6=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS6-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR6=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS6-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR6=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS6-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":11.53},{"$f":"AT6/AS6","v":5.7649999999999997},null,{"$f":"IF(AX6<=5,1,IF(AND(AX6>5,AX6<=10),2,IF(AND(AX6>10,AX6<=15),3,IF(AND(AX6>15,AX6<=20),4,IF(AND(AX6>20,AX6<=30),5,IF(AX6>30,6,0))))))","v":1},2,{"$f":"IF($AW6=$E$3,$D$11+($AX6*$E$11),IF($AW6=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX6-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW6=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX6-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW6=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX6-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW6=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX6-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW6=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX6-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW6=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX6-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW6=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX6-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"AY6/AX6","v":38.799999999999997},null,{"$f":"IF(BC6<=5,1,IF(AND(BC6>5,BC6<=10),2,IF(AND(BC6>10,BC6<=15),3,IF(AND(BC6>15,BC6<=20),4,IF(AND(BC6>20,BC6<=30),5,IF(BC6>30,6,0))))))","v":1},2,{"$f":"IF($BB6=$E$3,$D$12+($BC6*$E$12),IF($BB6=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC6-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB6=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC6-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB6=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC6-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB6=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC6-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB6=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC6-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB6=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC6-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB6=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC6-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":77.599999999999994},{"$f":"BD6/BC6","v":38.799999999999997}]
[null,null,"MPC",43.11,0,1.33,9.89,9.9600000000000009,10.02,10.1,11.110000000000001,12.221000000000002,null,1,3,77.599999999999994,25.866666666666664,null,1,3,0,0,null,1,3,77.599999999999994,25.866666666666664,null,1,3,43.11,14.37,null,1,3,77.599999999999994,25.866666666666664,null,1,3,43.11,14.37,null,1,3,11.53,3.8433333333333333,null,1,3,{"$f":"IF($AW7=$E$3,$D$11+($AX7*$E$11),IF($AW7=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX7-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW7=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX7-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW7=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX7-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW7=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX7-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW7=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX7-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW7=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX7-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW7=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX7-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":77.599999999999994},25.866666666666664,null,1,3,{"$f":"IF($BB7=$E$3,$D$12+($BC7*$E$12),IF($BB7=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC7-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB7=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC7-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB7=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC7-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB7=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC7-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB7=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC7-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB7=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC7-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB7=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC7-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":77.599999999999994},25.866666666666664]
[null,null,"PODER PUBLICO",77.599999999999994,0,1.99,9.89,9.9600000000000009,10.02,10.1,11.110000000000001,12.221000000000002,null,1,4,77.599999999999994,19.399999999999999,null,1,4,0,0,null,1,4,77.599999999999994,19.399999999999999,null,1,4,43.11,10.7775,null,1,4,77.599999999999994,19.399999999999999,null,1,4,43.11,10.7775,null,1,4,11.53,2.8824999999999998,null,1,4,{"$f":"IF($AW8=$E$3,$D$11+($AX8*$E$11),IF($AW8=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX8-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW8=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX8-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW8=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX8-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW8=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX8-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW8=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX8-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW8=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX8-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW8=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX8-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":77.599999999999994},19.399999999999999,null,1,4,{"$f":"IF($BB8=$E$3,$D$12+($BC8*$E$12),IF($BB8=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC8-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB8=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC8-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB8=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC8-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB8=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC8-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB8=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC8-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB8=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC8-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB8=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC8-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":77.599999999999994},19.399999999999999]
[null,null,"RESIDENCIAL",43.11,0,1.33,7.43,7.4700000000000006,7.5300000000000011,12.740000000000002,14.014000000000003,15.415400000000005,null,1,5,77.599999999999994,15.52,null,1,5,0,0,null,1,5,77.599999999999994,15.52,null,1,5,43.11,8.6219999999999999,null,1,5,77.599999999999994,15.52,null,1,5,43.11,8.6219999999999999,null,1,5,11.53,2.306,null,1,5,{"$f":"IF($AW9=$E$3,$D$11+($AX9*$E$11),IF($AW9=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX9-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW9=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX9-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW9=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX9-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW9=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX9-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW9=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX9-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW9=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX9-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW9=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX9-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":77.599999999999994},15.52,null,1,5,{"$f":"IF($BB9=$E$3,$D$12+($BC9*$E$12),IF($BB9=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC9-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB9=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC9-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB9=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC9-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB9=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC9-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB9=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC9-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB9=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC9-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB9=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC9-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":77.599999999999994},15.52]
[null,null,"TARIFA SOCIAL",11.53,0,0.35,1.33,1.33,1.33,1.33,1.4630000000000003,1.6093000000000004,null,2,6,79.589999999999989,13.264999999999999,null,2,6,0,0,null,2,6,79.589999999999989,13.264999999999999,null,2,6,44.44,7.4066666666666663,null,2,6,79.589999999999989,13.264999999999999,null,2,6,44.44,7.4066666666666663,null,2,6,11.879999999999999,1.9799999999999998,null,2,6,{"$f":"IF($AW10=$E$3,$D$11+($AX10*$E$11),IF($AW10=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX10-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW10=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX10-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW10=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX10-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW10=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX10-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW10=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX10-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW10=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX10-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW10=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX10-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":79.589999999999989},13.264999999999999,null,2,6,{"$f":"IF($BB10=$E$3,$D$12+($BC10*$E$12),IF($BB10=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC10-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB10=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC10-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB10=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC10-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB10=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC10-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB10=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC10-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB10=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC10-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB10=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC10-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":78.594999999999999},13.099166666666667]
[null,null,"UTILIDADE PUBLICA",77.599999999999994,0,1.99,9.89,9.9600000000000009,10.02,10.1,11.110000000000001,12.221000000000002,null,2,7,81.58,11.654285714285715,null,2,7,0,0,null,2,7,81.58,11.654285714285715,null,2,7,45.769999999999996,6.5385714285714283,null,2,7,81.58,11.654285714285715,null,2,7,45.769999999999996,6.5385714285714283,null,2,7,12.229999999999999,1.7471428571428569,null,2,7,{"$f":"IF($AW11=$E$3,$D$11+($AX11*$E$11),IF($AW11=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX11-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW11=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX11-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW11=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX11-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW11=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX11-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW11=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX11-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW11=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX11-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW11=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX11-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":81.58},11.654285714285715,null,2,7,{"$f":"IF($BB11=$E$3,$D$12+($BC11*$E$12),IF($BB11=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC11-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB11=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC11-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB11=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC11-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB11=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC11-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB11=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC11-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB11=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC11-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB11=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC11-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":79.589999999999989},11.37]
[null,null,"ENTIDADE FILANTROPICA",77.599999999999994,0,0.995,4.9450000000000003,4.9800000000000004,5.01,5.05,5.5550000000000006,6.1105000000000009,null,2,8,83.57,10.446249999999999,null,2,8,0,0,null,2,8,83.57,10.446249999999999,null,2,8,47.1,5.8875000000000002,null,2,8,83.57,10.446249999999999,null,2,8,47.1,5.8875000000000002,null,2,8,12.579999999999998,1.5724999999999998,null,2,8,{"$f":"IF($AW12=$E$3,$D$11+($AX12*$E$11),IF($AW12=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX12-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW12=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX12-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW12=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX12-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW12=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX12-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW12=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX12-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW12=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX12-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW12=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX12-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":83.57},10.446249999999999,null,2,8,{"$f":"IF($BB12=$E$3,$D$12+($BC12*$E$12),IF($BB12=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC12-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB12=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC12-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB12=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC12-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB12=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC12-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB12=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC12-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB12=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC12-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB12=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC12-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":80.584999999999994},10.073124999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,9,85.559999999999988,9.5066666666666659,null,2,9,0,0,null,2,9,85.559999999999988,9.5066666666666659,null,2,9,48.43,5.3811111111111112,null,2,9,85.559999999999988,9.5066666666666659,null,2,9,48.43,5.3811111111111112,null,2,9,12.93,1.4366666666666665,null,2,9,{"$f":"IF($AW13=$E$3,$D$11+($AX13*$E$11),IF($AW13=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX13-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW13=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX13-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW13=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX13-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW13=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX13-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW13=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX13-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW13=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX13-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW13=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX13-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":85.559999999999988},9.5066666666666659,null,2,9,{"$f":"IF($BB13=$E$3,$D$12+($BC13*$E$12),IF($BB13=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC13-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB13=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC13-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB13=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC13-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB13=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC13-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB13=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC13-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB13=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC13-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB13=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC13-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":81.58},9.0644444444444439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2,10,87.55,8.754999999999999,null,2,10,0,0,null,2,10,87.55,8.754999999999999,null,2,10,49.76,4.976,null,2,10,87.55,8.754999999999999,null,2,10,49.76,4.976,null,2,10,13.28,1.3279999999999998,null,2,10,{"$f":"IF($AW14=$E$3,$D$11+($AX14*$E$11),IF($AW14=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX14-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW14=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX14-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW14=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX14-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW14=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX14-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW14=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX14-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW14=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX14-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW14=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX14-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":87.55},8.754999999999999,null,2,10,{"$f":"IF($BB14=$E$3,$D$12+($BC14*$E$12),IF($BB14=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC14-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB14=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC14-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB14=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC14-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB14=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC14-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB14=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC14-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB14=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC14-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB14=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC14-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":82.574999999999989},8.2574999999999985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,11,97.44,8.8581818181818175,null,3,11,0,0,null,3,11,97.07,8.8245454545454542,null,3,11,59.65,5.4227272727272728,null,3,11,97.44,8.8581818181818175,null,3,11,57.19,5.1990909090909092,null,3,11,14.61,1.3281818181818181,null,3,11,{"$f":"IF($AW15=$E$3,$D$11+($AX15*$E$11),IF($AW15=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX15-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW15=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX15-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW15=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX15-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW15=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX15-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW15=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX15-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW15=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX15-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW15=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX15-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":97.44},8.8581818181818175,null,3,11,{"$f":"IF($BB15=$E$3,$D$12+($BC15*$E$12),IF($BB15=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC15-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB15=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC15-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB15=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC15-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB15=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC15-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB15=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC15-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB15=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC15-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB15=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC15-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":87.519999999999982},7.9563636363636343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,12,107.33,8.9441666666666659,null,3,12,0,0,null,3,12,106.59,8.8825000000000003,null,3,12,69.539999999999992,5.794999999999999,null,3,12,107.33,8.9441666666666659,null,3,12,64.62,5.3850000000000007,null,3,12,15.94,1.3283333333333334,null,3,12,{"$f":"IF($AW16=$E$3,$D$11+($AX16*$E$11),IF($AW16=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX16-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW16=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX16-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW16=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX16-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW16=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX16-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW16=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX16-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW16=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX16-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW16=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX16-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":107.33},8.9441666666666659,null,3,12,{"$f":"IF($BB16=$E$3,$D$12+($BC16*$E$12),IF($BB16=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC16-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB16=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC16-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB16=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC16-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB16=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC16-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB16=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC16-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB16=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC16-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB16=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC16-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":92.464999999999989},7.7054166666666655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,13,117.22,9.0169230769230762,null,3,13,0,0,null,3,13,116.11,8.9315384615384623,null,3,13,79.430000000000007,6.11,null,3,13,117.22,9.0169230769230762,null,3,13,72.05,5.5423076923076922,null,3,13,17.27,1.3284615384615384,null,3,13,{"$f":"IF($AW17=$E$3,$D$11+($AX17*$E$11),IF($AW17=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX17-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW17=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX17-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW17=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX17-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW17=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX17-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW17=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX17-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW17=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX17-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW17=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX17-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":117.22},9.0169230769230762,null,3,13,{"$f":"IF($BB17=$E$3,$D$12+($BC17*$E$12),IF($BB17=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC17-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB17=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC17-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB17=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC17-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB17=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC17-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB17=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC17-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB17=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC17-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB17=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC17-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":97.41},7.4930769230769227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,14,127.11,9.0792857142857137,null,3,14,0,0,null,3,14,125.63,8.9735714285714288,null,3,14,89.32,6.38,null,3,14,127.11,9.0792857142857137,null,3,14,79.47999999999999,5.6771428571428562,null,3,14,18.600000000000001,1.3285714285714287,null,3,14,{"$f":"IF($AW18=$E$3,$D$11+($AX18*$E$11),IF($AW18=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX18-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW18=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX18-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW18=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX18-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW18=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX18-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW18=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX18-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW18=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX18-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW18=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX18-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":127.11},9.0792857142857137,null,3,14,{"$f":"IF($BB18=$E$3,$D$12+($BC18*$E$12),IF($BB18=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC18-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB18=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC18-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB18=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC18-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB18=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC18-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB18=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC18-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB18=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC18-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB18=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC18-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":102.35499999999999},7.3110714285714282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,15,137,9.1333333333333329,null,3,15,0,0,null,3,15,135.14999999999998,9.009999999999998,null,3,15,99.210000000000008,6.6140000000000008,null,3,15,137,9.1333333333333329,null,3,15,86.91,5.7939999999999996,null,3,15,19.93,1.3286666666666667,null,3,15,{"$f":"IF($AW19=$E$3,$D$11+($AX19*$E$11),IF($AW19=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX19-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW19=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX19-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW19=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX19-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW19=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX19-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW19=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX19-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW19=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX19-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW19=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX19-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":137},9.1333333333333329,null,3,15,{"$f":"IF($BB19=$E$3,$D$12+($BC19*$E$12),IF($BB19=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC19-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB19=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC19-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB19=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC19-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB19=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC19-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB19=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC19-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB19=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC19-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB19=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC19-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":107.29999999999998},7.1533333333333324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,16,146.96,9.1850000000000005,null,4,16,0,0,null,4,16,144.81999999999996,9.0512499999999978,null,4,16,109.17000000000002,6.823125000000001,null,4,16,146.96,9.1850000000000005,null,4,16,94.38,5.8987499999999997,null,4,16,21.259999999999998,1.3287499999999999,null,4,16,{"$f":"IF($AW20=$E$3,$D$11+($AX20*$E$11),IF($AW20=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX20-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW20=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX20-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW20=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX20-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW20=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX20-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW20=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX20-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW20=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX20-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW20=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX20-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":146.96},9.1850000000000005,null,4,16,{"$f":"IF($BB20=$E$3,$D$12+($BC20*$E$12),IF($BB20=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC20-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB20=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC20-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB20=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC20-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB20=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC20-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB20=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC20-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB20=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC20-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB20=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC20-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":112.27999999999999},7.0174999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,17,156.92000000000002,9.2305882352941193,null,4,17,0,0,null,4,17,154.48999999999998,9.0876470588235279,null,4,17,119.13000000000001,7.0076470588235296,null,4,17,156.92000000000002,9.2305882352941193,null,4,17,101.85,5.9911764705882353,null,4,17,22.59,1.3288235294117647,null,4,17,{"$f":"IF($AW21=$E$3,$D$11+($AX21*$E$11),IF($AW21=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX21-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW21=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX21-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW21=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX21-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW21=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX21-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW21=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX21-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW21=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX21-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW21=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX21-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":156.92000000000002},9.2305882352941193,null,4,17,{"$f":"IF($BB21=$E$3,$D$12+($BC21*$E$12),IF($BB21=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC21-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB21=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC21-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB21=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC21-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB21=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC21-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB21=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC21-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB21=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC21-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB21=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC21-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":117.25999999999999},6.8976470588235292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,18,166.88,9.2711111111111109,null,4,18,0,0,null,4,18,164.15999999999997,9.1199999999999974,null,4,18,129.09,7.1716666666666669,null,4,18,166.88,9.2711111111111109,null,4,18,109.32,6.0733333333333333,null,4,18,23.92,1.328888888888889,null,4,18,{"$f":"IF($AW22=$E$3,$D$11+($AX22*$E$11),IF($AW22=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX22-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW22=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX22-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW22=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX22-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW22=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX22-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW22=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX22-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW22=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX22-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW22=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX22-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":166.88},9.2711111111111109,null,4,18,{"$f":"IF($BB22=$E$3,$D$12+($BC22*$E$12),IF($BB22=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC22-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB22=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC22-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB22=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC22-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB22=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC22-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB22=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC22-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB22=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC22-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB22=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC22-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":122.23999999999998},6.7911111111111104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,19,176.84,9.3073684210526313,null,4,19,0,0,null,4,19,173.82999999999998,9.1489473684210516,null,4,19,139.05000000000001,7.3184210526315798,null,4,19,176.84,9.3073684210526313,null,4,19,116.78999999999999,6.1468421052631577,null,4,19,25.25,1.3289473684210527,null,4,19,{"$f":"IF($AW23=$E$3,$D$11+($AX23*$E$11),IF($AW23=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX23-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW23=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX23-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW23=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX23-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW23=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX23-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW23=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX23-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW23=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX23-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW23=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX23-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":176.84},9.3073684210526313,null,4,19,{"$f":"IF($BB23=$E$3,$D$12+($BC23*$E$12),IF($BB23=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC23-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB23=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC23-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB23=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC23-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB23=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC23-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB23=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC23-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB23=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC23-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB23=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC23-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":127.21999999999998},6.6957894736842096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4,20,186.8,9.34,null,4,20,0,0,null,4,20,183.49999999999997,9.1749999999999989,null,4,20,149.01000000000002,7.4505000000000008,null,4,20,186.8,9.34,null,4,20,124.25999999999999,6.2129999999999992,null,4,20,26.58,1.329,null,4,20,{"$f":"IF($AW24=$E$3,$D$11+($AX24*$E$11),IF($AW24=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX24-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW24=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX24-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW24=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX24-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW24=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX24-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW24=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX24-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW24=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX24-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW24=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX24-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":186.8},9.34,null,4,20,{"$f":"IF($BB24=$E$3,$D$12+($BC24*$E$12),IF($BB24=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC24-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB24=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC24-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB24=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC24-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB24=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC24-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB24=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC24-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB24=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC24-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB24=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC24-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":132.19999999999999},6.6099999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,21,196.82000000000002,9.3723809523809543,null,5,21,0,0,null,5,21,193.19999999999996,9.1999999999999975,null,5,21,159.03000000000003,7.5728571428571438,null,5,21,196.82000000000002,9.3723809523809543,null,5,21,131.79,6.2757142857142849,null,5,21,27.909999999999997,1.3290476190476188,null,5,21,{"$f":"IF($AW25=$E$3,$D$11+($AX25*$E$11),IF($AW25=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX25-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW25=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX25-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW25=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX25-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW25=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX25-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW25=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX25-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW25=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX25-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW25=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX25-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":196.82000000000002},9.3723809523809543,null,5,21,{"$f":"IF($BB25=$E$3,$D$12+($BC25*$E$12),IF($BB25=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC25-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB25=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC25-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB25=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC25-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB25=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC25-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB25=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC25-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB25=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC25-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB25=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC25-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":137.20999999999998},6.5338095238095226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,22,206.84,9.4018181818181823,null,5,22,0,0,null,5,22,202.89999999999998,9.2227272727272709,null,5,22,169.05,7.6840909090909095,null,5,22,206.84,9.4018181818181823,null,5,22,139.32,6.3327272727272721,null,5,22,29.24,1.3290909090909091,null,5,22,{"$f":"IF($AW26=$E$3,$D$11+($AX26*$E$11),IF($AW26=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX26-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW26=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX26-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW26=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX26-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW26=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX26-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW26=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX26-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW26=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX26-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW26=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX26-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":206.84},9.4018181818181823,null,5,22,{"$f":"IF($BB26=$E$3,$D$12+($BC26*$E$12),IF($BB26=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC26-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB26=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC26-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB26=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC26-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB26=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC26-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB26=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC26-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB26=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC26-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB26=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC26-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":142.22},6.4645454545454548]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,23,216.86,9.4286956521739143,null,5,23,0,0,null,5,23,212.59999999999997,9.2434782608695638,null,5,23,179.07000000000002,7.7856521739130446,null,5,23,216.86,9.4286956521739143,null,5,23,146.85,6.3847826086956516,null,5,23,30.57,1.3291304347826087,null,5,23,{"$f":"IF($AW27=$E$3,$D$11+($AX27*$E$11),IF($AW27=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX27-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW27=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX27-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW27=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX27-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW27=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX27-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW27=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX27-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW27=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX27-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW27=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX27-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":216.86},9.4286956521739143,null,5,23,{"$f":"IF($BB27=$E$3,$D$12+($BC27*$E$12),IF($BB27=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC27-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB27=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC27-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB27=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC27-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB27=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC27-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB27=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC27-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB27=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC27-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB27=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC27-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":147.22999999999999},6.4013043478260867]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,24,226.88,9.4533333333333331,null,5,24,0,0,null,5,24,222.29999999999995,9.2624999999999975,null,5,24,189.09000000000003,7.878750000000001,null,5,24,226.88,9.4533333333333331,null,5,24,154.38,6.4325000000000001,null,5,24,31.9,1.3291666666666666,null,5,24,{"$f":"IF($AW28=$E$3,$D$11+($AX28*$E$11),IF($AW28=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX28-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW28=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX28-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW28=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX28-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW28=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX28-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW28=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX28-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW28=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX28-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW28=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX28-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":226.88},9.4533333333333331,null,5,24,{"$f":"IF($BB28=$E$3,$D$12+($BC28*$E$12),IF($BB28=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC28-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB28=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC28-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB28=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC28-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB28=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC28-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB28=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC28-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB28=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC28-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB28=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC28-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":152.23999999999998},6.3433333333333328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,25,236.9,9.4760000000000009,null,5,25,0,0,null,5,25,231.99999999999997,9.2799999999999994,null,5,25,199.11,7.9644000000000004,null,5,25,236.9,9.4760000000000009,null,5,25,161.91,6.4763999999999999,null,5,25,33.229999999999997,1.3291999999999999,null,5,25,{"$f":"IF($AW29=$E$3,$D$11+($AX29*$E$11),IF($AW29=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX29-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW29=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX29-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW29=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX29-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW29=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX29-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW29=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX29-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW29=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX29-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW29=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX29-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":236.9},9.4760000000000009,null,5,25,{"$f":"IF($BB29=$E$3,$D$12+($BC29*$E$12),IF($BB29=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC29-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB29=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC29-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB29=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC29-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB29=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC29-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB29=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC29-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB29=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC29-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB29=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC29-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":157.25},6.29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,26,246.92000000000002,9.4969230769230784,null,5,26,0,0,null,5,26,241.69999999999996,9.2961538461538442,null,5,26,209.13000000000002,8.0434615384615391,null,5,26,246.92000000000002,9.4969230769230784,null,5,26,169.44,6.516923076923077,null,5,26,34.56,1.3292307692307692,null,5,26,{"$f":"IF($AW30=$E$3,$D$11+($AX30*$E$11),IF($AW30=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX30-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW30=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX30-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW30=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX30-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW30=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX30-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW30=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX30-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW30=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX30-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW30=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX30-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":246.92000000000002},9.4969230769230784,null,5,26,{"$f":"IF($BB30=$E$3,$D$12+($BC30*$E$12),IF($BB30=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC30-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB30=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC30-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB30=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC30-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB30=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC30-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB30=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC30-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB30=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC30-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB30=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC30-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":162.26},6.2407692307692306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,27,256.94,9.5162962962962965,null,5,27,0,0,null,5,27,251.39999999999998,9.31111111111111,null,5,27,219.15000000000003,8.1166666666666671,null,5,27,256.94,9.5162962962962965,null,5,27,176.97,6.5544444444444441,null,5,27,35.89,1.3292592592592594,null,5,27,{"$f":"IF($AW31=$E$3,$D$11+($AX31*$E$11),IF($AW31=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX31-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW31=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX31-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW31=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX31-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW31=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX31-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW31=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX31-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW31=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX31-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW31=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX31-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":256.94},9.5162962962962965,null,5,27,{"$f":"IF($BB31=$E$3,$D$12+($BC31*$E$12),IF($BB31=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC31-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB31=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC31-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB31=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC31-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB31=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC31-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB31=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC31-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB31=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC31-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB31=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC31-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":167.26999999999998},6.1951851851851849]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,28,266.96000000000004,9.5342857142857156,null,5,28,0,0,null,5,28,261.09999999999997,9.3249999999999993,null,5,28,229.17000000000002,8.1846428571428582,null,5,28,266.96000000000004,9.5342857142857156,null,5,28,184.5,6.5892857142857144,null,5,28,37.22,1.3292857142857142,null,5,28,{"$f":"IF($AW32=$E$3,$D$11+($AX32*$E$11),IF($AW32=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX32-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW32=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX32-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW32=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX32-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW32=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX32-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW32=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX32-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW32=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX32-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW32=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX32-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":266.96000000000004},9.5342857142857156,null,5,28,{"$f":"IF($BB32=$E$3,$D$12+($BC32*$E$12),IF($BB32=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC32-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB32=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC32-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB32=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC32-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB32=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC32-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB32=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC32-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB32=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC32-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB32=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC32-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":172.27999999999997},6.1528571428571421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,29,276.98,9.551034482758622,null,5,29,0,0,null,5,29,270.79999999999995,9.3379310344827573,null,5,29,239.19,8.2479310344827592,null,5,29,276.98,9.551034482758622,null,5,29,192.03,6.6217241379310341,null,5,29,38.549999999999997,1.329310344827586,null,5,29,{"$f":"IF($AW33=$E$3,$D$11+($AX33*$E$11),IF($AW33=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX33-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW33=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX33-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW33=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX33-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW33=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX33-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW33=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX33-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW33=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX33-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW33=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX33-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":276.98},9.551034482758622,null,5,29,{"$f":"IF($BB33=$E$3,$D$12+($BC33*$E$12),IF($BB33=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC33-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB33=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC33-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB33=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC33-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB33=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC33-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB33=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC33-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB33=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC33-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB33=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC33-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":177.29},6.1134482758620683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5,30,287,9.5666666666666664,null,5,30,0,0,null,5,30,280.5,9.35,null,5,30,249.21,8.3070000000000004,null,5,30,287,9.5666666666666664,null,5,30,199.56,6.6520000000000001,null,5,30,39.879999999999995,1.3293333333333333,null,5,30,{"$f":"IF($AW34=$E$3,$D$11+($AX34*$E$11),IF($AW34=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX34-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW34=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX34-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW34=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX34-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW34=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX34-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW34=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX34-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW34=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX34-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW34=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX34-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":287},9.5666666666666664,null,5,30,{"$f":"IF($BB34=$E$3,$D$12+($BC34*$E$12),IF($BB34=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC34-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB34=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC34-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB34=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC34-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB34=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC34-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB34=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC34-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB34=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC34-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB34=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC34-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":182.29999999999998},6.0766666666666662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,31,297.10000000000002,9.5838709677419356,null,6,31,0,0,null,6,31,290.24,9.362580645161291,null,6,31,259.31,8.3648387096774197,null,6,31,297.10000000000002,9.5838709677419356,null,6,31,212.3,6.8483870967741938,null,6,31,41.209999999999994,1.3293548387096772,null,6,31,{"$f":"IF($AW35=$E$3,$D$11+($AX35*$E$11),IF($AW35=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX35-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW35=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX35-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW35=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX35-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW35=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX35-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW35=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX35-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW35=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX35-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW35=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX35-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":297.10000000000002},9.5838709677419356,null,6,31,{"$f":"IF($BB35=$E$3,$D$12+($BC35*$E$12),IF($BB35=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC35-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB35=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC35-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB35=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC35-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB35=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC35-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB35=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC35-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB35=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC35-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB35=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC35-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":187.35},6.0435483870967737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,32,307.2,9.6,null,6,32,0,0,null,6,32,299.98,9.3743750000000006,null,6,32,269.41000000000003,8.4190625000000008,null,6,32,307.2,9.6,null,6,32,225.04000000000002,7.0325000000000006,null,6,32,42.539999999999992,1.3293749999999998,null,6,32,{"$f":"IF($AW36=$E$3,$D$11+($AX36*$E$11),IF($AW36=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX36-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW36=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX36-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW36=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX36-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW36=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX36-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW36=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX36-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW36=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX36-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW36=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX36-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":307.2},9.6,null,6,32,{"$f":"IF($BB36=$E$3,$D$12+($BC36*$E$12),IF($BB36=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC36-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB36=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC36-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB36=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC36-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB36=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC36-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB36=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC36-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB36=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC36-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB36=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC36-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":192.39999999999998},6.0124999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,33,317.3,9.6151515151515152,null,6,33,0,0,null,6,33,309.72000000000003,9.3854545454545466,null,6,33,279.51,8.4699999999999989,null,6,33,317.3,9.6151515151515152,null,6,33,237.78,7.2054545454545451,null,6,33,43.87,1.3293939393939394,null,6,33,{"$f":"IF($AW37=$E$3,$D$11+($AX37*$E$11),IF($AW37=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX37-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW37=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX37-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW37=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX37-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW37=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX37-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW37=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX37-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW37=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX37-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW37=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX37-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":317.3},9.6151515151515152,null,6,33,{"$f":"IF($BB37=$E$3,$D$12+($BC37*$E$12),IF($BB37=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC37-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB37=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC37-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB37=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC37-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB37=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC37-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB37=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC37-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB37=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC37-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB37=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC37-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":197.45},5.9833333333333334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,34,327.39999999999998,9.6294117647058819,null,6,34,0,0,null,6,34,319.45999999999998,9.3958823529411752,null,6,34,289.61,8.5179411764705879,null,6,34,327.39999999999998,9.6294117647058819,null,6,34,250.52,7.368235294117647,null,6,34,45.199999999999996,1.3294117647058823,null,6,34,{"$f":"IF($AW38=$E$3,$D$11+($AX38*$E$11),IF($AW38=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX38-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW38=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX38-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW38=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX38-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW38=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX38-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW38=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX38-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW38=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX38-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW38=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX38-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":327.39999999999998},9.6294117647058819,null,6,34,{"$f":"IF($BB38=$E$3,$D$12+($BC38*$E$12),IF($BB38=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC38-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB38=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC38-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB38=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC38-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB38=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC38-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB38=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC38-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB38=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC38-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB38=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC38-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":202.49999999999997},5.9558823529411757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,35,337.5,9.6428571428571423,null,6,35,0,0,null,6,35,329.2,9.4057142857142857,null,6,35,299.71000000000004,8.5631428571428589,null,6,35,337.5,9.6428571428571423,null,6,35,263.26,7.5217142857142854,null,6,35,46.529999999999994,1.3294285714285712,null,6,35,{"$f":"IF($AW39=$E$3,$D$11+($AX39*$E$11),IF($AW39=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX39-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW39=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX39-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW39=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX39-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW39=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX39-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW39=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX39-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW39=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX39-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW39=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX39-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":337.5},9.6428571428571423,null,6,35,{"$f":"IF($BB39=$E$3,$D$12+($BC39*$E$12),IF($BB39=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC39-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB39=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC39-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB39=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC39-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB39=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC39-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB39=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC39-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB39=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC39-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB39=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC39-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":207.54999999999998},5.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,36,347.6,9.6555555555555568,null,6,36,0,0,null,6,36,338.94,9.4149999999999991,null,6,36,309.81,8.605833333333333,null,6,36,347.6,9.6555555555555568,null,6,36,276,7.666666666666667,null,6,36,47.86,1.3294444444444444,null,6,36,{"$f":"IF($AW40=$E$3,$D$11+($AX40*$E$11),IF($AW40=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX40-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW40=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX40-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW40=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX40-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW40=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX40-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW40=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX40-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW40=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX40-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW40=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX40-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":347.6},9.6555555555555568,null,6,36,{"$f":"IF($BB40=$E$3,$D$12+($BC40*$E$12),IF($BB40=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC40-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB40=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC40-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB40=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC40-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB40=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC40-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB40=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC40-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB40=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC40-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB40=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC40-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":212.59999999999997},5.905555555555555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,37,357.7,9.6675675675675681,null,6,37,0,0,null,6,37,348.68,9.4237837837837848,null,6,37,319.91000000000003,8.6462162162162173,null,6,37,357.7,9.6675675675675681,null,6,37,288.74,7.8037837837837838,null,6,37,49.19,1.3294594594594593,null,6,37,{"$f":"IF($AW41=$E$3,$D$11+($AX41*$E$11),IF($AW41=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX41-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW41=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX41-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW41=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX41-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW41=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX41-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW41=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX41-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW41=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX41-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW41=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX41-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":357.7},9.6675675675675681,null,6,37,{"$f":"IF($BB41=$E$3,$D$12+($BC41*$E$12),IF($BB41=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC41-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB41=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC41-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB41=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC41-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB41=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC41-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB41=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC41-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB41=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC41-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB41=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC41-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":217.64999999999998},5.8824324324324317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,38,367.8,9.6789473684210527,null,6,38,0,0,null,6,38,358.42,9.4321052631578954,null,6,38,330.01,8.6844736842105252,null,6,38,367.8,9.6789473684210527,null,6,38,301.48,7.9336842105263159,null,6,38,50.519999999999996,1.3294736842105261,null,6,38,{"$f":"IF($AW42=$E$3,$D$11+($AX42*$E$11),IF($AW42=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX42-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW42=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX42-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW42=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX42-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW42=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX42-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW42=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX42-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW42=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX42-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW42=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX42-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":367.8},9.6789473684210527,null,6,38,{"$f":"IF($BB42=$E$3,$D$12+($BC42*$E$12),IF($BB42=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC42-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB42=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC42-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB42=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC42-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB42=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC42-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB42=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC42-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB42=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC42-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB42=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC42-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":222.7},5.8605263157894738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,39,377.9,9.6897435897435891,null,6,39,0,0,null,6,39,368.15999999999997,9.44,null,6,39,340.11,8.7207692307692319,null,6,39,377.9,9.6897435897435891,null,6,39,314.22000000000003,8.0569230769230771,null,6,39,51.849999999999994,1.3294871794871794,null,6,39,{"$f":"IF($AW43=$E$3,$D$11+($AX43*$E$11),IF($AW43=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX43-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW43=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX43-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW43=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX43-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW43=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX43-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW43=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX43-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW43=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX43-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW43=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX43-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":377.9},9.6897435897435891,null,6,39,{"$f":"IF($BB43=$E$3,$D$12+($BC43*$E$12),IF($BB43=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC43-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB43=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC43-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB43=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC43-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB43=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC43-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB43=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC43-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB43=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC43-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB43=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC43-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":227.74999999999997},5.8397435897435894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,40,388,9.6999999999999993,null,6,40,0,0,null,6,40,377.9,9.4474999999999998,null,6,40,350.21000000000004,8.7552500000000002,null,6,40,388,9.6999999999999993,null,6,40,326.96000000000004,8.1740000000000013,null,6,40,53.179999999999993,1.3294999999999999,null,6,40,{"$f":"IF($AW44=$E$3,$D$11+($AX44*$E$11),IF($AW44=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX44-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW44=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX44-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW44=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX44-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW44=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX44-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW44=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX44-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW44=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX44-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW44=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX44-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":388},9.6999999999999993,null,6,40,{"$f":"IF($BB44=$E$3,$D$12+($BC44*$E$12),IF($BB44=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC44-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB44=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC44-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB44=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC44-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB44=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC44-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB44=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC44-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB44=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC44-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB44=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC44-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":232.79999999999998},5.8199999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,41,398.1,9.7097560975609767,null,6,41,0,0,null,6,41,387.64,9.4546341463414638,null,6,41,360.31,8.7880487804878058,null,6,41,398.1,9.7097560975609767,null,6,41,339.70000000000005,8.2853658536585382,null,6,41,54.51,1.3295121951219511,null,6,41,{"$f":"IF($AW45=$E$3,$D$11+($AX45*$E$11),IF($AW45=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX45-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW45=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX45-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW45=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX45-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW45=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX45-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW45=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX45-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW45=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX45-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW45=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX45-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":398.1},9.7097560975609767,null,6,41,{"$f":"IF($BB45=$E$3,$D$12+($BC45*$E$12),IF($BB45=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC45-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB45=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC45-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB45=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC45-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB45=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC45-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB45=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC45-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB45=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC45-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB45=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC45-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":237.84999999999997},5.8012195121951216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,42,408.2,9.7190476190476183,null,6,42,0,0,null,6,42,397.38,9.4614285714285717,null,6,42,370.40999999999997,8.819285714285714,null,6,42,408.2,9.7190476190476183,null,6,42,352.44000000000005,8.3914285714285732,null,6,42,55.839999999999996,1.3295238095238093,null,6,42,{"$f":"IF($AW46=$E$3,$D$11+($AX46*$E$11),IF($AW46=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX46-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW46=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX46-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW46=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX46-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW46=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX46-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW46=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX46-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW46=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX46-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW46=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX46-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":408.2},9.7190476190476183,null,6,42,{"$f":"IF($BB46=$E$3,$D$12+($BC46*$E$12),IF($BB46=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC46-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB46=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC46-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB46=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC46-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB46=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC46-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB46=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC46-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB46=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC46-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB46=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC46-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":242.89999999999998},5.7833333333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,43,418.29999999999995,9.727906976744185,null,6,43,0,0,null,6,43,407.12,9.467906976744187,null,6,43,380.51,8.8490697674418595,null,6,43,418.29999999999995,9.727906976744185,null,6,43,365.18000000000006,8.4925581395348857,null,6,43,57.169999999999995,1.3295348837209302,null,6,43,{"$f":"IF($AW47=$E$3,$D$11+($AX47*$E$11),IF($AW47=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX47-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW47=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX47-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW47=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX47-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW47=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX47-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW47=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX47-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW47=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX47-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW47=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX47-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":418.29999999999995},9.727906976744185,null,6,43,{"$f":"IF($BB47=$E$3,$D$12+($BC47*$E$12),IF($BB47=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC47-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB47=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC47-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB47=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC47-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB47=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC47-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB47=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC47-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB47=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC47-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB47=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC47-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":247.95},5.7662790697674415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,44,428.4,9.7363636363636363,null,6,44,0,0,null,6,44,416.86,9.4740909090909096,null,6,44,390.61,8.8774999999999995,null,6,44,428.4,9.7363636363636363,null,6,44,377.92,8.5890909090909098,null,6,44,58.5,1.3295454545454546,null,6,44,{"$f":"IF($AW48=$E$3,$D$11+($AX48*$E$11),IF($AW48=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX48-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW48=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX48-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW48=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX48-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW48=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX48-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW48=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX48-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW48=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX48-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW48=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX48-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":428.4},9.7363636363636363,null,6,44,{"$f":"IF($BB48=$E$3,$D$12+($BC48*$E$12),IF($BB48=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC48-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB48=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC48-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB48=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC48-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB48=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC48-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB48=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC48-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB48=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC48-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB48=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC48-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":253},5.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,45,438.5,9.7444444444444436,null,6,45,0,0,null,6,45,426.6,9.48,null,6,45,400.71000000000004,8.9046666666666674,null,6,45,438.5,9.7444444444444436,null,6,45,390.66,8.6813333333333347,null,6,45,59.83,1.3295555555555556,null,6,45,{"$f":"IF($AW49=$E$3,$D$11+($AX49*$E$11),IF($AW49=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX49-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW49=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX49-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW49=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX49-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW49=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX49-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW49=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX49-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW49=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX49-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW49=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX49-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":438.5},9.7444444444444436,null,6,45,{"$f":"IF($BB49=$E$3,$D$12+($BC49*$E$12),IF($BB49=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC49-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB49=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC49-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB49=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC49-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB49=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC49-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB49=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC49-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB49=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC49-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB49=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC49-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":258.04999999999995},5.7344444444444438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,46,448.6,9.7521739130434781,null,6,46,0,0,null,6,46,436.34000000000003,9.4856521739130439,null,6,46,410.81,8.9306521739130442,null,6,46,448.6,9.7521739130434781,null,6,46,403.40000000000003,8.769565217391305,null,6,46,61.16,1.3295652173913042,null,6,46,{"$f":"IF($AW50=$E$3,$D$11+($AX50*$E$11),IF($AW50=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX50-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW50=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX50-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW50=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX50-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW50=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX50-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW50=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX50-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW50=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX50-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW50=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX50-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":448.6},9.7521739130434781,null,6,46,{"$f":"IF($BB50=$E$3,$D$12+($BC50*$E$12),IF($BB50=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC50-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB50=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC50-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB50=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC50-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB50=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC50-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB50=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC50-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB50=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC50-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB50=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC50-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":263.09999999999997},5.7195652173913034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,47,458.7,9.7595744680851055,null,6,47,0,0,null,6,47,446.08000000000004,9.491063829787235,null,6,47,420.90999999999997,8.9555319148936157,null,6,47,458.7,9.7595744680851055,null,6,47,416.14000000000004,8.8540425531914906,null,6,47,62.489999999999995,1.3295744680851063,null,6,47,{"$f":"IF($AW51=$E$3,$D$11+($AX51*$E$11),IF($AW51=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX51-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW51=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX51-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW51=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX51-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW51=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX51-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW51=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX51-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW51=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX51-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW51=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX51-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":458.7},9.7595744680851055,null,6,47,{"$f":"IF($BB51=$E$3,$D$12+($BC51*$E$12),IF($BB51=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC51-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB51=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC51-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB51=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC51-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB51=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC51-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB51=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC51-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB51=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC51-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB51=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC51-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":268.14999999999998},5.7053191489361694]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,48,468.79999999999995,9.7666666666666657,null,6,48,0,0,null,6,48,455.82,9.4962499999999999,null,6,48,431.01,8.9793749999999992,null,6,48,468.79999999999995,9.7666666666666657,null,6,48,428.88000000000005,8.9350000000000005,null,6,48,63.819999999999993,1.3295833333333331,null,6,48,{"$f":"IF($AW52=$E$3,$D$11+($AX52*$E$11),IF($AW52=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX52-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW52=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX52-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW52=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX52-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW52=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX52-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW52=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX52-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW52=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX52-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW52=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX52-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":468.79999999999995},9.7666666666666657,null,6,48,{"$f":"IF($BB52=$E$3,$D$12+($BC52*$E$12),IF($BB52=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC52-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB52=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC52-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB52=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC52-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB52=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC52-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB52=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC52-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB52=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC52-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB52=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC52-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":273.2},5.6916666666666664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,49,478.9,9.7734693877551013,null,6,49,0,0,null,6,49,465.56,9.5012244897959182,null,6,49,441.11,9.0022448979591836,null,6,49,478.9,9.7734693877551013,null,6,49,441.62,9.0126530612244906,null,6,49,65.150000000000006,1.3295918367346939,null,6,49,{"$f":"IF($AW53=$E$3,$D$11+($AX53*$E$11),IF($AW53=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX53-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW53=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX53-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW53=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX53-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW53=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX53-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW53=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX53-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW53=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX53-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW53=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX53-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":478.9},9.7734693877551013,null,6,49,{"$f":"IF($BB53=$E$3,$D$12+($BC53*$E$12),IF($BB53=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC53-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB53=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC53-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB53=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC53-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB53=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC53-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB53=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC53-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB53=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC53-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB53=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC53-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":278.25},5.6785714285714288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,50,489,9.7799999999999994,null,6,50,0,0,null,6,50,475.3,9.5060000000000002,null,6,50,451.21000000000004,9.0242000000000004,null,6,50,489,9.7799999999999994,null,6,50,454.36,9.0872000000000011,null,6,50,66.47999999999999,1.3295999999999999,null,6,50,{"$f":"IF($AW54=$E$3,$D$11+($AX54*$E$11),IF($AW54=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX54-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW54=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX54-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW54=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX54-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW54=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX54-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW54=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX54-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW54=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX54-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW54=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX54-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":489},9.7799999999999994,null,6,50,{"$f":"IF($BB54=$E$3,$D$12+($BC54*$E$12),IF($BB54=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC54-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB54=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC54-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB54=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC54-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB54=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC54-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB54=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC54-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB54=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC54-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB54=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC54-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":283.29999999999995},5.6659999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,51,499.1,9.7862745098039223,null,6,51,0,0,null,6,51,485.03999999999996,9.5105882352941169,null,6,51,461.31,9.0452941176470585,null,6,51,499.1,9.7862745098039223,null,6,51,467.1,9.1588235294117659,null,6,51,67.81,1.3296078431372549,null,6,51,{"$f":"IF($AW55=$E$3,$D$11+($AX55*$E$11),IF($AW55=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX55-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW55=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX55-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW55=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX55-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW55=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX55-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW55=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX55-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW55=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX55-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW55=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX55-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":499.1},9.7862745098039223,null,6,51,{"$f":"IF($BB55=$E$3,$D$12+($BC55*$E$12),IF($BB55=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC55-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB55=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC55-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB55=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC55-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB55=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC55-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB55=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC55-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB55=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC55-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB55=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC55-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":288.34999999999997},5.6539215686274504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,52,509.2,9.7923076923076913,null,6,52,0,0,null,6,52,494.78,9.5149999999999988,null,6,52,471.40999999999997,9.0655769230769216,null,6,52,509.2,9.7923076923076913,null,6,52,479.84000000000003,9.2276923076923083,null,6,52,69.14,1.3296153846153846,null,6,52,{"$f":"IF($AW56=$E$3,$D$11+($AX56*$E$11),IF($AW56=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX56-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW56=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX56-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW56=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX56-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW56=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX56-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW56=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX56-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW56=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX56-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW56=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX56-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":509.2},9.7923076923076913,null,6,52,{"$f":"IF($BB56=$E$3,$D$12+($BC56*$E$12),IF($BB56=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC56-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB56=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC56-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB56=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC56-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB56=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC56-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB56=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC56-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB56=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC56-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB56=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC56-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":293.39999999999998},5.6423076923076918]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,53,519.29999999999995,9.7981132075471695,null,6,53,0,0,null,6,53,504.52,9.5192452830188667,null,6,53,481.51,9.0850943396226409,null,6,53,519.29999999999995,9.7981132075471695,null,6,53,492.58000000000004,9.2939622641509434,null,6,53,70.47,1.3296226415094339,null,6,53,{"$f":"IF($AW57=$E$3,$D$11+($AX57*$E$11),IF($AW57=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX57-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW57=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX57-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW57=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX57-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW57=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX57-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW57=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX57-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW57=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX57-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW57=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX57-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":519.29999999999995},9.7981132075471695,null,6,53,{"$f":"IF($BB57=$E$3,$D$12+($BC57*$E$12),IF($BB57=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC57-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB57=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC57-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB57=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC57-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB57=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC57-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB57=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC57-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB57=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC57-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB57=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC57-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":298.45},5.6311320754716983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,54,529.4,9.8037037037037038,null,6,54,0,0,null,6,54,514.26,9.5233333333333334,null,6,54,491.61,9.1038888888888891,null,6,54,529.4,9.8037037037037038,null,6,54,505.32000000000005,9.3577777777777786,null,6,54,71.8,1.3296296296296295,null,6,54,{"$f":"IF($AW58=$E$3,$D$11+($AX58*$E$11),IF($AW58=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX58-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW58=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX58-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW58=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX58-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW58=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX58-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW58=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX58-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW58=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX58-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW58=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX58-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":529.4},9.8037037037037038,null,6,54,{"$f":"IF($BB58=$E$3,$D$12+($BC58*$E$12),IF($BB58=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC58-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB58=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC58-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB58=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC58-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB58=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC58-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB58=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC58-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB58=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC58-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB58=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC58-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":303.5},5.6203703703703702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,55,539.5,9.8090909090909086,null,6,55,0,0,null,6,55,524,9.5272727272727273,null,6,55,501.71000000000004,9.1219999999999999,null,6,55,539.5,9.8090909090909086,null,6,55,518.06000000000006,9.4192727272727286,null,6,55,73.13,1.3296363636363635,null,6,55,{"$f":"IF($AW59=$E$3,$D$11+($AX59*$E$11),IF($AW59=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX59-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW59=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX59-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW59=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX59-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW59=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX59-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW59=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX59-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW59=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX59-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW59=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX59-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":539.5},9.8090909090909086,null,6,55,{"$f":"IF($BB59=$E$3,$D$12+($BC59*$E$12),IF($BB59=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC59-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB59=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC59-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB59=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC59-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB59=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC59-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB59=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC59-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB59=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC59-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB59=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC59-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":308.54999999999995},5.6099999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,56,549.59999999999991,9.8142857142857132,null,6,56,0,0,null,6,56,533.74,9.531071428571428,null,6,56,511.80999999999995,9.1394642857142845,null,6,56,549.59999999999991,9.8142857142857132,null,6,56,530.80000000000007,9.4785714285714295,null,6,56,74.459999999999994,1.3296428571428571,null,6,56,{"$f":"IF($AW60=$E$3,$D$11+($AX60*$E$11),IF($AW60=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX60-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW60=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX60-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW60=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX60-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW60=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX60-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW60=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX60-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW60=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX60-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW60=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX60-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":549.59999999999991},9.8142857142857132,null,6,56,{"$f":"IF($BB60=$E$3,$D$12+($BC60*$E$12),IF($BB60=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC60-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB60=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC60-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB60=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC60-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB60=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC60-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB60=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC60-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB60=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC60-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB60=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC60-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":313.59999999999997},5.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,57,559.70000000000005,9.8192982456140356,null,6,57,0,0,null,6,57,543.48,9.5347368421052643,null,6,57,521.91,9.156315789473684,null,6,57,559.70000000000005,9.8192982456140356,null,6,57,543.54000000000008,9.5357894736842113,null,6,57,75.789999999999992,1.3296491228070173,null,6,57,{"$f":"IF($AW61=$E$3,$D$11+($AX61*$E$11),IF($AW61=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX61-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW61=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX61-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW61=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX61-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW61=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX61-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW61=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX61-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW61=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX61-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW61=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX61-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":559.70000000000005},9.8192982456140356,null,6,57,{"$f":"IF($BB61=$E$3,$D$12+($BC61*$E$12),IF($BB61=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC61-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB61=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC61-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB61=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC61-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB61=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC61-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB61=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC61-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB61=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC61-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB61=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC61-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":318.64999999999998},5.5903508771929822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,58,569.79999999999995,9.8241379310344819,null,6,58,0,0,null,6,58,553.22,9.538275862068966,null,6,58,532.01,9.1725862068965522,null,6,58,569.79999999999995,9.8241379310344819,null,6,58,556.28,9.5910344827586194,null,6,58,77.12,1.3296551724137933,null,6,58,{"$f":"IF($AW62=$E$3,$D$11+($AX62*$E$11),IF($AW62=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX62-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW62=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX62-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW62=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX62-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW62=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX62-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW62=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX62-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW62=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX62-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW62=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX62-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":569.79999999999995},9.8241379310344819,null,6,58,{"$f":"IF($BB62=$E$3,$D$12+($BC62*$E$12),IF($BB62=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC62-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB62=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC62-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB62=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC62-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB62=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC62-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB62=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC62-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB62=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC62-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB62=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC62-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":323.7},5.5810344827586205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,59,579.9,9.8288135593220343,null,6,59,0,0,null,6,59,562.96,9.5416949152542383,null,6,59,542.11,9.1883050847457621,null,6,59,579.9,9.8288135593220343,null,6,59,569.02,9.6444067796610167,null,6,59,78.449999999999989,1.3296610169491523,null,6,59,{"$f":"IF($AW63=$E$3,$D$11+($AX63*$E$11),IF($AW63=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX63-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW63=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX63-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW63=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX63-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW63=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX63-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW63=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX63-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW63=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX63-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW63=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX63-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":579.9},9.8288135593220343,null,6,59,{"$f":"IF($BB63=$E$3,$D$12+($BC63*$E$12),IF($BB63=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC63-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB63=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC63-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB63=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC63-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB63=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC63-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB63=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC63-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB63=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC63-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB63=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC63-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":328.75},5.5720338983050848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,60,590,9.8333333333333339,null,6,60,0,0,null,6,60,572.70000000000005,9.5449999999999999,null,6,60,552.21,9.2035,null,6,60,590,9.8333333333333339,null,6,60,581.76,9.6959999999999997,null,6,60,79.78,1.3296666666666668,null,6,60,{"$f":"IF($AW64=$E$3,$D$11+($AX64*$E$11),IF($AW64=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX64-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW64=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX64-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW64=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX64-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW64=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX64-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW64=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX64-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW64=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX64-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW64=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX64-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":590},9.8333333333333339,null,6,60,{"$f":"IF($BB64=$E$3,$D$12+($BC64*$E$12),IF($BB64=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC64-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB64=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC64-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB64=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC64-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB64=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC64-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB64=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC64-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB64=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC64-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB64=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC64-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":333.79999999999995},5.5633333333333326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,61,600.09999999999991,9.8377049180327862,null,6,61,0,0,null,6,61,582.44000000000005,9.5481967213114771,null,6,61,562.30999999999995,9.2181967213114753,null,6,61,600.09999999999991,9.8377049180327862,null,6,61,594.5,9.7459016393442628,null,6,61,81.11,1.329672131147541,null,6,61,{"$f":"IF($AW65=$E$3,$D$11+($AX65*$E$11),IF($AW65=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX65-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW65=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX65-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW65=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX65-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW65=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX65-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW65=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX65-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW65=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX65-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW65=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX65-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":600.09999999999991},9.8377049180327862,null,6,61,{"$f":"IF($BB65=$E$3,$D$12+($BC65*$E$12),IF($BB65=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC65-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB65=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC65-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB65=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC65-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB65=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC65-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB65=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC65-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB65=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC65-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB65=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC65-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":338.84999999999997},5.554918032786885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,62,610.20000000000005,9.8419354838709676,null,6,62,0,0,null,6,62,592.18000000000006,9.5512903225806465,null,6,62,572.41,9.2324193548387097,null,6,62,610.20000000000005,9.8419354838709676,null,6,62,607.24,9.7941935483870974,null,6,62,82.44,1.3296774193548386,null,6,62,{"$f":"IF($AW66=$E$3,$D$11+($AX66*$E$11),IF($AW66=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX66-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW66=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX66-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW66=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX66-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW66=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX66-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW66=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX66-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW66=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX66-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW66=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX66-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":610.20000000000005},9.8419354838709676,null,6,62,{"$f":"IF($BB66=$E$3,$D$12+($BC66*$E$12),IF($BB66=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC66-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB66=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC66-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB66=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC66-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB66=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC66-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB66=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC66-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB66=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC66-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB66=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC66-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":343.9},5.5467741935483863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,63,620.29999999999995,9.8460317460317448,null,6,63,0,0,null,6,63,601.92000000000007,9.5542857142857152,null,6,63,582.51,9.2461904761904758,null,6,63,620.29999999999995,9.8460317460317448,null,6,63,619.98,9.8409523809523805,null,6,63,83.77,1.3296825396825396,null,6,63,{"$f":"IF($AW67=$E$3,$D$11+($AX67*$E$11),IF($AW67=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX67-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW67=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX67-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW67=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX67-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW67=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX67-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW67=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX67-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW67=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX67-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW67=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX67-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":620.29999999999995},9.8460317460317448,null,6,63,{"$f":"IF($BB67=$E$3,$D$12+($BC67*$E$12),IF($BB67=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC67-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB67=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC67-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB67=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC67-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB67=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC67-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB67=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC67-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB67=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC67-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB67=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC67-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":348.95},5.5388888888888888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,64,630.4,9.85,null,6,64,0,0,null,6,64,611.66000000000008,9.5571875000000013,null,6,64,592.61,9.2595312500000002,null,6,64,630.4,9.85,null,6,64,632.72,9.8862500000000004,null,6,64,85.1,1.3296874999999999,null,6,64,{"$f":"IF($AW68=$E$3,$D$11+($AX68*$E$11),IF($AW68=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX68-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW68=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX68-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW68=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX68-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW68=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX68-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW68=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX68-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW68=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX68-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW68=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX68-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":630.4},9.85,null,6,64,{"$f":"IF($BB68=$E$3,$D$12+($BC68*$E$12),IF($BB68=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC68-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB68=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC68-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB68=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC68-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB68=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC68-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB68=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC68-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB68=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC68-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB68=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC68-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":354},5.53125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,65,640.5,9.8538461538461544,null,6,65,0,0,null,6,65,621.40000000000009,9.5600000000000023,null,6,65,602.71,9.2724615384615383,null,6,65,640.5,9.8538461538461544,null,6,65,645.46,9.9301538461538463,null,6,65,86.43,1.3296923076923077,null,6,65,{"$f":"IF($AW69=$E$3,$D$11+($AX69*$E$11),IF($AW69=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX69-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW69=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX69-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW69=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX69-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW69=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX69-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW69=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX69-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW69=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX69-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW69=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX69-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":640.5},9.8538461538461544,null,6,65,{"$f":"IF($BB69=$E$3,$D$12+($BC69*$E$12),IF($BB69=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC69-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB69=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC69-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB69=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC69-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB69=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC69-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB69=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC69-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB69=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC69-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB69=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC69-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":359.04999999999995},5.5238461538461534]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O70<=5,1,IF(AND(O70>5,O70<=10),2,IF(AND(O70>10,O70<=15),3,IF(AND(O70>15,O70<=20),4,IF(AND(O70>20,O70<=30),5,IF(O70>30,6,0))))))","v":6},66,{"$f":"IF($N70=$E$3,$D$4+($O70*$E$4),IF($N70=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O70-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N70=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O70-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N70=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O70-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N70=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O70-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N70=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O70-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N70=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O70-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N70=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O70-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":650.59999999999991},{"$f":"P70/O70","v":9.8575757575757557},null,{"$f":"IF(T70<=5,1,IF(AND(T70>5,T70<=10),2,IF(AND(T70>10,T70<=15),3,IF(AND(T70>15,T70<=20),4,IF(AND(T70>20,T70<=30),5,IF(T70>30,6,0))))))","v":6},66,{"$f":"IF($S70=$E$3,$D$5+($T70*$E$5),IF($S70=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T70-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S70=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T70-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S70=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T70-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S70=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T70-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S70=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T70-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S70=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T70-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S70=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T70-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U70/T70","v":0},null,{"$f":"IF(Y70<=5,1,IF(AND(Y70>5,Y70<=10),2,IF(AND(Y70>10,Y70<=15),3,IF(AND(Y70>15,Y70<=20),4,IF(AND(Y70>20,Y70<=30),5,IF(Y70>30,6,0))))))","v":6},66,{"$f":"IF($X70=$E$3,$D$6+($Y70*$E$6),IF($X70=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y70-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X70=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y70-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X70=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y70-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X70=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y70-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X70=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y70-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X70=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y70-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X70=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y70-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":631.14},{"$f":"Z70/Y70","v":9.5627272727272725},null,{"$f":"IF(AD70<=5,1,IF(AND(AD70>5,AD70<=10),2,IF(AND(AD70>10,AD70<=15),3,IF(AND(AD70>15,AD70<=20),4,IF(AND(AD70>20,AD70<=30),5,IF(AD70>30,6,0))))))","v":6},66,{"$f":"IF($AC70=$E$3,$D$7+($AD70*$E$7),IF($AC70=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD70-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC70=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD70-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC70=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD70-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC70=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD70-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC70=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD70-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC70=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD70-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC70=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD70-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":612.80999999999995},{"$f":"AE70/AD70","v":9.2849999999999984},null,{"$f":"IF(AI70<=5,1,IF(AND(AI70>5,AI70<=10),2,IF(AND(AI70>10,AI70<=15),3,IF(AND(AI70>15,AI70<=20),4,IF(AND(AI70>20,AI70<=30),5,IF(AI70>30,6,0))))))","v":6},66,{"$f":"IF($AH70=$E$3,$D$8+($AI70*$E$8),IF($AH70=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI70-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH70=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI70-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH70=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI70-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH70=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI70-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH70=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI70-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH70=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI70-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH70=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI70-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":650.59999999999991},{"$f":"AJ70/AI70","v":9.8575757575757557},null,{"$f":"IF(AN70<=5,1,IF(AND(AN70>5,AN70<=10),2,IF(AND(AN70>10,AN70<=15),3,IF(AND(AN70>15,AN70<=20),4,IF(AND(AN70>20,AN70<=30),5,IF(AN70>30,6,0))))))","v":6},66,{"$f":"IF($AM70=$E$3,$D$9+($AN70*$E$9),IF($AM70=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN70-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM70=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN70-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM70=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN70-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM70=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN70-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM70=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN70-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM70=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN70-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM70=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN70-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":658.2},{"$f":"AO70/AN70","v":9.9727272727272727},null,{"$f":"IF(AS70<=5,1,IF(AND(AS70>5,AS70<=10),2,IF(AND(AS70>10,AS70<=15),3,IF(AND(AS70>15,AS70<=20),4,IF(AND(AS70>20,AS70<=30),5,IF(AS70>30,6,0))))))","v":6},66,{"$f":"IF($AR70=$E$3,$D$10+($AS70*$E$10),IF($AR70=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS70-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR70=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS70-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR70=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS70-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR70=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS70-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR70=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS70-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR70=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS70-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR70=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS70-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":87.759999999999991},{"$f":"AT70/AS70","v":1.3296969696969696},null,{"$f":"IF(AX70<=5,1,IF(AND(AX70>5,AX70<=10),2,IF(AND(AX70>10,AX70<=15),3,IF(AND(AX70>15,AX70<=20),4,IF(AND(AX70>20,AX70<=30),5,IF(AX70>30,6,0))))))","v":6},66,{"$f":"IF($AW70=$E$3,$D$11+($AX70*$E$11),IF($AW70=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX70-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW70=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX70-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW70=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX70-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW70=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX70-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW70=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX70-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW70=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX70-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW70=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX70-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":650.59999999999991},{"$f":"AY70/AX70","v":9.8575757575757557},null,{"$f":"IF(BC70<=5,1,IF(AND(BC70>5,BC70<=10),2,IF(AND(BC70>10,BC70<=15),3,IF(AND(BC70>15,BC70<=20),4,IF(AND(BC70>20,BC70<=30),5,IF(BC70>30,6,0))))))","v":6},66,{"$f":"IF($BB70=$E$3,$D$12+($BC70*$E$12),IF($BB70=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC70-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB70=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC70-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB70=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC70-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB70=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC70-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB70=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC70-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB70=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC70-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB70=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC70-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":364.09999999999997},{"$f":"BD70/BC70","v":5.5166666666666657}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,67,660.7,9.861194029850747,null,6,67,0,0,null,6,67,640.88,9.5653731343283575,null,6,67,622.91,9.2971641791044775,null,6,67,660.7,9.861194029850747,null,6,67,670.94,10.014029850746269,null,6,67,89.09,1.3297014925373134,null,6,67,{"$f":"IF($AW71=$E$3,$D$11+($AX71*$E$11),IF($AW71=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX71-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW71=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX71-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW71=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX71-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW71=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX71-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW71=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX71-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW71=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX71-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW71=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX71-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":660.7},9.861194029850747,null,6,67,{"$f":"IF($BB71=$E$3,$D$12+($BC71*$E$12),IF($BB71=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC71-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB71=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC71-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB71=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC71-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB71=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC71-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB71=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC71-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB71=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC71-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB71=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC71-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":369.15},5.5097014925373129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,68,670.8,9.8647058823529399,null,6,68,0,0,null,6,68,650.62,9.5679411764705886,null,6,68,633.01,9.3089705882352938,null,6,68,670.8,9.8647058823529399,null,6,68,683.68000000000006,10.054117647058824,null,6,68,90.42,1.3297058823529413,null,6,68,{"$f":"IF($AW72=$E$3,$D$11+($AX72*$E$11),IF($AW72=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX72-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW72=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX72-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW72=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX72-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW72=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX72-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW72=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX72-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW72=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX72-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW72=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX72-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":670.8},9.8647058823529399,null,6,68,{"$f":"IF($BB72=$E$3,$D$12+($BC72*$E$12),IF($BB72=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC72-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB72=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC72-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB72=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC72-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB72=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC72-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB72=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC72-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB72=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC72-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB72=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC72-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":374.2},5.5029411764705882]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,69,680.9,9.8681159420289859,null,6,69,0,0,null,6,69,660.36,9.5704347826086966,null,6,69,643.11,9.3204347826086966,null,6,69,680.9,9.8681159420289859,null,6,69,696.42000000000007,10.093043478260871,null,6,69,91.75,1.3297101449275361,null,6,69,{"$f":"IF($AW73=$E$3,$D$11+($AX73*$E$11),IF($AW73=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX73-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW73=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX73-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW73=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX73-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW73=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX73-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW73=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX73-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW73=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX73-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW73=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX73-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":680.9},9.8681159420289859,null,6,69,{"$f":"IF($BB73=$E$3,$D$12+($BC73*$E$12),IF($BB73=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC73-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB73=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC73-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB73=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC73-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB73=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC73-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB73=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC73-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB73=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC73-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB73=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC73-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":379.25},5.4963768115942031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,70,691,9.8714285714285719,null,6,70,0,0,null,6,70,670.1,9.5728571428571438,null,6,70,653.21,9.3315714285714293,null,6,70,691,9.8714285714285719,null,6,70,709.16000000000008,10.130857142857144,null,6,70,93.08,1.3297142857142856,null,6,70,{"$f":"IF($AW74=$E$3,$D$11+($AX74*$E$11),IF($AW74=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX74-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW74=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX74-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW74=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX74-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW74=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX74-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW74=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX74-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW74=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX74-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW74=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX74-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":691},9.8714285714285719,null,6,70,{"$f":"IF($BB74=$E$3,$D$12+($BC74*$E$12),IF($BB74=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC74-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB74=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC74-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB74=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC74-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB74=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC74-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB74=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC74-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB74=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC74-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB74=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC74-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":384.29999999999995},5.4899999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,71,701.09999999999991,9.8746478873239418,null,6,71,0,0,null,6,71,679.84,9.5752112676056349,null,6,71,663.31,9.3423943661971816,null,6,71,701.09999999999991,9.8746478873239418,null,6,71,721.90000000000009,10.167605633802818,null,6,71,94.41,1.329718309859155,null,6,71,{"$f":"IF($AW75=$E$3,$D$11+($AX75*$E$11),IF($AW75=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX75-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW75=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX75-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW75=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX75-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW75=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX75-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW75=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX75-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW75=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX75-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW75=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX75-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":701.09999999999991},9.8746478873239418,null,6,71,{"$f":"IF($BB75=$E$3,$D$12+($BC75*$E$12),IF($BB75=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC75-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB75=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC75-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB75=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC75-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB75=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC75-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB75=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC75-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB75=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC75-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB75=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC75-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":389.34999999999997},5.4838028169014077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,72,711.2,9.8777777777777782,null,6,72,0,0,null,6,72,689.57999999999993,9.5774999999999988,null,6,72,673.41,9.3529166666666654,null,6,72,711.2,9.8777777777777782,null,6,72,734.6400000000001,10.203333333333335,null,6,72,95.74,1.3297222222222222,null,6,72,{"$f":"IF($AW76=$E$3,$D$11+($AX76*$E$11),IF($AW76=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX76-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW76=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX76-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW76=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX76-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW76=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX76-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW76=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX76-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW76=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX76-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW76=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX76-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":711.2},9.8777777777777782,null,6,72,{"$f":"IF($BB76=$E$3,$D$12+($BC76*$E$12),IF($BB76=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC76-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB76=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC76-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB76=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC76-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB76=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC76-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB76=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC76-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB76=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC76-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB76=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC76-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":394.4},5.4777777777777779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,73,721.3,9.8808219178082179,null,6,73,0,0,null,6,73,699.31999999999994,9.5797260273972586,null,6,73,683.51,9.3631506849315063,null,6,73,721.3,9.8808219178082179,null,6,73,747.38000000000011,10.238082191780823,null,6,73,97.07,1.3297260273972602,null,6,73,{"$f":"IF($AW77=$E$3,$D$11+($AX77*$E$11),IF($AW77=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX77-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW77=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX77-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW77=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX77-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW77=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX77-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW77=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX77-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW77=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX77-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW77=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX77-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":721.3},9.8808219178082179,null,6,73,{"$f":"IF($BB77=$E$3,$D$12+($BC77*$E$12),IF($BB77=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC77-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB77=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC77-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB77=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC77-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB77=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC77-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB77=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC77-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB77=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC77-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB77=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC77-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":399.45},5.4719178082191782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,74,731.4,9.8837837837837839,null,6,74,0,0,null,6,74,709.06,9.5818918918918907,null,6,74,693.61,9.3731081081081076,null,6,74,731.4,9.8837837837837839,null,6,74,760.12000000000012,10.271891891891894,null,6,74,98.4,1.3297297297297299,null,6,74,{"$f":"IF($AW78=$E$3,$D$11+($AX78*$E$11),IF($AW78=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX78-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW78=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX78-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW78=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX78-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW78=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX78-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW78=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX78-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW78=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX78-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW78=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX78-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":731.4},9.8837837837837839,null,6,74,{"$f":"IF($BB78=$E$3,$D$12+($BC78*$E$12),IF($BB78=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC78-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB78=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC78-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB78=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC78-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB78=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC78-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB78=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC78-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB78=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC78-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB78=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC78-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":404.5},5.4662162162162158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,75,741.5,9.8866666666666667,null,6,75,0,0,null,6,75,718.8,9.5839999999999996,null,6,75,703.71,9.3828000000000014,null,6,75,741.5,9.8866666666666667,null,6,75,772.86000000000013,10.304800000000002,null,6,75,99.72999999999999,1.3297333333333332,null,6,75,{"$f":"IF($AW79=$E$3,$D$11+($AX79*$E$11),IF($AW79=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX79-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW79=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX79-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW79=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX79-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW79=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX79-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW79=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX79-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW79=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX79-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW79=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX79-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":741.5},9.8866666666666667,null,6,75,{"$f":"IF($BB79=$E$3,$D$12+($BC79*$E$12),IF($BB79=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC79-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB79=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC79-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB79=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC79-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB79=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC79-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB79=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC79-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB79=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC79-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB79=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC79-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":409.54999999999995},5.4606666666666657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,76,751.59999999999991,9.8894736842105253,null,6,76,0,0,null,6,76,728.54,9.586052631578946,null,6,76,713.81,9.3922368421052624,null,6,76,751.59999999999991,9.8894736842105253,null,6,76,785.60000000000014,10.336842105263159,null,6,76,101.06,1.3297368421052631,null,6,76,{"$f":"IF($AW80=$E$3,$D$11+($AX80*$E$11),IF($AW80=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX80-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW80=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX80-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW80=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX80-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW80=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX80-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW80=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX80-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW80=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX80-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW80=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX80-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":751.59999999999991},9.8894736842105253,null,6,76,{"$f":"IF($BB80=$E$3,$D$12+($BC80*$E$12),IF($BB80=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC80-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB80=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC80-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB80=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC80-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB80=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC80-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB80=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC80-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB80=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC80-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB80=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC80-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":414.59999999999997},5.4552631578947368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,77,761.7,9.8922077922077936,null,6,77,0,0,null,6,77,738.28,9.5880519480519482,null,6,77,723.91,9.4014285714285712,null,6,77,761.7,9.8922077922077936,null,6,77,798.34000000000015,10.368051948051949,null,6,77,102.39,1.3297402597402597,null,6,77,{"$f":"IF($AW81=$E$3,$D$11+($AX81*$E$11),IF($AW81=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX81-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW81=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX81-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW81=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX81-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW81=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX81-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW81=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX81-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW81=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX81-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW81=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX81-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":761.7},9.8922077922077936,null,6,77,{"$f":"IF($BB81=$E$3,$D$12+($BC81*$E$12),IF($BB81=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC81-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB81=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC81-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB81=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC81-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB81=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC81-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB81=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC81-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB81=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC81-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB81=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC81-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":419.65},5.4499999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,78,771.8,9.8948717948717935,null,6,78,0,0,null,6,78,748.02,9.59,null,6,78,734.01,9.4103846153846149,null,6,78,771.8,9.8948717948717935,null,6,78,811.08000000000015,10.398461538461541,null,6,78,103.72,1.3297435897435896,null,6,78,{"$f":"IF($AW82=$E$3,$D$11+($AX82*$E$11),IF($AW82=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX82-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW82=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX82-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW82=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX82-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW82=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX82-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW82=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX82-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW82=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX82-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW82=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX82-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":771.8},9.8948717948717935,null,6,78,{"$f":"IF($BB82=$E$3,$D$12+($BC82*$E$12),IF($BB82=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC82-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB82=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC82-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB82=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC82-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB82=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC82-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB82=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC82-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB82=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC82-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB82=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC82-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":424.69999999999993},5.4448717948717942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,79,781.9,9.8974683544303801,null,6,79,0,0,null,6,79,757.76,9.5918987341772155,null,6,79,744.11,9.4191139240506327,null,6,79,781.9,9.8974683544303801,null,6,79,823.82000000000016,10.428101265822788,null,6,79,105.05,1.329746835443038,null,6,79,{"$f":"IF($AW83=$E$3,$D$11+($AX83*$E$11),IF($AW83=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX83-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW83=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX83-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW83=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX83-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW83=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX83-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW83=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX83-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW83=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX83-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW83=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX83-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":781.9},9.8974683544303801,null,6,79,{"$f":"IF($BB83=$E$3,$D$12+($BC83*$E$12),IF($BB83=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC83-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB83=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC83-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB83=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC83-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB83=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC83-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB83=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC83-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB83=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC83-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB83=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC83-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":429.75},5.4398734177215191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,80,792,9.9,null,6,80,0,0,null,6,80,767.5,9.59375,null,6,80,754.21,9.4276250000000008,null,6,80,792,9.9,null,6,80,836.56000000000017,10.457000000000003,null,6,80,106.38,1.32975,null,6,80,{"$f":"IF($AW84=$E$3,$D$11+($AX84*$E$11),IF($AW84=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX84-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW84=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX84-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW84=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX84-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW84=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX84-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW84=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX84-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW84=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX84-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW84=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX84-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":792},9.9,null,6,80,{"$f":"IF($BB84=$E$3,$D$12+($BC84*$E$12),IF($BB84=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC84-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB84=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC84-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB84=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC84-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB84=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC84-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB84=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC84-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB84=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC84-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB84=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC84-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":434.79999999999995},5.4349999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,81,802.1,9.9024691358024697,null,6,81,0,0,null,6,81,777.24,9.5955555555555563,null,6,81,764.31000000000006,9.4359259259259272,null,6,81,802.1,9.9024691358024697,null,6,81,849.30000000000018,10.485185185185188,null,6,81,107.71,1.3297530864197531,null,6,81,{"$f":"IF($AW85=$E$3,$D$11+($AX85*$E$11),IF($AW85=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX85-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW85=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX85-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW85=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX85-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW85=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX85-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW85=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX85-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW85=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX85-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW85=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX85-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":802.1},9.9024691358024697,null,6,81,{"$f":"IF($BB85=$E$3,$D$12+($BC85*$E$12),IF($BB85=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC85-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB85=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC85-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB85=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC85-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB85=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC85-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB85=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC85-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB85=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC85-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB85=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC85-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":439.85},5.4302469135802474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,82,812.19999999999993,9.9048780487804873,null,6,82,0,0,null,6,82,786.98,9.597317073170732,null,6,82,774.41,9.4440243902439018,null,6,82,812.19999999999993,9.9048780487804873,null,6,82,862.04000000000019,10.512682926829271,null,6,82,109.03999999999999,1.3297560975609755,null,6,82,{"$f":"IF($AW86=$E$3,$D$11+($AX86*$E$11),IF($AW86=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX86-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW86=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX86-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW86=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX86-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW86=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX86-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW86=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX86-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW86=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX86-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW86=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX86-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":812.19999999999993},9.9048780487804873,null,6,82,{"$f":"IF($BB86=$E$3,$D$12+($BC86*$E$12),IF($BB86=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC86-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB86=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC86-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB86=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC86-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB86=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC86-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB86=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC86-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB86=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC86-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB86=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC86-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":444.9},5.4256097560975611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,83,822.3,9.9072289156626496,null,6,83,0,0,null,6,83,796.72,9.5990361445783137,null,6,83,784.51,9.451927710843373,null,6,83,822.3,9.9072289156626496,null,6,83,874.7800000000002,10.539518072289159,null,6,83,110.37,1.3297590361445784,null,6,83,{"$f":"IF($AW87=$E$3,$D$11+($AX87*$E$11),IF($AW87=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX87-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW87=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX87-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW87=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX87-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW87=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX87-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW87=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX87-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW87=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX87-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW87=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX87-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":822.3},9.9072289156626496,null,6,83,{"$f":"IF($BB87=$E$3,$D$12+($BC87*$E$12),IF($BB87=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC87-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB87=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC87-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB87=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC87-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB87=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC87-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB87=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC87-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB87=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC87-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB87=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC87-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":449.94999999999993},5.4210843373493969]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,84,832.4,9.9095238095238098,null,6,84,0,0,null,6,84,806.46,9.600714285714286,null,6,84,794.61,9.4596428571428568,null,6,84,832.4,9.9095238095238098,null,6,84,887.52000000000021,10.565714285714288,null,6,84,111.7,1.3297619047619047,null,6,84,{"$f":"IF($AW88=$E$3,$D$11+($AX88*$E$11),IF($AW88=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX88-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW88=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX88-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW88=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX88-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW88=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX88-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW88=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX88-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW88=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX88-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW88=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX88-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":832.4},9.9095238095238098,null,6,84,{"$f":"IF($BB88=$E$3,$D$12+($BC88*$E$12),IF($BB88=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC88-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB88=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC88-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB88=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC88-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB88=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC88-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB88=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC88-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB88=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC88-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB88=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC88-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":455},5.416666666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,85,842.5,9.9117647058823533,null,6,85,0,0,null,6,85,816.2,9.6023529411764716,null,6,85,804.71,9.4671764705882353,null,6,85,842.5,9.9117647058823533,null,6,85,900.26000000000022,10.591294117647061,null,6,85,113.03,1.329764705882353,null,6,85,{"$f":"IF($AW89=$E$3,$D$11+($AX89*$E$11),IF($AW89=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX89-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW89=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX89-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW89=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX89-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW89=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX89-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW89=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX89-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW89=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX89-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW89=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX89-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":842.5},9.9117647058823533,null,6,85,{"$f":"IF($BB89=$E$3,$D$12+($BC89*$E$12),IF($BB89=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC89-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB89=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC89-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB89=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC89-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB89=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC89-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB89=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC89-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB89=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC89-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB89=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC89-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":460.04999999999995},5.4123529411764704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,86,852.6,9.9139534883720941,null,6,86,0,0,null,6,86,825.94,9.6039534883720936,null,6,86,814.81000000000006,9.4745348837209313,null,6,86,852.6,9.9139534883720941,null,6,86,913,10.616279069767442,null,6,86,114.36,1.329767441860465,null,6,86,{"$f":"IF($AW90=$E$3,$D$11+($AX90*$E$11),IF($AW90=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX90-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW90=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX90-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW90=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX90-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW90=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX90-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW90=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX90-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW90=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX90-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW90=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX90-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":852.6},9.9139534883720941,null,6,86,{"$f":"IF($BB90=$E$3,$D$12+($BC90*$E$12),IF($BB90=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC90-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB90=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC90-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB90=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC90-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB90=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC90-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB90=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC90-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB90=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC90-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB90=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC90-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":465.1},5.4081395348837216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,87,862.69999999999993,9.9160919540229884,null,6,87,0,0,null,6,87,835.68000000000006,9.605517241379312,null,6,87,824.91,9.4817241379310335,null,6,87,862.69999999999993,9.9160919540229884,null,6,87,925.74,10.640689655172414,null,6,87,115.69,1.3297701149425287,null,6,87,{"$f":"IF($AW91=$E$3,$D$11+($AX91*$E$11),IF($AW91=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX91-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW91=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX91-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW91=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX91-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW91=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX91-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW91=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX91-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW91=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX91-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW91=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX91-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":862.69999999999993},9.9160919540229884,null,6,87,{"$f":"IF($BB91=$E$3,$D$12+($BC91*$E$12),IF($BB91=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC91-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB91=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC91-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB91=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC91-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB91=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC91-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB91=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC91-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB91=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC91-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB91=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC91-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":470.15},5.4040229885057469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,88,872.8,9.918181818181818,null,6,88,0,0,null,6,88,845.42,9.6070454545454549,null,6,88,835.01,9.4887499999999996,null,6,88,872.8,9.918181818181818,null,6,88,938.48,10.664545454545454,null,6,88,117.02,1.3297727272727273,null,6,88,{"$f":"IF($AW92=$E$3,$D$11+($AX92*$E$11),IF($AW92=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX92-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW92=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX92-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW92=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX92-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW92=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX92-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW92=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX92-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW92=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX92-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW92=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX92-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":872.8},9.918181818181818,null,6,88,{"$f":"IF($BB92=$E$3,$D$12+($BC92*$E$12),IF($BB92=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC92-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB92=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC92-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB92=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC92-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB92=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC92-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB92=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC92-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB92=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC92-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB92=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC92-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":475.19999999999993},5.3999999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,89,882.9,9.9202247191011228,null,6,89,0,0,null,6,89,855.16,9.6085393258426954,null,6,89,845.11,9.4956179775280898,null,6,89,882.9,9.9202247191011228,null,6,89,951.22,10.687865168539327,null,6,89,118.35,1.3297752808988763,null,6,89,{"$f":"IF($AW93=$E$3,$D$11+($AX93*$E$11),IF($AW93=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX93-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW93=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX93-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW93=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX93-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW93=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX93-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW93=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX93-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW93=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX93-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW93=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX93-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":882.9},9.9202247191011228,null,6,89,{"$f":"IF($BB93=$E$3,$D$12+($BC93*$E$12),IF($BB93=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC93-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB93=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC93-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB93=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC93-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB93=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC93-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB93=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC93-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB93=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC93-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB93=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC93-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":480.25},5.3960674157303368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,90,893,9.9222222222222225,null,6,90,0,0,null,6,90,864.9,9.61,null,6,90,855.21,9.5023333333333344,null,6,90,893,9.9222222222222225,null,6,90,963.96,10.710666666666667,null,6,90,119.68,1.3297777777777779,null,6,90,{"$f":"IF($AW94=$E$3,$D$11+($AX94*$E$11),IF($AW94=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX94-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW94=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX94-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW94=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX94-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW94=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX94-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW94=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX94-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW94=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX94-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW94=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX94-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":893},9.9222222222222225,null,6,90,{"$f":"IF($BB94=$E$3,$D$12+($BC94*$E$12),IF($BB94=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC94-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB94=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC94-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB94=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC94-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB94=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC94-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB94=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC94-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB94=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC94-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB94=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC94-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":485.29999999999995},5.3922222222222214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,91,903.1,9.9241758241758244,null,6,91,0,0,null,6,91,874.64,9.6114285714285721,null,6,91,865.31000000000006,9.5089010989010987,null,6,91,903.1,9.9241758241758244,null,6,91,976.7,10.732967032967034,null,6,91,121.01,1.3297802197802198,null,6,91,{"$f":"IF($AW95=$E$3,$D$11+($AX95*$E$11),IF($AW95=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX95-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW95=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX95-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW95=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX95-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW95=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX95-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW95=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX95-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW95=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX95-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW95=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX95-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":903.1},9.9241758241758244,null,6,91,{"$f":"IF($BB95=$E$3,$D$12+($BC95*$E$12),IF($BB95=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC95-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB95=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC95-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB95=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC95-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB95=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC95-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB95=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC95-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB95=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC95-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB95=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC95-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":490.35},5.3884615384615389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,92,913.19999999999993,9.926086956521738,null,6,92,0,0,null,6,92,884.38,9.6128260869565221,null,6,92,875.41,9.5153260869565219,null,6,92,913.19999999999993,9.926086956521738,null,6,92,989.44,10.754782608695653,null,6,92,122.34,1.3297826086956521,null,6,92,{"$f":"IF($AW96=$E$3,$D$11+($AX96*$E$11),IF($AW96=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX96-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW96=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX96-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW96=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX96-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW96=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX96-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW96=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX96-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW96=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX96-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW96=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX96-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":913.19999999999993},9.926086956521738,null,6,92,{"$f":"IF($BB96=$E$3,$D$12+($BC96*$E$12),IF($BB96=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC96-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB96=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC96-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB96=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC96-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB96=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC96-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB96=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC96-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB96=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC96-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB96=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC96-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":495.4},5.3847826086956516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,93,923.3,9.9279569892473116,null,6,93,0,0,null,6,93,894.12,9.6141935483870959,null,6,93,885.51,9.5216129032258063,null,6,93,923.3,9.9279569892473116,null,6,93,1002.1800000000001,10.776129032258066,null,6,93,123.67,1.3297849462365592,null,6,93,{"$f":"IF($AW97=$E$3,$D$11+($AX97*$E$11),IF($AW97=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX97-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW97=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX97-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW97=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX97-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW97=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX97-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW97=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX97-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW97=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX97-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW97=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX97-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":923.3},9.9279569892473116,null,6,93,{"$f":"IF($BB97=$E$3,$D$12+($BC97*$E$12),IF($BB97=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC97-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB97=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC97-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB97=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC97-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB97=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC97-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB97=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC97-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB97=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC97-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB97=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC97-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":500.44999999999993},5.3811827956989244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,94,933.4,9.9297872340425535,null,6,94,0,0,null,6,94,903.86,9.6155319148936176,null,6,94,895.61,9.5277659574468085,null,6,94,933.4,9.9297872340425535,null,6,94,1014.9200000000001,10.797021276595746,null,6,94,125,1.3297872340425532,null,6,94,{"$f":"IF($AW98=$E$3,$D$11+($AX98*$E$11),IF($AW98=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX98-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW98=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX98-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW98=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX98-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW98=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX98-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW98=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX98-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW98=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX98-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW98=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX98-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":933.4},9.9297872340425535,null,6,94,{"$f":"IF($BB98=$E$3,$D$12+($BC98*$E$12),IF($BB98=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC98-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB98=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC98-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB98=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC98-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB98=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC98-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB98=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC98-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB98=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC98-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB98=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC98-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":505.5},5.3776595744680851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,95,943.5,9.9315789473684202,null,6,95,0,0,null,6,95,913.6,9.6168421052631583,null,6,95,905.71,9.5337894736842106,null,6,95,943.5,9.9315789473684202,null,6,95,1027.6600000000001,10.817473684210528,null,6,95,126.33,1.3297894736842104,null,6,95,{"$f":"IF($AW99=$E$3,$D$11+($AX99*$E$11),IF($AW99=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX99-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW99=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX99-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW99=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX99-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW99=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX99-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW99=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX99-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW99=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX99-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW99=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX99-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":943.5},9.9315789473684202,null,6,95,{"$f":"IF($BB99=$E$3,$D$12+($BC99*$E$12),IF($BB99=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC99-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB99=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC99-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB99=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC99-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB99=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC99-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB99=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC99-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB99=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC99-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB99=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC99-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":510.54999999999995},5.3742105263157889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,96,953.6,9.9333333333333336,null,6,96,0,0,null,6,96,923.34,9.6181250000000009,null,6,96,915.81000000000006,9.5396875000000012,null,6,96,953.6,9.9333333333333336,null,6,96,1040.4000000000001,10.8375,null,6,96,127.66,1.3297916666666667,null,6,96,{"$f":"IF($AW100=$E$3,$D$11+($AX100*$E$11),IF($AW100=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX100-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW100=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX100-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW100=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX100-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW100=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX100-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW100=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX100-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW100=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX100-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW100=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX100-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":953.6},9.9333333333333336,null,6,96,{"$f":"IF($BB100=$E$3,$D$12+($BC100*$E$12),IF($BB100=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC100-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB100=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC100-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB100=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC100-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB100=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC100-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB100=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC100-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB100=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC100-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB100=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC100-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":515.6},5.3708333333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,97,963.69999999999993,9.935051546391751,null,6,97,0,0,null,6,97,933.08,9.6193814432989697,null,6,97,925.91,9.5454639175257725,null,6,97,963.69999999999993,9.935051546391751,null,6,97,1053.1400000000001,10.857113402061856,null,6,97,128.99,1.3297938144329897,null,6,97,{"$f":"IF($AW101=$E$3,$D$11+($AX101*$E$11),IF($AW101=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX101-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW101=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX101-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW101=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX101-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW101=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX101-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW101=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX101-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW101=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX101-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW101=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX101-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":963.69999999999993},9.935051546391751,null,6,97,{"$f":"IF($BB101=$E$3,$D$12+($BC101*$E$12),IF($BB101=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC101-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB101=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC101-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB101=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC101-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB101=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC101-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB101=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC101-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB101=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC101-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB101=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC101-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":520.65},5.3675257731958759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,98,973.8,9.9367346938775505,null,6,98,0,0,null,6,98,942.82,9.6206122448979592,null,6,98,936.01,9.5511224489795925,null,6,98,973.8,9.9367346938775505,null,6,98,1065.8800000000001,10.876326530612246,null,6,98,130.32,1.3297959183673469,null,6,98,{"$f":"IF($AW102=$E$3,$D$11+($AX102*$E$11),IF($AW102=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX102-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW102=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX102-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW102=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX102-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW102=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX102-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW102=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX102-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW102=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX102-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW102=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX102-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":973.8},9.9367346938775505,null,6,98,{"$f":"IF($BB102=$E$3,$D$12+($BC102*$E$12),IF($BB102=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC102-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB102=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC102-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB102=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC102-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB102=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC102-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB102=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC102-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB102=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC102-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB102=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC102-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":525.69999999999993},5.3642857142857139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,99,983.9,9.9383838383838388,null,6,99,0,0,null,6,99,952.56000000000006,9.6218181818181829,null,6,99,946.11,9.5566666666666666,null,6,99,983.9,9.9383838383838388,null,6,99,1078.6200000000001,10.895151515151516,null,6,99,131.65,1.3297979797979798,null,6,99,{"$f":"IF($AW103=$E$3,$D$11+($AX103*$E$11),IF($AW103=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX103-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW103=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX103-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW103=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX103-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW103=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX103-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW103=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX103-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW103=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX103-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW103=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX103-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":983.9},9.9383838383838388,null,6,99,{"$f":"IF($BB103=$E$3,$D$12+($BC103*$E$12),IF($BB103=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC103-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB103=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC103-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB103=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC103-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB103=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC103-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB103=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC103-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB103=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC103-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB103=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC103-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":530.75},5.3611111111111107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,100,994,9.94,null,6,100,0,0,null,6,100,962.30000000000007,9.6230000000000011,null,6,100,956.21,9.5621000000000009,null,6,100,994,9.94,null,6,100,1091.3600000000001,10.913600000000001,null,6,100,132.98000000000002,1.3298000000000001,null,6,100,{"$f":"IF($AW104=$E$3,$D$11+($AX104*$E$11),IF($AW104=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX104-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW104=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX104-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW104=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX104-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW104=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX104-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW104=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX104-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW104=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX104-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW104=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX104-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":994},9.94,null,6,100,{"$f":"IF($BB104=$E$3,$D$12+($BC104*$E$12),IF($BB104=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC104-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB104=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC104-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB104=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC104-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB104=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC104-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB104=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC104-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB104=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC104-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB104=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC104-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":535.79999999999995},5.3579999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,101,1004.1,9.9415841584158411,null,6,101,0,0,null,6,101,972.04,9.6241584158415829,null,6,101,966.31000000000006,9.5674257425742582,null,6,101,1004.1,9.9415841584158411,null,6,101,1104.1000000000001,10.931683168316834,null,6,101,134.31,1.3298019801980199,null,6,101,{"$f":"IF($AW105=$E$3,$D$11+($AX105*$E$11),IF($AW105=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX105-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW105=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX105-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW105=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX105-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW105=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX105-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW105=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX105-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW105=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX105-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW105=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX105-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1004.1},9.9415841584158411,null,6,101,{"$f":"IF($BB105=$E$3,$D$12+($BC105*$E$12),IF($BB105=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC105-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB105=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC105-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB105=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC105-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB105=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC105-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB105=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC105-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB105=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC105-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB105=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC105-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":540.85},5.354950495049505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,102,1014.1999999999999,9.943137254901961,null,6,102,0,0,null,6,102,981.78,9.6252941176470586,null,6,102,976.41,9.5726470588235291,null,6,102,1014.1999999999999,9.943137254901961,null,6,102,1116.8400000000001,10.949411764705884,null,6,102,135.63999999999999,1.3298039215686273,null,6,102,{"$f":"IF($AW106=$E$3,$D$11+($AX106*$E$11),IF($AW106=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX106-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW106=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX106-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW106=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX106-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW106=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX106-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW106=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX106-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW106=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX106-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW106=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX106-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1014.1999999999999},9.943137254901961,null,6,102,{"$f":"IF($BB106=$E$3,$D$12+($BC106*$E$12),IF($BB106=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC106-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB106=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC106-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB106=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC106-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB106=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC106-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB106=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC106-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB106=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC106-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB106=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC106-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":545.9},5.3519607843137251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,103,1024.3,9.944660194174757,null,6,103,0,0,null,6,103,991.52,9.6264077669902903,null,6,103,986.51,9.5777669902912628,null,6,103,1024.3,9.944660194174757,null,6,103,1129.5800000000002,10.966796116504856,null,6,103,136.97,1.3298058252427185,null,6,103,{"$f":"IF($AW107=$E$3,$D$11+($AX107*$E$11),IF($AW107=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX107-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW107=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX107-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW107=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX107-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW107=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX107-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW107=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX107-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW107=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX107-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW107=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX107-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1024.3},9.944660194174757,null,6,103,{"$f":"IF($BB107=$E$3,$D$12+($BC107*$E$12),IF($BB107=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC107-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB107=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC107-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB107=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC107-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB107=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC107-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB107=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC107-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB107=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC107-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB107=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC107-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":550.94999999999993},5.3490291262135914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,104,1034.4000000000001,9.9461538461538463,null,6,104,0,0,null,6,104,1001.26,9.6274999999999995,null,6,104,996.61,9.5827884615384615,null,6,104,1034.4000000000001,9.9461538461538463,null,6,104,1142.3200000000002,10.983846153846155,null,6,104,138.30000000000001,1.3298076923076925,null,6,104,{"$f":"IF($AW108=$E$3,$D$11+($AX108*$E$11),IF($AW108=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX108-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW108=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX108-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW108=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX108-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW108=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX108-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW108=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX108-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW108=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX108-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW108=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX108-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1034.4000000000001},9.9461538461538463,null,6,104,{"$f":"IF($BB108=$E$3,$D$12+($BC108*$E$12),IF($BB108=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC108-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB108=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC108-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB108=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC108-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB108=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC108-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB108=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC108-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB108=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC108-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB108=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC108-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":556},5.3461538461538458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,105,1044.5,9.9476190476190478,null,6,105,0,0,null,6,105,1011,9.6285714285714281,null,6,105,1006.71,9.5877142857142861,null,6,105,1044.5,9.9476190476190478,null,6,105,1155.0600000000002,11.00057142857143,null,6,105,139.63,1.3298095238095238,null,6,105,{"$f":"IF($AW109=$E$3,$D$11+($AX109*$E$11),IF($AW109=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX109-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW109=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX109-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW109=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX109-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW109=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX109-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW109=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX109-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW109=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX109-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW109=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX109-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1044.5},9.9476190476190478,null,6,105,{"$f":"IF($BB109=$E$3,$D$12+($BC109*$E$12),IF($BB109=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC109-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB109=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC109-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB109=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC109-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB109=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC109-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB109=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC109-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB109=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC109-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB109=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC109-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":561.04999999999995},5.3433333333333328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,106,1054.5999999999999,9.9490566037735846,null,6,106,0,0,null,6,106,1020.74,9.6296226415094335,null,6,106,1016.8100000000001,9.592547169811322,null,6,106,1054.5999999999999,9.9490566037735846,null,6,106,1167.8000000000002,11.016981132075474,null,6,106,140.96,1.3298113207547171,null,6,106,{"$f":"IF($AW110=$E$3,$D$11+($AX110*$E$11),IF($AW110=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX110-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW110=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX110-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW110=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX110-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW110=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX110-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW110=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX110-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW110=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX110-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW110=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX110-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1054.5999999999999},9.9490566037735846,null,6,106,{"$f":"IF($BB110=$E$3,$D$12+($BC110*$E$12),IF($BB110=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC110-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB110=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC110-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB110=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC110-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB110=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC110-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB110=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC110-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB110=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC110-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB110=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC110-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":566.1},5.340566037735849]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,107,1064.6999999999998,9.950467289719624,null,6,107,0,0,null,6,107,1030.48,9.6306542056074775,null,6,107,1026.9099999999999,9.5972897196261666,null,6,107,1064.6999999999998,9.950467289719624,null,6,107,1180.5400000000002,11.033084112149535,null,6,107,142.29000000000002,1.3298130841121498,null,6,107,{"$f":"IF($AW111=$E$3,$D$11+($AX111*$E$11),IF($AW111=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX111-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW111=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX111-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW111=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX111-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW111=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX111-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW111=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX111-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW111=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX111-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW111=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX111-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1064.6999999999998},9.950467289719624,null,6,107,{"$f":"IF($BB111=$E$3,$D$12+($BC111*$E$12),IF($BB111=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC111-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB111=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC111-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB111=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC111-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB111=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC111-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB111=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC111-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB111=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC111-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB111=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC111-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":571.15},5.3378504672897193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,108,1074.8,9.9518518518518508,null,6,108,0,0,null,6,108,1040.22,9.6316666666666677,null,6,108,1037.01,9.6019444444444435,null,6,108,1074.8,9.9518518518518508,null,6,108,1193.2800000000002,11.048888888888891,null,6,108,143.62,1.3298148148148148,null,6,108,{"$f":"IF($AW112=$E$3,$D$11+($AX112*$E$11),IF($AW112=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX112-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW112=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX112-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW112=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX112-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW112=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX112-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW112=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX112-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW112=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX112-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW112=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX112-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1074.8},9.9518518518518508,null,6,108,{"$f":"IF($BB112=$E$3,$D$12+($BC112*$E$12),IF($BB112=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC112-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB112=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC112-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB112=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC112-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB112=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC112-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB112=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC112-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB112=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC112-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB112=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC112-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":576.19999999999993},5.3351851851851846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,109,1084.9000000000001,9.9532110091743125,null,6,109,0,0,null,6,109,1049.96,9.6326605504587164,null,6,109,1047.1099999999999,9.6065137614678893,null,6,109,1084.9000000000001,9.9532110091743125,null,6,109,1206.0200000000002,11.064403669724772,null,6,109,144.94999999999999,1.3298165137614677,null,6,109,{"$f":"IF($AW113=$E$3,$D$11+($AX113*$E$11),IF($AW113=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX113-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW113=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX113-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW113=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX113-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW113=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX113-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW113=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX113-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW113=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX113-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW113=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX113-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1084.9000000000001},9.9532110091743125,null,6,109,{"$f":"IF($BB113=$E$3,$D$12+($BC113*$E$12),IF($BB113=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC113-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB113=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC113-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB113=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC113-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB113=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC113-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB113=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC113-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB113=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC113-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB113=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC113-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":581.25},5.3325688073394497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,110,1095,9.954545454545455,null,6,110,0,0,null,6,110,1059.7,9.6336363636363647,null,6,110,1057.21,9.6110000000000007,null,6,110,1095,9.954545454545455,null,6,110,1218.7600000000002,11.079636363636366,null,6,110,146.28,1.3298181818181818,null,6,110,{"$f":"IF($AW114=$E$3,$D$11+($AX114*$E$11),IF($AW114=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX114-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW114=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX114-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW114=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX114-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW114=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX114-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW114=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX114-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW114=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX114-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW114=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX114-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1095},9.954545454545455,null,6,110,{"$f":"IF($BB114=$E$3,$D$12+($BC114*$E$12),IF($BB114=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC114-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB114=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC114-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB114=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC114-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB114=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC114-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB114=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC114-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB114=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC114-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB114=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC114-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":586.29999999999995},5.3299999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,111,1105.0999999999999,9.9558558558558552,null,6,111,0,0,null,6,111,1069.44,9.6345945945945957,null,6,111,1067.31,9.6154054054054043,null,6,111,1105.0999999999999,9.9558558558558552,null,6,111,1231.5,11.094594594594595,null,6,111,147.61000000000001,1.3298198198198199,null,6,111,{"$f":"IF($AW115=$E$3,$D$11+($AX115*$E$11),IF($AW115=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX115-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW115=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX115-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW115=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX115-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW115=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX115-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW115=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX115-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW115=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX115-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW115=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX115-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1105.0999999999999},9.9558558558558552,null,6,111,{"$f":"IF($BB115=$E$3,$D$12+($BC115*$E$12),IF($BB115=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC115-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB115=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC115-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB115=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC115-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB115=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC115-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB115=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC115-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB115=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC115-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB115=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC115-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":591.35},5.327477477477478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,112,1115.1999999999998,9.9571428571428555,null,6,112,0,0,null,6,112,1079.18,9.6355357142857141,null,6,112,1077.4099999999999,9.6197321428571421,null,6,112,1115.1999999999998,9.9571428571428555,null,6,112,1244.24,11.109285714285715,null,6,112,148.94,1.3298214285714285,null,6,112,{"$f":"IF($AW116=$E$3,$D$11+($AX116*$E$11),IF($AW116=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX116-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW116=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX116-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW116=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX116-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW116=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX116-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW116=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX116-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW116=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX116-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW116=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX116-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1115.1999999999998},9.9571428571428555,null,6,112,{"$f":"IF($BB116=$E$3,$D$12+($BC116*$E$12),IF($BB116=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC116-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB116=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC116-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB116=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC116-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB116=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC116-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB116=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC116-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB116=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC116-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB116=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC116-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":596.4},5.3250000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,113,1125.3,9.9584070796460171,null,6,113,0,0,null,6,113,1088.92,9.6364601769911502,null,6,113,1087.51,9.6239823008849559,null,6,113,1125.3,9.9584070796460171,null,6,113,1256.98,11.123716814159293,null,6,113,150.26999999999998,1.3298230088495573,null,6,113,{"$f":"IF($AW117=$E$3,$D$11+($AX117*$E$11),IF($AW117=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX117-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW117=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX117-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW117=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX117-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW117=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX117-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW117=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX117-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW117=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX117-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW117=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX117-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1125.3},9.9584070796460171,null,6,113,{"$f":"IF($BB117=$E$3,$D$12+($BC117*$E$12),IF($BB117=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC117-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB117=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC117-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB117=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC117-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB117=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC117-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB117=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC117-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB117=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC117-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB117=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC117-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":601.44999999999993},5.3225663716814156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,114,1135.4000000000001,9.9596491228070185,null,6,114,0,0,null,6,114,1098.6599999999999,9.6373684210526296,null,6,114,1097.6099999999999,9.6281578947368409,null,6,114,1135.4000000000001,9.9596491228070185,null,6,114,1269.72,11.137894736842105,null,6,114,151.6,1.3298245614035087,null,6,114,{"$f":"IF($AW118=$E$3,$D$11+($AX118*$E$11),IF($AW118=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX118-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW118=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX118-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW118=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX118-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW118=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX118-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW118=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX118-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW118=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX118-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW118=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX118-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1135.4000000000001},9.9596491228070185,null,6,114,{"$f":"IF($BB118=$E$3,$D$12+($BC118*$E$12),IF($BB118=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC118-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB118=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC118-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB118=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC118-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB118=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC118-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB118=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC118-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB118=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC118-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB118=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC118-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":606.5},5.3201754385964914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,115,1145.5,9.9608695652173918,null,6,115,0,0,null,6,115,1108.4000000000001,9.6382608695652188,null,6,115,1107.71,9.6322608695652185,null,6,115,1145.5,9.9608695652173918,null,6,115,1282.46,11.151826086956522,null,6,115,152.93,1.3298260869565217,null,6,115,{"$f":"IF($AW119=$E$3,$D$11+($AX119*$E$11),IF($AW119=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX119-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW119=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX119-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW119=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX119-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW119=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX119-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW119=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX119-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW119=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX119-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW119=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX119-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1145.5},9.9608695652173918,null,6,115,{"$f":"IF($BB119=$E$3,$D$12+($BC119*$E$12),IF($BB119=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC119-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB119=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC119-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB119=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC119-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB119=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC119-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB119=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC119-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB119=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC119-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB119=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC119-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":611.54999999999995},5.3178260869565213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,116,1155.5999999999999,9.9620689655172399,null,6,116,0,0,null,6,116,1118.1399999999999,9.6391379310344814,null,6,116,1117.81,9.6362931034482759,null,6,116,1155.5999999999999,9.9620689655172399,null,6,116,1295.2,11.165517241379311,null,6,116,154.26,1.3298275862068965,null,6,116,{"$f":"IF($AW120=$E$3,$D$11+($AX120*$E$11),IF($AW120=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX120-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW120=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX120-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW120=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX120-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW120=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX120-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW120=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX120-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW120=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX120-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW120=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX120-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1155.5999999999999},9.9620689655172399,null,6,116,{"$f":"IF($BB120=$E$3,$D$12+($BC120*$E$12),IF($BB120=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC120-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB120=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC120-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB120=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC120-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB120=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC120-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB120=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC120-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB120=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC120-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB120=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC120-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":616.6},5.3155172413793101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,117,1165.6999999999998,9.9632478632478616,null,6,117,0,0,null,6,117,1127.8800000000001,9.64,null,6,117,1127.9099999999999,9.6402564102564092,null,6,117,1165.6999999999998,9.9632478632478616,null,6,117,1307.94,11.17897435897436,null,6,117,155.59,1.3298290598290599,null,6,117,{"$f":"IF($AW121=$E$3,$D$11+($AX121*$E$11),IF($AW121=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX121-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW121=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX121-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW121=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX121-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW121=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX121-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW121=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX121-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW121=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX121-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW121=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX121-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1165.6999999999998},9.9632478632478616,null,6,117,{"$f":"IF($BB121=$E$3,$D$12+($BC121*$E$12),IF($BB121=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC121-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB121=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC121-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB121=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC121-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB121=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC121-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB121=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC121-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB121=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC121-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB121=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC121-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":621.65},5.313247863247863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,118,1175.8,9.964406779661017,null,6,118,0,0,null,6,118,1137.6199999999999,9.6408474576271175,null,6,118,1138.01,9.6441525423728809,null,6,118,1175.8,9.964406779661017,null,6,118,1320.68,11.192203389830508,null,6,118,156.92000000000002,1.3298305084745765,null,6,118,{"$f":"IF($AW122=$E$3,$D$11+($AX122*$E$11),IF($AW122=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX122-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW122=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX122-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW122=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX122-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW122=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX122-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW122=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX122-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW122=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX122-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW122=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX122-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1175.8},9.964406779661017,null,6,118,{"$f":"IF($BB122=$E$3,$D$12+($BC122*$E$12),IF($BB122=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC122-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB122=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC122-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB122=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC122-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB122=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC122-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB122=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC122-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB122=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC122-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB122=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC122-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":626.69999999999993},5.3110169491525419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,119,1185.9000000000001,9.9655462184873951,null,6,119,0,0,null,6,119,1147.3600000000001,9.6416806722689081,null,6,119,1148.1099999999999,9.6479831932773106,null,6,119,1185.9000000000001,9.9655462184873951,null,6,119,1333.42,11.205210084033615,null,6,119,158.25,1.3298319327731092,null,6,119,{"$f":"IF($AW123=$E$3,$D$11+($AX123*$E$11),IF($AW123=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX123-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW123=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX123-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW123=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX123-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW123=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX123-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW123=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX123-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW123=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX123-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW123=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX123-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1185.9000000000001},9.9655462184873951,null,6,119,{"$f":"IF($BB123=$E$3,$D$12+($BC123*$E$12),IF($BB123=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC123-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB123=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC123-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB123=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC123-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB123=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC123-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB123=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC123-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB123=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC123-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB123=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC123-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":631.75},5.3088235294117645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,120,1196,9.9666666666666668,null,6,120,0,0,null,6,120,1157.0999999999999,9.6425000000000001,null,6,120,1158.21,9.6517499999999998,null,6,120,1196,9.9666666666666668,null,6,120,1346.16,11.218,null,6,120,159.57999999999998,1.3298333333333332,null,6,120,{"$f":"IF($AW124=$E$3,$D$11+($AX124*$E$11),IF($AW124=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX124-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW124=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX124-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW124=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX124-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW124=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX124-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW124=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX124-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW124=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX124-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW124=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX124-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1196},9.9666666666666668,null,6,120,{"$f":"IF($BB124=$E$3,$D$12+($BC124*$E$12),IF($BB124=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC124-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB124=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC124-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB124=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC124-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB124=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC124-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB124=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC124-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB124=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC124-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB124=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC124-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":636.79999999999995},5.3066666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,121,1206.0999999999999,9.9677685950413224,null,6,121,0,0,null,6,121,1166.8400000000001,9.6433057851239674,null,6,121,1168.31,9.6554545454545444,null,6,121,1206.0999999999999,9.9677685950413224,null,6,121,1358.9,11.230578512396695,null,6,121,160.91,1.3298347107438016,null,6,121,{"$f":"IF($AW125=$E$3,$D$11+($AX125*$E$11),IF($AW125=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX125-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW125=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX125-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW125=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX125-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW125=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX125-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW125=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX125-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW125=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX125-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW125=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX125-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1206.0999999999999},9.9677685950413224,null,6,121,{"$f":"IF($BB125=$E$3,$D$12+($BC125*$E$12),IF($BB125=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC125-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB125=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC125-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB125=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC125-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB125=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC125-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB125=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC125-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB125=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC125-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB125=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC125-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":641.85},5.3045454545454547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,123,1226.3,9.9699186991869908,null,6,123,0,0,null,6,123,1186.3200000000002,9.6448780487804893,null,6,123,1188.51,9.6626829268292678,null,6,123,1226.3,9.9699186991869908,null,6,123,1384.38,11.255121951219513,null,6,123,163.57,1.3298373983739837,null,6,123,{"$f":"IF($AW127=$E$3,$D$11+($AX127*$E$11),IF($AW127=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX127-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW127=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX127-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW127=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX127-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW127=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX127-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW127=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX127-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW127=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX127-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW127=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX127-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1226.3},9.9699186991869908,null,6,123,{"$f":"IF($BB127=$E$3,$D$12+($BC127*$E$12),IF($BB127=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC127-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB127=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC127-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB127=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC127-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB127=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC127-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB127=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC127-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB127=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC127-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB127=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC127-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":651.94999999999993},5.3004065040650401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,128,1276.8,9.9749999999999996,null,6,128,0,0,null,6,128,1235.02,9.6485937499999999,null,6,128,1239.01,9.6797656249999999,null,6,128,1276.8,9.9749999999999996,null,6,128,1448.0800000000002,11.313125000000001,null,6,128,170.22,1.32984375,null,6,128,{"$f":"IF($AW132=$E$3,$D$11+($AX132*$E$11),IF($AW132=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX132-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW132=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX132-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW132=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX132-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW132=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX132-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW132=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX132-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW132=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX132-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW132=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX132-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1276.8},9.9749999999999996,null,6,128,{"$f":"IF($BB132=$E$3,$D$12+($BC132*$E$12),IF($BB132=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC132-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB132=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC132-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB132=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC132-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB132=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC132-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB132=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC132-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB132=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC132-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB132=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC132-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":677.19999999999993},5.2906249999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,133,1327.3,9.9796992481203013,null,6,133,0,0,null,6,133,1283.72,9.6520300751879695,null,6,133,1289.51,9.6955639097744353,null,6,133,1327.3,9.9796992481203013,null,6,133,1511.7800000000002,11.366766917293235,null,6,133,176.87,1.3298496240601505,null,6,133,{"$f":"IF($AW137=$E$3,$D$11+($AX137*$E$11),IF($AW137=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX137-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW137=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX137-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW137=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX137-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW137=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX137-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW137=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX137-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW137=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX137-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW137=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX137-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1327.3},9.9796992481203013,null,6,133,{"$f":"IF($BB137=$E$3,$D$12+($BC137*$E$12),IF($BB137=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC137-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB137=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC137-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB137=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC137-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB137=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC137-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB137=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC137-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB137=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC137-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB137=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC137-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":702.44999999999993},5.2815789473684207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,136,1357.6,9.9823529411764707,null,6,136,0,0,null,6,136,1312.94,9.6539705882352944,null,6,136,1319.81,9.7044852941176458,null,6,136,1357.6,9.9823529411764707,null,6,136,1550.0000000000002,11.397058823529413,null,6,136,180.86,1.3298529411764708,null,6,136,{"$f":"IF($AW140=$E$3,$D$11+($AX140*$E$11),IF($AW140=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX140-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW140=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX140-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW140=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX140-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW140=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX140-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW140=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX140-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW140=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX140-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW140=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX140-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1357.6},9.9823529411764707,null,6,136,{"$f":"IF($BB140=$E$3,$D$12+($BC140*$E$12),IF($BB140=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC140-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB140=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC140-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB140=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC140-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB140=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC140-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB140=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC140-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB140=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC140-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB140=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC140-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":717.59999999999991},5.2764705882352931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,140,1398,9.9857142857142858,null,6,140,0,0,null,6,140,1351.9,9.656428571428572,null,6,140,1360.21,9.7157857142857154,null,6,140,1398,9.9857142857142858,null,6,140,1600.9600000000003,11.435428571428574,null,6,140,186.18,1.3298571428571428,null,6,140,{"$f":"IF($AW144=$E$3,$D$11+($AX144*$E$11),IF($AW144=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX144-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW144=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX144-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW144=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX144-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW144=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX144-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW144=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX144-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW144=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX144-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW144=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX144-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1398},9.9857142857142858,null,6,140,{"$f":"IF($BB144=$E$3,$D$12+($BC144*$E$12),IF($BB144=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC144-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB144=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC144-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB144=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC144-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB144=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC144-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB144=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC144-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB144=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC144-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB144=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC144-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":737.8},5.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,145,1448.5,9.9896551724137925,null,6,145,0,0,null,6,145,1400.6000000000001,9.6593103448275865,null,6,145,1410.71,9.729034482758621,null,6,145,1448.5,9.9896551724137925,null,6,145,1664.66,11.480413793103448,null,6,145,192.83,1.3298620689655174,null,6,145,{"$f":"IF($AW149=$E$3,$D$11+($AX149*$E$11),IF($AW149=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX149-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW149=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX149-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW149=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX149-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW149=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX149-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW149=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX149-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW149=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX149-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW149=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX149-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1448.5},9.9896551724137925,null,6,145,{"$f":"IF($BB149=$E$3,$D$12+($BC149*$E$12),IF($BB149=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC149-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB149=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC149-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB149=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC149-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB149=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC149-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB149=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC149-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB149=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC149-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB149=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC149-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":763.05},5.2624137931034483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,150,1499,9.9933333333333341,null,6,150,0,0,null,6,150,1449.3,9.661999999999999,null,6,150,1461.21,9.7414000000000005,null,6,150,1499,9.9933333333333341,null,6,150,1728.3600000000001,11.522400000000001,null,6,150,199.48000000000002,1.3298666666666668,null,6,150,{"$f":"IF($AW154=$E$3,$D$11+($AX154*$E$11),IF($AW154=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX154-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW154=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX154-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW154=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX154-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW154=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX154-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW154=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX154-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW154=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX154-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW154=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX154-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1499},9.9933333333333341,null,6,150,{"$f":"IF($BB154=$E$3,$D$12+($BC154*$E$12),IF($BB154=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC154-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB154=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC154-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB154=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC154-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB154=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC154-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB154=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC154-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB154=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC154-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB154=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC154-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":788.3},5.2553333333333327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,154,1539.3999999999999,9.9961038961038948,null,6,154,0,0,null,6,154,1488.26,9.6640259740259733,null,6,154,1501.61,9.7507142857142846,null,6,154,1539.3999999999999,9.9961038961038948,null,6,154,1779.3200000000002,11.554025974025976,null,6,154,204.8,1.3298701298701299,null,6,154,{"$f":"IF($AW158=$E$3,$D$11+($AX158*$E$11),IF($AW158=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX158-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW158=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX158-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW158=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX158-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW158=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX158-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW158=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX158-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW158=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX158-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW158=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX158-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1539.3999999999999},9.9961038961038948,null,6,154,{"$f":"IF($BB158=$E$3,$D$12+($BC158*$E$12),IF($BB158=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC158-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB158=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC158-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB158=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC158-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB158=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC158-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB158=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC158-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB158=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC158-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB158=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC158-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":808.49999999999989},5.2499999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,157,1569.7,9.998089171974522,null,6,157,0,0,null,6,157,1517.48,9.6654777070063691,null,6,157,1531.91,9.757388535031847,null,6,157,1569.7,9.998089171974522,null,6,157,1817.5400000000002,11.576687898089173,null,6,157,208.79,1.3298726114649682,null,6,157,{"$f":"IF($AW161=$E$3,$D$11+($AX161*$E$11),IF($AW161=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX161-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW161=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX161-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW161=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX161-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW161=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX161-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW161=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX161-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW161=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX161-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW161=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX161-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1569.7},9.998089171974522,null,6,157,{"$f":"IF($BB161=$E$3,$D$12+($BC161*$E$12),IF($BB161=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC161-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB161=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC161-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB161=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC161-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB161=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC161-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB161=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC161-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB161=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC161-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB161=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC161-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":823.65},5.2461783439490448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,162,1620.2,10.001234567901236,null,6,162,0,0,null,6,162,1566.18,9.6677777777777774,null,6,162,1582.41,9.7679629629629634,null,6,162,1620.2,10.001234567901236,null,6,162,1881.2400000000002,11.612592592592595,null,6,162,215.44,1.3298765432098765,null,6,162,{"$f":"IF($AW166=$E$3,$D$11+($AX166*$E$11),IF($AW166=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX166-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW166=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX166-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW166=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX166-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW166=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX166-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW166=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX166-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW166=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX166-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW166=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX166-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1620.2},10.001234567901236,null,6,162,{"$f":"IF($BB166=$E$3,$D$12+($BC166*$E$12),IF($BB166=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC166-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB166=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC166-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB166=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC166-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB166=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC166-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB166=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC166-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB166=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC166-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB166=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC166-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":848.9},5.2401234567901236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,167,1670.7,10.004191616766468,null,6,167,0,0,null,6,167,1614.88,9.6699401197604793,null,6,167,1632.91,9.7779041916167664,null,6,167,1670.7,10.004191616766468,null,6,167,1944.9400000000003,11.646347305389224,null,6,167,222.09,1.3298802395209581,null,6,167,{"$f":"IF($AW171=$E$3,$D$11+($AX171*$E$11),IF($AW171=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX171-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW171=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX171-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW171=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX171-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW171=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX171-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW171=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX171-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW171=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX171-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW171=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX171-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1670.7},10.004191616766468,null,6,167,{"$f":"IF($BB171=$E$3,$D$12+($BC171*$E$12),IF($BB171=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC171-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB171=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC171-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB171=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC171-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB171=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC171-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB171=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC171-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB171=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC171-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB171=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC171-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":874.15},5.2344311377245507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,168,1680.8,10.004761904761905,null,6,168,0,0,null,6,168,1624.6200000000001,9.670357142857144,null,6,168,1643.01,9.7798214285714291,null,6,168,1680.8,10.004761904761905,null,6,168,1957.6800000000003,11.652857142857144,null,6,168,223.42000000000002,1.3298809523809525,null,6,168,{"$f":"IF($AW172=$E$3,$D$11+($AX172*$E$11),IF($AW172=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX172-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW172=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX172-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW172=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX172-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW172=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX172-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW172=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX172-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW172=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX172-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW172=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX172-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1680.8},10.004761904761905,null,6,168,{"$f":"IF($BB172=$E$3,$D$12+($BC172*$E$12),IF($BB172=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC172-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB172=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC172-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB172=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC172-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB172=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC172-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB172=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC172-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB172=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC172-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB172=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC172-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":879.19999999999993},5.2333333333333325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,174,1741.3999999999999,10.008045977011493,null,6,174,0,0,null,6,174,1683.06,9.6727586206896543,null,6,174,1703.61,9.7908620689655166,null,6,174,1741.3999999999999,10.008045977011493,null,6,174,2034.1200000000003,11.690344827586209,null,6,174,231.4,1.3298850574712644,null,6,174,{"$f":"IF($AW178=$E$3,$D$11+($AX178*$E$11),IF($AW178=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX178-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW178=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX178-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW178=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX178-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW178=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX178-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW178=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX178-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW178=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX178-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW178=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX178-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1741.3999999999999},10.008045977011493,null,6,174,{"$f":"IF($BB178=$E$3,$D$12+($BC178*$E$12),IF($BB178=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC178-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB178=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC178-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB178=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC178-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB178=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC178-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB178=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC178-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB178=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC178-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB178=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC178-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":909.49999999999989},5.2270114942528725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,179,1791.8999999999999,10.010614525139664,null,6,179,0,0,null,6,179,1731.76,9.6746368715083797,null,6,179,1754.11,9.7994972067039097,null,6,179,1791.8999999999999,10.010614525139664,null,6,179,2097.8200000000002,11.719664804469275,null,6,179,238.05,1.3298882681564246,null,6,179,{"$f":"IF($AW183=$E$3,$D$11+($AX183*$E$11),IF($AW183=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX183-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW183=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX183-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW183=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX183-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW183=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX183-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW183=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX183-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW183=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX183-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW183=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX183-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1791.8999999999999},10.010614525139664,null,6,179,{"$f":"IF($BB183=$E$3,$D$12+($BC183*$E$12),IF($BB183=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC183-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB183=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC183-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB183=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC183-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB183=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC183-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB183=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC183-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB183=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC183-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB183=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC183-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":934.74999999999989},5.222067039106145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,184,1842.3999999999999,10.013043478260869,null,6,184,0,0,null,6,184,1780.46,9.6764130434782611,null,6,184,1804.61,9.8076630434782608,null,6,184,1842.3999999999999,10.013043478260869,null,6,184,2161.5200000000004,11.747391304347829,null,6,184,244.70000000000002,1.3298913043478262,null,6,184,{"$f":"IF($AW188=$E$3,$D$11+($AX188*$E$11),IF($AW188=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX188-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW188=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX188-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW188=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX188-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW188=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX188-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW188=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX188-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW188=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX188-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW188=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX188-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1842.3999999999999},10.013043478260869,null,6,184,{"$f":"IF($BB188=$E$3,$D$12+($BC188*$E$12),IF($BB188=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC188-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB188=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC188-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB188=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC188-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB188=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC188-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB188=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC188-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB188=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC188-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB188=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC188-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":959.99999999999989},5.2173913043478253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,186,1862.6,10.013978494623656,null,6,186,0,0,null,6,186,1799.94,9.677096774193549,null,6,186,1824.81,9.810806451612903,null,6,186,1862.6,10.013978494623656,null,6,186,2187.0000000000005,11.758064516129036,null,6,186,247.36,1.3298924731182797,null,6,186,{"$f":"IF($AW190=$E$3,$D$11+($AX190*$E$11),IF($AW190=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX190-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW190=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX190-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW190=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX190-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW190=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX190-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW190=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX190-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW190=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX190-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW190=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX190-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1862.6},10.013978494623656,null,6,186,{"$f":"IF($BB190=$E$3,$D$12+($BC190*$E$12),IF($BB190=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC190-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB190=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC190-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB190=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC190-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB190=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC190-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB190=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC190-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB190=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC190-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB190=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC190-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":970.09999999999991},5.2155913978494617]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,191,1913.1,10.016230366492145,null,6,191,0,0,null,6,191,1848.64,9.6787434554973828,null,6,191,1875.31,9.8183769633507847,null,6,191,1913.1,10.016230366492145,null,6,191,2250.7000000000003,11.783769633507855,null,6,191,254.01000000000002,1.3298952879581152,null,6,191,{"$f":"IF($AW195=$E$3,$D$11+($AX195*$E$11),IF($AW195=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX195-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW195=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX195-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW195=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX195-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW195=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX195-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW195=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX195-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW195=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX195-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW195=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX195-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1913.1},10.016230366492145,null,6,191,{"$f":"IF($BB195=$E$3,$D$12+($BC195*$E$12),IF($BB195=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC195-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB195=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC195-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB195=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC195-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB195=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC195-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB195=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC195-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB195=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC195-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB195=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC195-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":995.34999999999991},5.2112565445026169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,196,1963.6,10.018367346938774,null,6,196,0,0,null,6,196,1897.3400000000001,9.6803061224489806,null,6,196,1925.81,9.8255612244897961,null,6,196,1963.6,10.018367346938774,null,6,196,2314.4,11.808163265306122,null,6,196,260.65999999999997,1.3298979591836733,null,6,196,{"$f":"IF($AW200=$E$3,$D$11+($AX200*$E$11),IF($AW200=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX200-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW200=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX200-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW200=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX200-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW200=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX200-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW200=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX200-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW200=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX200-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW200=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX200-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1963.6},10.018367346938774,null,6,196,{"$f":"IF($BB200=$E$3,$D$12+($BC200*$E$12),IF($BB200=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC200-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB200=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC200-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB200=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC200-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB200=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC200-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB200=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC200-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB200=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC200-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB200=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC200-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1020.5999999999999},5.2071428571428564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,200,2004,10.02,null,6,200,0,0,null,6,200,1936.3,9.6814999999999998,null,6,200,1966.21,9.8310499999999994,null,6,200,2004,10.02,null,6,200,2365.36,11.8268,null,6,200,265.98,1.3299000000000001,null,6,200,{"$f":"IF($AW204=$E$3,$D$11+($AX204*$E$11),IF($AW204=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX204-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW204=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX204-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW204=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX204-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW204=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX204-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW204=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX204-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW204=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX204-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW204=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX204-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2004},10.02,null,6,200,{"$f":"IF($BB204=$E$3,$D$12+($BC204*$E$12),IF($BB204=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC204-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB204=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC204-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB204=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC204-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB204=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC204-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB204=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC204-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB204=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC204-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB204=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC204-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1040.8},5.2039999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,203,2034.3,10.021182266009852,null,6,203,0,0,null,6,203,1965.52,9.6823645320197045,null,6,203,1996.51,9.8350246305418718,null,6,203,2034.3,10.021182266009852,null,6,203,2403.5800000000004,11.840295566502466,null,6,203,269.97000000000003,1.3299014778325124,null,6,203,{"$f":"IF($AW207=$E$3,$D$11+($AX207*$E$11),IF($AW207=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX207-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW207=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX207-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW207=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX207-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW207=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX207-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW207=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX207-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW207=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX207-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW207=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX207-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2034.3},10.021182266009852,null,6,203,{"$f":"IF($BB207=$E$3,$D$12+($BC207*$E$12),IF($BB207=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC207-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB207=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC207-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB207=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC207-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB207=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC207-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB207=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC207-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB207=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC207-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB207=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC207-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1055.95},5.2017241379310351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,208,2084.8000000000002,10.023076923076925,null,6,208,0,0,null,6,208,2014.22,9.6837499999999999,null,6,208,2047.01,9.8413942307692306,null,6,208,2084.8000000000002,10.023076923076925,null,6,208,2467.2800000000002,11.861923076923079,null,6,208,276.62,1.3299038461538462,null,6,208,{"$f":"IF($AW212=$E$3,$D$11+($AX212*$E$11),IF($AW212=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX212-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW212=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX212-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW212=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX212-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW212=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX212-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW212=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX212-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW212=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX212-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW212=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX212-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2084.8000000000002},10.023076923076925,null,6,208,{"$f":"IF($BB212=$E$3,$D$12+($BC212*$E$12),IF($BB212=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC212-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB212=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC212-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB212=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC212-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB212=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC212-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB212=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC212-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB212=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC212-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB212=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC212-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1081.2},5.1980769230769237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,213,2135.3000000000002,10.024882629107982,null,6,213,0,0,null,6,213,2062.92,9.6850704225352118,null,6,213,2097.5099999999998,9.8474647887323936,null,6,213,2135.3000000000002,10.024882629107982,null,6,213,2530.9800000000005,11.882535211267609,null,6,213,283.27,1.3299061032863848,null,6,213,{"$f":"IF($AW217=$E$3,$D$11+($AX217*$E$11),IF($AW217=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX217-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW217=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX217-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW217=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX217-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW217=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX217-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW217=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX217-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW217=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX217-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW217=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX217-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2135.3000000000002},10.024882629107982,null,6,213,{"$f":"IF($BB217=$E$3,$D$12+($BC217*$E$12),IF($BB217=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC217-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB217=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC217-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB217=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC217-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB217=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC217-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB217=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC217-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB217=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC217-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB217=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC217-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1106.45},5.1946009389671364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,219,2195.8999999999996,10.026940639269405,null,6,219,0,0,null,6,219,2121.36,9.6865753424657548,null,6,219,2158.1099999999997,9.854383561643834,null,6,219,2195.8999999999996,10.026940639269405,null,6,219,2607.4200000000005,11.906027397260276,null,6,219,291.25,1.3299086757990868,null,6,219,{"$f":"IF($AW223=$E$3,$D$11+($AX223*$E$11),IF($AW223=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX223-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW223=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX223-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW223=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX223-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW223=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX223-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW223=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX223-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW223=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX223-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW223=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX223-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2195.8999999999996},10.026940639269405,null,6,219,{"$f":"IF($BB223=$E$3,$D$12+($BC223*$E$12),IF($BB223=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC223-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB223=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC223-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB223=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC223-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB223=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC223-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB223=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC223-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB223=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC223-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB223=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC223-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1136.75},5.1906392694063923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,220,2206,10.027272727272727,null,6,220,0,0,null,6,220,2131.1000000000004,9.6868181818181842,null,6,220,2168.21,9.855500000000001,null,6,220,2206,10.027272727272727,null,6,220,2620.1600000000003,11.909818181818183,null,6,220,292.58000000000004,1.3299090909090912,null,6,220,{"$f":"IF($AW224=$E$3,$D$11+($AX224*$E$11),IF($AW224=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX224-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW224=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX224-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW224=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX224-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW224=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX224-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW224=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX224-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW224=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX224-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW224=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX224-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2206},10.027272727272727,null,6,220,{"$f":"IF($BB224=$E$3,$D$12+($BC224*$E$12),IF($BB224=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC224-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB224=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC224-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB224=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC224-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB224=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC224-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB224=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC224-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB224=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC224-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB224=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC224-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1141.8},5.1899999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,225,2256.5,10.028888888888888,null,6,225,0,0,null,6,225,2179.8000000000002,9.6880000000000006,null,6,225,2218.71,9.8609333333333336,null,6,225,2256.5,10.028888888888888,null,6,225,2683.86,11.928266666666667,null,6,225,299.23,1.3299111111111113,null,6,225,{"$f":"IF($AW229=$E$3,$D$11+($AX229*$E$11),IF($AW229=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX229-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW229=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX229-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW229=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX229-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW229=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX229-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW229=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX229-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW229=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX229-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW229=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX229-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2256.5},10.028888888888888,null,6,225,{"$f":"IF($BB229=$E$3,$D$12+($BC229*$E$12),IF($BB229=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC229-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB229=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC229-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB229=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC229-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB229=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC229-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB229=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC229-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB229=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC229-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB229=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC229-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1167.05},5.1868888888888884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,230,2307,10.030434782608696,null,6,230,0,0,null,6,230,2228.5,9.6891304347826086,null,6,230,2269.21,9.8661304347826082,null,6,230,2307,10.030434782608696,null,6,230,2747.5600000000004,11.945913043478262,null,6,230,305.88,1.3299130434782609,null,6,230,{"$f":"IF($AW234=$E$3,$D$11+($AX234*$E$11),IF($AW234=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX234-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW234=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX234-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW234=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX234-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW234=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX234-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW234=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX234-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW234=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX234-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW234=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX234-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2307},10.030434782608696,null,6,230,{"$f":"IF($BB234=$E$3,$D$12+($BC234*$E$12),IF($BB234=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC234-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB234=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC234-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB234=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC234-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB234=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC234-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB234=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC234-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB234=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC234-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB234=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC234-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1192.3},5.1839130434782605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,232,2327.1999999999998,10.031034482758621,null,6,232,0,0,null,6,232,2247.98,9.6895689655172408,null,6,232,2289.41,9.8681465517241378,null,6,232,2327.1999999999998,10.031034482758621,null,6,232,2773.0400000000004,11.952758620689657,null,6,232,308.54000000000002,1.3299137931034484,null,6,232,{"$f":"IF($AW236=$E$3,$D$11+($AX236*$E$11),IF($AW236=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX236-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW236=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX236-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW236=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX236-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW236=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX236-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW236=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX236-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW236=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX236-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW236=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX236-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2327.1999999999998},10.031034482758621,null,6,232,{"$f":"IF($BB236=$E$3,$D$12+($BC236*$E$12),IF($BB236=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC236-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB236=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC236-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB236=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC236-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB236=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC236-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB236=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC236-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB236=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC236-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB236=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC236-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1202.3999999999999},5.182758620689655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,237,2377.6999999999998,10.032489451476792,null,6,237,0,0,null,6,237,2296.6800000000003,9.6906329113924059,null,6,237,2339.91,9.8730379746835428,null,6,237,2377.6999999999998,10.032489451476792,null,6,237,2836.7400000000002,11.969367088607596,null,6,237,315.19,1.329915611814346,null,6,237,{"$f":"IF($AW241=$E$3,$D$11+($AX241*$E$11),IF($AW241=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX241-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW241=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX241-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW241=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX241-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW241=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX241-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW241=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX241-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW241=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX241-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW241=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX241-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2377.6999999999998},10.032489451476792,null,6,237,{"$f":"IF($BB241=$E$3,$D$12+($BC241*$E$12),IF($BB241=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC241-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB241=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC241-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB241=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC241-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB241=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC241-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB241=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC241-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB241=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC241-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB241=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC241-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1227.6499999999999},5.179957805907172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,242,2428.1999999999998,10.033884297520661,null,6,242,0,0,null,6,242,2345.38,9.6916528925619847,null,6,242,2390.41,9.877727272727272,null,6,242,2428.1999999999998,10.033884297520661,null,6,242,2900.4400000000005,11.98528925619835,null,6,242,321.84000000000003,1.329917355371901,null,6,242,{"$f":"IF($AW246=$E$3,$D$11+($AX246*$E$11),IF($AW246=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX246-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW246=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX246-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW246=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX246-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW246=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX246-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW246=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX246-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW246=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX246-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW246=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX246-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2428.1999999999998},10.033884297520661,null,6,242,{"$f":"IF($BB246=$E$3,$D$12+($BC246*$E$12),IF($BB246=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC246-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB246=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC246-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB246=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC246-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB246=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC246-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB246=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC246-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB246=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC246-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB246=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC246-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1252.8999999999999},5.1772727272727268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,247,2478.6999999999998,10.035222672064776,null,6,247,0,0,null,6,247,2394.08,9.6926315789473687,null,6,247,2440.91,9.8822267206477719,null,6,247,2478.6999999999998,10.035222672064776,null,6,247,2964.1400000000003,12.000566801619435,null,6,247,328.49,1.329919028340081,null,6,247,{"$f":"IF($AW251=$E$3,$D$11+($AX251*$E$11),IF($AW251=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX251-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW251=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX251-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW251=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX251-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW251=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX251-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW251=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX251-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW251=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX251-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW251=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX251-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2478.6999999999998},10.035222672064776,null,6,247,{"$f":"IF($BB251=$E$3,$D$12+($BC251*$E$12),IF($BB251=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC251-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB251=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC251-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB251=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC251-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB251=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC251-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB251=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC251-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB251=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC251-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB251=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC251-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1278.1499999999999},5.1746963562753034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,251,2519.1,10.036254980079681,null,6,251,0,0,null,6,251,2433.04,9.6933864541832673,null,6,251,2481.31,9.885697211155378,null,6,251,2519.1,10.036254980079681,null,6,251,3015.1000000000004,12.012350597609563,null,6,251,333.81,1.3299203187250996,null,6,251,{"$f":"IF($AW255=$E$3,$D$11+($AX255*$E$11),IF($AW255=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX255-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW255=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX255-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW255=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX255-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW255=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX255-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW255=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX255-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW255=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX255-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW255=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX255-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2519.1},10.036254980079681,null,6,251,{"$f":"IF($BB255=$E$3,$D$12+($BC255*$E$12),IF($BB255=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC255-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB255=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC255-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB255=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC255-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB255=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC255-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB255=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC255-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB255=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC255-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB255=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC255-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1298.3499999999999},5.1727091633466129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,254,2549.4,10.037007874015748,null,6,254,0,0,null,6,254,2462.2600000000002,9.6939370078740161,null,6,254,2511.61,9.8882283464566942,null,6,254,2549.4,10.037007874015748,null,6,254,3053.32,12.020944881889765,null,6,254,337.8,1.3299212598425196,null,6,254,{"$f":"IF($AW258=$E$3,$D$11+($AX258*$E$11),IF($AW258=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX258-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW258=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX258-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW258=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX258-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW258=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX258-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW258=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX258-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW258=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX258-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW258=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX258-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2549.4},10.037007874015748,null,6,254,{"$f":"IF($BB258=$E$3,$D$12+($BC258*$E$12),IF($BB258=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC258-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB258=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC258-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB258=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC258-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB258=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC258-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB258=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC258-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB258=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC258-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB258=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC258-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1313.5},5.1712598425196852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,259,2599.9,10.038223938223938,null,6,259,0,0,null,6,259,2510.96,9.6948262548262552,null,6,259,2562.11,9.8923166023166029,null,6,259,2599.9,10.038223938223938,null,6,259,3117.0200000000004,12.034826254826257,null,6,259,344.45,1.32992277992278,null,6,259,{"$f":"IF($AW263=$E$3,$D$11+($AX263*$E$11),IF($AW263=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX263-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW263=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX263-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW263=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX263-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW263=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX263-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW263=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX263-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW263=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX263-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW263=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX263-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2599.9},10.038223938223938,null,6,259,{"$f":"IF($BB263=$E$3,$D$12+($BC263*$E$12),IF($BB263=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC263-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB263=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC263-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB263=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC263-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB263=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC263-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB263=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC263-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB263=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC263-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB263=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC263-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1338.75},5.1689189189189193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,264,2650.4,10.039393939393939,null,6,264,0,0,null,6,264,2559.66,9.6956818181818178,null,6,264,2612.61,9.8962500000000002,null,6,264,2650.4,10.039393939393939,null,6,264,3180.7200000000003,12.048181818181819,null,6,264,351.1,1.3299242424242426,null,6,264,{"$f":"IF($AW268=$E$3,$D$11+($AX268*$E$11),IF($AW268=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX268-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW268=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX268-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW268=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX268-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW268=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX268-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW268=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX268-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW268=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX268-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW268=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX268-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2650.4},10.039393939393939,null,6,264,{"$f":"IF($BB268=$E$3,$D$12+($BC268*$E$12),IF($BB268=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC268-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB268=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC268-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB268=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC268-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB268=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC268-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB268=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC268-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB268=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC268-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB268=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC268-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1364},5.166666666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,269,2700.9,10.040520446096654,null,6,269,0,0,null,6,269,2608.36,9.6965055762081782,null,6,269,2663.11,9.9000371747211897,null,6,269,2700.9,10.040520446096654,null,6,269,3244.4200000000005,12.06104089219331,null,6,269,357.75,1.3299256505576209,null,6,269,{"$f":"IF($AW273=$E$3,$D$11+($AX273*$E$11),IF($AW273=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX273-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW273=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX273-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW273=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX273-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW273=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX273-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW273=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX273-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW273=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX273-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW273=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX273-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2700.9},10.040520446096654,null,6,269,{"$f":"IF($BB273=$E$3,$D$12+($BC273*$E$12),IF($BB273=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC273-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB273=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC273-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB273=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC273-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB273=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC273-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB273=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC273-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB273=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC273-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB273=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC273-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1389.25},5.1644981412639401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,271,2721.1,10.040959409594096,null,6,271,0,0,null,6,271,2627.84,9.6968265682656831,null,6,271,2683.31,9.9015129151291514,null,6,271,2721.1,10.040959409594096,null,6,271,3269.9000000000005,12.066051660516607,null,6,271,360.41,1.3299261992619926,null,6,271,{"$f":"IF($AW275=$E$3,$D$11+($AX275*$E$11),IF($AW275=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX275-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW275=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX275-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW275=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX275-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW275=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX275-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW275=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX275-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW275=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX275-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW275=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX275-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2721.1},10.040959409594096,null,6,271,{"$f":"IF($BB275=$E$3,$D$12+($BC275*$E$12),IF($BB275=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC275-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB275=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC275-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB275=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC275-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB275=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC275-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB275=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC275-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB275=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC275-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB275=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC275-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1399.35},5.1636531365313649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,276,2771.6,10.042028985507246,null,6,276,0,0,null,6,276,2676.54,9.697608695652173,null,6,276,2733.81,9.9051086956521743,null,6,276,2771.6,10.042028985507246,null,6,276,3333.6000000000004,12.078260869565218,null,6,276,367.06,1.3299275362318841,null,6,276,{"$f":"IF($AW280=$E$3,$D$11+($AX280*$E$11),IF($AW280=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX280-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW280=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX280-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW280=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX280-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW280=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX280-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW280=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX280-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW280=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX280-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW280=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX280-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2771.6},10.042028985507246,null,6,276,{"$f":"IF($BB280=$E$3,$D$12+($BC280*$E$12),IF($BB280=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC280-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB280=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC280-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB280=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC280-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB280=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC280-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB280=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC280-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB280=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC280-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB280=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC280-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1424.6},5.1615942028985504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,279,2801.9,10.042652329749105,null,6,279,0,0,null,6,279,2705.76,9.6980645161290333,null,6,279,2764.11,9.9072043010752697,null,6,279,2801.9,10.042652329749105,null,6,279,3371.8200000000006,12.085376344086024,null,6,279,371.05,1.3299283154121864,null,6,279,{"$f":"IF($AW283=$E$3,$D$11+($AX283*$E$11),IF($AW283=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX283-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW283=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX283-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW283=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX283-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW283=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX283-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW283=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX283-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW283=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX283-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW283=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX283-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2801.9},10.042652329749105,null,6,279,{"$f":"IF($BB283=$E$3,$D$12+($BC283*$E$12),IF($BB283=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC283-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB283=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC283-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB283=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC283-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB283=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC283-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB283=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC283-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB283=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC283-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB283=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC283-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1439.75},5.1603942652329753]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,287,2882.7,10.044250871080139,null,6,287,0,0,null,6,287,2783.68,9.6992334494773509,null,6,287,2844.91,9.9125783972125436,null,6,287,2882.7,10.044250871080139,null,6,287,3473.7400000000002,12.103623693379792,null,6,287,381.69,1.3299303135888503,null,6,287,{"$f":"IF($AW291=$E$3,$D$11+($AX291*$E$11),IF($AW291=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX291-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW291=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX291-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW291=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX291-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW291=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX291-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW291=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX291-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW291=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX291-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW291=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX291-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2882.7},10.044250871080139,null,6,287,{"$f":"IF($BB291=$E$3,$D$12+($BC291*$E$12),IF($BB291=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC291-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB291=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC291-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB291=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC291-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB291=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC291-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB291=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC291-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB291=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC291-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB291=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC291-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1480.1499999999999},5.1573170731707316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,288,2892.7999999999997,10.044444444444444,null,6,288,0,0,null,6,288,2793.42,9.6993749999999999,null,6,288,2855.0099999999998,9.9132291666666656,null,6,288,2892.7999999999997,10.044444444444444,null,6,288,3486.4800000000005,12.105833333333335,null,6,288,383.02000000000004,1.3299305555555556,null,6,288,{"$f":"IF($AW292=$E$3,$D$11+($AX292*$E$11),IF($AW292=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX292-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW292=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX292-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW292=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX292-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW292=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX292-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW292=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX292-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW292=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX292-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW292=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX292-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2892.7999999999997},10.044444444444444,null,6,288,{"$f":"IF($BB292=$E$3,$D$12+($BC292*$E$12),IF($BB292=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC292-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB292=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC292-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB292=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC292-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB292=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC292-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB292=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC292-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB292=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC292-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB292=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC292-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1485.1999999999998},5.1569444444444441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,293,2943.2999999999997,10.045392491467576,null,6,293,0,0,null,6,293,2842.12,9.7000682593856649,null,6,293,2905.5099999999998,9.9164163822525584,null,6,293,2943.2999999999997,10.045392491467576,null,6,293,3550.1800000000003,12.11665529010239,null,6,293,389.67,1.3299317406143345,null,6,293,{"$f":"IF($AW297=$E$3,$D$11+($AX297*$E$11),IF($AW297=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX297-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW297=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX297-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW297=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX297-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW297=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX297-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW297=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX297-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW297=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX297-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW297=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX297-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2943.2999999999997},10.045392491467576,null,6,293,{"$f":"IF($BB297=$E$3,$D$12+($BC297*$E$12),IF($BB297=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC297-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB297=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC297-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB297=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC297-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB297=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC297-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB297=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC297-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB297=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC297-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB297=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC297-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1510.4499999999998},5.1551194539249137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,297,2983.7,10.046127946127946,null,6,297,0,0,null,6,297,2881.08,9.7006060606060611,null,6,297,2945.91,9.9188888888888886,null,6,297,2983.7,10.046127946127946,null,6,297,3601.1400000000003,12.125050505050506,null,6,297,394.99,1.32993265993266,null,6,297,{"$f":"IF($AW301=$E$3,$D$11+($AX301*$E$11),IF($AW301=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX301-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW301=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX301-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW301=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX301-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW301=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX301-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW301=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX301-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW301=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX301-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW301=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX301-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":2983.7},10.046127946127946,null,6,297,{"$f":"IF($BB301=$E$3,$D$12+($BC301*$E$12),IF($BB301=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC301-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB301=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC301-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB301=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC301-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB301=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC301-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB301=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC301-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB301=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC301-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB301=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC301-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1530.6499999999999},5.1537037037037035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,304,3054.4,10.047368421052632,null,6,304,0,0,null,6,304,2949.26,9.7015131578947376,null,6,304,3016.61,9.9230592105263167,null,6,304,3054.4,10.047368421052632,null,6,304,3690.3200000000006,12.139210526315791,null,6,304,404.3,1.3299342105263159,null,6,304,{"$f":"IF($AW308=$E$3,$D$11+($AX308*$E$11),IF($AW308=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX308-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW308=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX308-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW308=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX308-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW308=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX308-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW308=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX308-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW308=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX308-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW308=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX308-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3054.4},10.047368421052632,null,6,304,{"$f":"IF($BB308=$E$3,$D$12+($BC308*$E$12),IF($BB308=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC308-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB308=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC308-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB308=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC308-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB308=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC308-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB308=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC308-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB308=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC308-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB308=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC308-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1566},5.1513157894736841]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,305,3064.5,10.047540983606558,null,6,305,0,0,null,6,305,2959,9.7016393442622952,null,6,305,3026.71,9.9236393442622948,null,6,305,3064.5,10.047540983606558,null,6,305,3703.0600000000004,12.141180327868854,null,6,305,405.63,1.3299344262295081,null,6,305,{"$f":"IF($AW309=$E$3,$D$11+($AX309*$E$11),IF($AW309=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX309-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW309=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX309-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW309=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX309-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW309=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX309-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW309=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX309-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW309=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX309-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW309=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX309-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3064.5},10.047540983606558,null,6,305,{"$f":"IF($BB309=$E$3,$D$12+($BC309*$E$12),IF($BB309=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC309-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB309=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC309-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB309=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC309-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB309=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC309-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB309=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC309-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB309=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC309-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB309=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC309-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1571.05},5.1509836065573769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,310,3115,10.048387096774194,null,6,310,0,0,null,6,310,3007.7000000000003,9.7022580645161298,null,6,310,3077.21,9.9264838709677417,null,6,310,3115,10.048387096774194,null,6,310,3766.7600000000007,12.150838709677421,null,6,310,412.28000000000003,1.3299354838709678,null,6,310,{"$f":"IF($AW314=$E$3,$D$11+($AX314*$E$11),IF($AW314=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX314-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW314=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX314-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW314=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX314-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW314=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX314-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW314=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX314-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW314=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX314-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW314=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX314-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3115},10.048387096774194,null,6,310,{"$f":"IF($BB314=$E$3,$D$12+($BC314*$E$12),IF($BB314=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC314-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB314=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC314-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB314=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC314-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB314=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC314-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB314=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC314-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB314=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC314-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB314=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC314-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1596.3},5.1493548387096775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,316,3175.6,10.049367088607594,null,6,316,0,0,null,6,316,3066.14,9.7029746835443031,null,6,316,3137.81,9.9297784810126579,null,6,316,3175.6,10.049367088607594,null,6,316,3843.2000000000007,12.162025316455699,null,6,316,420.26,1.3299367088607594,null,6,316,{"$f":"IF($AW320=$E$3,$D$11+($AX320*$E$11),IF($AW320=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX320-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW320=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX320-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW320=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX320-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW320=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX320-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW320=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX320-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW320=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX320-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW320=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX320-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3175.6},10.049367088607594,null,6,316,{"$f":"IF($BB320=$E$3,$D$12+($BC320*$E$12),IF($BB320=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC320-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB320=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC320-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB320=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC320-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB320=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC320-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB320=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC320-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB320=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC320-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB320=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC320-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1626.6},5.1474683544303792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,321,3226.1,10.050155763239875,null,6,321,0,0,null,6,321,3114.84,9.7035514018691593,null,6,321,3188.31,9.9324299065420565,null,6,321,3226.1,10.050155763239875,null,6,321,3906.9000000000005,12.171028037383179,null,6,321,426.91,1.32993769470405,null,6,321,{"$f":"IF($AW325=$E$3,$D$11+($AX325*$E$11),IF($AW325=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX325-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW325=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX325-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW325=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX325-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW325=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX325-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW325=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX325-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW325=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX325-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW325=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX325-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3226.1},10.050155763239875,null,6,321,{"$f":"IF($BB325=$E$3,$D$12+($BC325*$E$12),IF($BB325=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC325-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB325=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC325-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB325=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC325-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB325=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC325-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB325=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC325-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB325=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC325-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB325=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC325-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1651.85},5.1459501557632397]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O326<=5,1,IF(AND(O326>5,O326<=10),2,IF(AND(O326>10,O326<=15),3,IF(AND(O326>15,O326<=20),4,IF(AND(O326>20,O326<=30),5,IF(O326>30,6,0))))))","v":6},322,{"$f":"IF($N326=$E$3,$D$4+($O326*$E$4),IF($N326=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O326-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N326=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O326-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N326=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O326-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N326=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O326-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N326=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O326-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N326=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O326-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N326=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O326-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":3236.2},{"$f":"P326/O326","v":10.05031055900621},null,{"$f":"IF(T326<=5,1,IF(AND(T326>5,T326<=10),2,IF(AND(T326>10,T326<=15),3,IF(AND(T326>15,T326<=20),4,IF(AND(T326>20,T326<=30),5,IF(T326>30,6,0))))))","v":6},322,{"$f":"IF($S326=$E$3,$D$5+($T326*$E$5),IF($S326=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T326-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S326=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T326-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S326=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T326-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S326=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T326-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S326=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T326-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S326=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T326-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S326=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T326-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U326/T326","v":0},null,{"$f":"IF(Y326<=5,1,IF(AND(Y326>5,Y326<=10),2,IF(AND(Y326>10,Y326<=15),3,IF(AND(Y326>15,Y326<=20),4,IF(AND(Y326>20,Y326<=30),5,IF(Y326>30,6,0))))))","v":6},322,{"$f":"IF($X326=$E$3,$D$6+($Y326*$E$6),IF($X326=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y326-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X326=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y326-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X326=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y326-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X326=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y326-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X326=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y326-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X326=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y326-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X326=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y326-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":3124.58},{"$f":"Z326/Y326","v":9.7036645962732919},null,{"$f":"IF(AD326<=5,1,IF(AND(AD326>5,AD326<=10),2,IF(AND(AD326>10,AD326<=15),3,IF(AND(AD326>15,AD326<=20),4,IF(AND(AD326>20,AD326<=30),5,IF(AD326>30,6,0))))))","v":6},322,{"$f":"IF($AC326=$E$3,$D$7+($AD326*$E$7),IF($AC326=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD326-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC326=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD326-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC326=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD326-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC326=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD326-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC326=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD326-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC326=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD326-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC326=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD326-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":3198.41},{"$f":"AE326/AD326","v":9.932950310559006},null,{"$f":"IF(AI326<=5,1,IF(AND(AI326>5,AI326<=10),2,IF(AND(AI326>10,AI326<=15),3,IF(AND(AI326>15,AI326<=20),4,IF(AND(AI326>20,AI326<=30),5,IF(AI326>30,6,0))))))","v":6},322,{"$f":"IF($AH326=$E$3,$D$8+($AI326*$E$8),IF($AH326=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI326-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH326=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI326-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH326=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI326-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH326=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI326-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH326=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI326-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH326=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI326-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH326=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI326-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":3236.2},{"$f":"AJ326/AI326","v":10.05031055900621},null,{"$f":"IF(AN326<=5,1,IF(AND(AN326>5,AN326<=10),2,IF(AND(AN326>10,AN326<=15),3,IF(AND(AN326>15,AN326<=20),4,IF(AND(AN326>20,AN326<=30),5,IF(AN326>30,6,0))))))","v":6},322,{"$f":"IF($AM326=$E$3,$D$9+($AN326*$E$9),IF($AM326=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN326-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM326=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN326-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM326=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN326-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM326=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN326-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM326=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN326-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM326=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN326-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM326=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN326-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":3919.6400000000003},{"$f":"AO326/AN326","v":12.172795031055902},null,{"$f":"IF(AS326<=5,1,IF(AND(AS326>5,AS326<=10),2,IF(AND(AS326>10,AS326<=15),3,IF(AND(AS326>15,AS326<=20),4,IF(AND(AS326>20,AS326<=30),5,IF(AS326>30,6,0))))))","v":6},322,{"$f":"IF($AR326=$E$3,$D$10+($AS326*$E$10),IF($AR326=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS326-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR326=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS326-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR326=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS326-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR326=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS326-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR326=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS326-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR326=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS326-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR326=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS326-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":428.24},{"$f":"AT326/AS326","v":1.3299378881987578},null,{"$f":"IF(AX326<=5,1,IF(AND(AX326>5,AX326<=10),2,IF(AND(AX326>10,AX326<=15),3,IF(AND(AX326>15,AX326<=20),4,IF(AND(AX326>20,AX326<=30),5,IF(AX326>30,6,0))))))","v":6},322,{"$f":"IF($AW326=$E$3,$D$11+($AX326*$E$11),IF($AW326=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX326-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW326=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX326-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW326=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX326-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW326=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX326-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW326=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX326-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW326=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX326-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW326=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX326-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3236.2},{"$f":"AY326/AX326","v":10.05031055900621},null,{"$f":"IF(BC326<=5,1,IF(AND(BC326>5,BC326<=10),2,IF(AND(BC326>10,BC326<=15),3,IF(AND(BC326>15,BC326<=20),4,IF(AND(BC326>20,BC326<=30),5,IF(BC326>30,6,0))))))","v":6},322,{"$f":"IF($BB326=$E$3,$D$12+($BC326*$E$12),IF($BB326=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC326-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB326=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC326-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB326=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC326-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB326=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC326-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB326=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC326-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB326=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC326-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB326=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC326-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1656.8999999999999},{"$f":"BD326/BC326","v":5.1456521739130432}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,327,3286.7,10.051070336391437,null,6,327,0,0,null,6,327,3173.28,9.7042201834862389,null,6,327,3248.91,9.9355045871559629,null,6,327,3286.7,10.051070336391437,null,6,327,3983.3400000000006,12.181467889908259,null,6,327,434.89000000000004,1.3299388379204895,null,6,327,{"$f":"IF($AW331=$E$3,$D$11+($AX331*$E$11),IF($AW331=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX331-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW331=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX331-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW331=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX331-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW331=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX331-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW331=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX331-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW331=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX331-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW331=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX331-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3286.7},10.051070336391437,null,6,327,{"$f":"IF($BB331=$E$3,$D$12+($BC331*$E$12),IF($BB331=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC331-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB331=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC331-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB331=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC331-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB331=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC331-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB331=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC331-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB331=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC331-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB331=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC331-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1682.1499999999999},5.1441896024464828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,334,3357.4,10.052095808383234,null,6,334,0,0,null,6,334,3241.46,9.7049700598802389,null,6,334,3319.61,9.9389520958083839,null,6,334,3357.4,10.052095808383234,null,6,334,4072.5200000000004,12.193173652694613,null,6,334,444.20000000000005,1.3299401197604792,null,6,334,{"$f":"IF($AW338=$E$3,$D$11+($AX338*$E$11),IF($AW338=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX338-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW338=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX338-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW338=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX338-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW338=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX338-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW338=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX338-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW338=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX338-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW338=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX338-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3357.4},10.052095808383234,null,6,334,{"$f":"IF($BB338=$E$3,$D$12+($BC338*$E$12),IF($BB338=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC338-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB338=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC338-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB338=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC338-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB338=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC338-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB338=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC338-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB338=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC338-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB338=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC338-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1717.5},5.1422155688622757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,338,3397.7999999999997,10.052662721893491,null,6,338,0,0,null,6,338,3280.42,9.7053846153846148,null,6,338,3360.0099999999998,9.9408579881656802,null,6,338,3397.7999999999997,10.052662721893491,null,6,338,4123.4800000000005,12.199644970414203,null,6,338,449.52000000000004,1.329940828402367,null,6,338,{"$f":"IF($AW342=$E$3,$D$11+($AX342*$E$11),IF($AW342=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX342-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW342=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX342-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW342=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX342-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW342=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX342-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW342=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX342-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW342=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX342-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW342=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX342-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3397.7999999999997},10.052662721893491,null,6,338,{"$f":"IF($BB342=$E$3,$D$12+($BC342*$E$12),IF($BB342=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC342-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB342=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC342-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB342=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC342-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB342=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC342-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB342=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC342-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB342=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC342-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB342=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC342-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1737.6999999999998},5.1411242603550287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,339,3407.9,10.052802359882007,null,6,339,0,0,null,6,339,3290.16,9.7054867256637163,null,6,339,3370.11,9.9413274336283184,null,6,339,3407.9,10.052802359882007,null,6,339,4136.2200000000012,12.2012389380531,null,6,339,450.85,1.3299410029498526,null,6,339,{"$f":"IF($AW343=$E$3,$D$11+($AX343*$E$11),IF($AW343=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX343-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW343=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX343-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW343=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX343-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW343=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX343-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW343=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX343-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW343=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX343-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW343=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX343-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3407.9},10.052802359882007,null,6,339,{"$f":"IF($BB343=$E$3,$D$12+($BC343*$E$12),IF($BB343=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC343-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB343=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC343-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB343=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC343-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB343=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC343-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB343=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC343-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB343=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC343-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB343=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC343-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1742.75},5.140855457227139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,344,3458.4,10.053488372093023,null,6,344,0,0,null,6,344,3338.86,9.7059883720930245,null,6,344,3420.61,9.943633720930233,null,6,344,3458.4,10.053488372093023,null,6,344,4199.920000000001,12.209069767441862,null,6,344,457.5,1.3299418604651163,null,6,344,{"$f":"IF($AW348=$E$3,$D$11+($AX348*$E$11),IF($AW348=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX348-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW348=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX348-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW348=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX348-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW348=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX348-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW348=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX348-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW348=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX348-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW348=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX348-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3458.4},10.053488372093023,null,6,344,{"$f":"IF($BB348=$E$3,$D$12+($BC348*$E$12),IF($BB348=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC348-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB348=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC348-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB348=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC348-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB348=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC348-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB348=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC348-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB348=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC348-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB348=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC348-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1768},5.1395348837209305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,348,3498.7999999999997,10.054022988505746,null,6,348,0,0,null,6,348,3377.82,9.7063793103448273,null,6,348,3461.0099999999998,9.9454310344827572,null,6,348,3498.7999999999997,10.054022988505746,null,6,348,4250.880000000001,12.215172413793107,null,6,348,462.82,1.3299425287356321,null,6,348,{"$f":"IF($AW352=$E$3,$D$11+($AX352*$E$11),IF($AW352=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX352-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW352=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX352-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW352=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX352-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW352=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX352-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW352=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX352-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW352=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX352-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW352=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX352-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3498.7999999999997},10.054022988505746,null,6,348,{"$f":"IF($BB352=$E$3,$D$12+($BC352*$E$12),IF($BB352=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC352-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB352=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC352-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB352=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC352-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB352=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC352-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB352=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC352-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB352=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC352-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB352=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC352-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1788.1999999999998},5.1385057471264366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,355,3569.5,10.054929577464788,null,6,355,0,0,null,6,355,3446,9.7070422535211272,null,6,355,3531.71,9.948478873239436,null,6,355,3569.5,10.054929577464788,null,6,355,4340.0600000000013,12.225521126760567,null,6,355,472.13,1.329943661971831,null,6,355,{"$f":"IF($AW359=$E$3,$D$11+($AX359*$E$11),IF($AW359=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX359-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW359=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX359-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW359=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX359-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW359=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX359-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW359=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX359-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW359=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX359-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW359=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX359-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3569.5},10.054929577464788,null,6,355,{"$f":"IF($BB359=$E$3,$D$12+($BC359*$E$12),IF($BB359=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC359-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB359=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC359-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB359=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC359-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB359=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC359-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB359=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC359-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB359=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC359-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB359=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC359-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1823.55},5.1367605633802818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,356,3579.6,10.055056179775281,null,6,356,0,0,null,6,356,3455.7400000000002,9.7071348314606745,null,6,356,3541.81,9.9489044943820222,null,6,356,3579.6,10.055056179775281,null,6,356,4352.8000000000011,12.226966292134835,null,6,356,473.46000000000004,1.3299438202247191,null,6,356,{"$f":"IF($AW360=$E$3,$D$11+($AX360*$E$11),IF($AW360=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX360-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW360=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX360-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW360=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX360-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW360=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX360-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW360=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX360-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW360=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX360-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW360=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX360-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3579.6},10.055056179775281,null,6,356,{"$f":"IF($BB360=$E$3,$D$12+($BC360*$E$12),IF($BB360=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC360-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB360=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC360-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB360=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC360-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB360=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC360-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB360=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC360-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB360=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC360-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB360=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC360-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1828.6},5.1365168539325836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,362,3640.2,10.055801104972375,null,6,362,0,0,null,6,362,3514.1800000000003,9.7076795580110513,null,6,362,3602.41,9.9514088397790044,null,6,362,3640.2,10.055801104972375,null,6,362,4429.2400000000007,12.235469613259671,null,6,362,481.44,1.3299447513812155,null,6,362,{"$f":"IF($AW366=$E$3,$D$11+($AX366*$E$11),IF($AW366=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX366-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW366=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX366-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW366=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX366-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW366=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX366-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW366=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX366-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW366=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX366-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW366=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX366-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3640.2},10.055801104972375,null,6,362,{"$f":"IF($BB366=$E$3,$D$12+($BC366*$E$12),IF($BB366=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC366-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB366=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC366-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB366=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC366-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB366=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC366-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB366=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC366-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB366=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC366-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB366=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC366-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1858.8999999999999},5.1350828729281766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,367,3690.7,10.056403269754767,null,6,367,0,0,null,6,367,3562.88,9.7081198910081739,null,6,367,3652.91,9.9534332425068115,null,6,367,3690.7,10.056403269754767,null,6,367,4492.9400000000014,12.242343324250685,null,6,367,488.09000000000003,1.3299455040871935,null,6,367,{"$f":"IF($AW371=$E$3,$D$11+($AX371*$E$11),IF($AW371=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX371-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW371=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX371-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW371=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX371-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW371=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX371-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW371=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX371-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW371=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX371-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW371=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX371-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3690.7},10.056403269754767,null,6,367,{"$f":"IF($BB371=$E$3,$D$12+($BC371*$E$12),IF($BB371=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC371-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB371=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC371-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB371=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC371-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB371=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC371-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB371=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC371-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB371=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC371-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB371=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC371-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1884.1499999999999},5.1339237057220704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,372,3741.2,10.056989247311828,null,6,372,0,0,null,6,372,3611.58,9.7085483870967746,null,6,372,3703.41,9.9554032258064513,null,6,372,3741.2,10.056989247311828,null,6,372,4556.6400000000012,12.249032258064519,null,6,372,494.74,1.3299462365591399,null,6,372,{"$f":"IF($AW376=$E$3,$D$11+($AX376*$E$11),IF($AW376=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX376-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW376=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX376-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW376=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX376-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW376=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX376-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW376=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX376-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW376=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX376-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW376=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX376-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3741.2},10.056989247311828,null,6,372,{"$f":"IF($BB376=$E$3,$D$12+($BC376*$E$12),IF($BB376=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC376-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB376=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC376-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB376=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC376-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB376=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC376-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB376=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC376-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB376=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC376-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB376=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC376-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1909.3999999999999},5.1327956989247312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,373,3751.2999999999997,10.05710455764075,null,6,373,0,0,null,6,373,3621.32,9.7086327077748003,null,6,373,3713.5099999999998,9.9557908847184979,null,6,373,3751.2999999999997,10.05710455764075,null,6,373,4569.380000000001,12.250348525469171,null,6,373,496.07,1.3299463806970508,null,6,373,{"$f":"IF($AW377=$E$3,$D$11+($AX377*$E$11),IF($AW377=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX377-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW377=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX377-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW377=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX377-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW377=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX377-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW377=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX377-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW377=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX377-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW377=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX377-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3751.2999999999997},10.05710455764075,null,6,373,{"$f":"IF($BB377=$E$3,$D$12+($BC377*$E$12),IF($BB377=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC377-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB377=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC377-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB377=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC377-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB377=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC377-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB377=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC377-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB377=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC377-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB377=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC377-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1914.4499999999998},5.1325737265415547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,380,3822,10.057894736842105,null,6,380,0,0,null,6,380,3689.5,9.7092105263157897,null,6,380,3784.21,9.9584473684210533,null,6,380,3822,10.057894736842105,null,6,380,4658.5600000000013,12.259368421052635,null,6,380,505.38,1.3299473684210525,null,6,380,{"$f":"IF($AW384=$E$3,$D$11+($AX384*$E$11),IF($AW384=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX384-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW384=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX384-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW384=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX384-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW384=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX384-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW384=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX384-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW384=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX384-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW384=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX384-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3822},10.057894736842105,null,6,380,{"$f":"IF($BB384=$E$3,$D$12+($BC384*$E$12),IF($BB384=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC384-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB384=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC384-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB384=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC384-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB384=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC384-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB384=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC384-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB384=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC384-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB384=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC384-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1949.8},5.1310526315789469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,384,3862.4,10.058333333333334,null,6,384,0,0,null,6,384,3728.46,9.7095312499999995,null,6,384,3824.61,9.9599218750000009,null,6,384,3862.4,10.058333333333334,null,6,384,4709.5200000000013,12.264375000000003,null,6,384,510.70000000000005,1.3299479166666668,null,6,384,{"$f":"IF($AW388=$E$3,$D$11+($AX388*$E$11),IF($AW388=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX388-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW388=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX388-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW388=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX388-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW388=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX388-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW388=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX388-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW388=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX388-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW388=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX388-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3862.4},10.058333333333334,null,6,384,{"$f":"IF($BB388=$E$3,$D$12+($BC388*$E$12),IF($BB388=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC388-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB388=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC388-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB388=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC388-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB388=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC388-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB388=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC388-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB388=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC388-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB388=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC388-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1970},5.130208333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,389,3912.9,10.058868894601543,null,6,389,0,0,null,6,389,3777.16,9.7099228791773768,null,6,389,3875.11,9.9617223650385611,null,6,389,3912.9,10.058868894601543,null,6,389,4773.2200000000012,12.270488431876609,null,6,389,517.35,1.3299485861182521,null,6,389,{"$f":"IF($AW393=$E$3,$D$11+($AX393*$E$11),IF($AW393=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX393-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW393=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX393-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW393=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX393-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW393=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX393-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW393=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX393-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW393=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX393-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW393=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX393-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3912.9},10.058868894601543,null,6,389,{"$f":"IF($BB393=$E$3,$D$12+($BC393*$E$12),IF($BB393=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC393-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB393=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC393-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB393=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC393-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB393=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC393-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB393=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC393-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB393=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC393-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB393=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC393-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":1995.25},5.1291773778920309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,390,3923,10.058974358974359,null,6,390,0,0,null,6,390,3786.9,9.7100000000000009,null,6,390,3885.21,9.9620769230769231,null,6,390,3923,10.058974358974359,null,6,390,4785.9600000000009,12.271692307692311,null,6,390,518.68000000000006,1.3299487179487182,null,6,390,{"$f":"IF($AW394=$E$3,$D$11+($AX394*$E$11),IF($AW394=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX394-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW394=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX394-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW394=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX394-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW394=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX394-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW394=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX394-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW394=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX394-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW394=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX394-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3923},10.058974358974359,null,6,390,{"$f":"IF($BB394=$E$3,$D$12+($BC394*$E$12),IF($BB394=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC394-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB394=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC394-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB394=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC394-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB394=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC394-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB394=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC394-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB394=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC394-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB394=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC394-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2000.3},5.128974358974359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,394,3963.4,10.059390862944163,null,6,394,0,0,null,6,394,3825.86,9.7103045685279188,null,6,394,3925.61,9.9634771573604066,null,6,394,3963.4,10.059390862944163,null,6,394,4836.920000000001,12.276446700507616,null,6,394,524,1.3299492385786802,null,6,394,{"$f":"IF($AW398=$E$3,$D$11+($AX398*$E$11),IF($AW398=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX398-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW398=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX398-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW398=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX398-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW398=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX398-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW398=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX398-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW398=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX398-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW398=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX398-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":3963.4},10.059390862944163,null,6,394,{"$f":"IF($BB398=$E$3,$D$12+($BC398*$E$12),IF($BB398=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC398-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB398=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC398-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB398=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC398-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB398=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC398-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB398=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC398-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB398=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC398-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB398=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC398-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2020.5},5.1281725888324869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,401,4034.1,10.060099750623442,null,6,401,0,0,null,6,401,3894.04,9.7108229426433912,null,6,401,3996.31,9.9658603491271815,null,6,401,4034.1,10.060099750623442,null,6,401,4926.1000000000013,12.284538653366587,null,6,401,533.30999999999995,1.3299501246882792,null,6,401,{"$f":"IF($AW405=$E$3,$D$11+($AX405*$E$11),IF($AW405=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX405-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW405=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX405-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW405=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX405-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW405=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX405-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW405=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX405-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW405=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX405-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW405=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX405-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4034.1},10.060099750623442,null,6,401,{"$f":"IF($BB405=$E$3,$D$12+($BC405*$E$12),IF($BB405=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC405-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB405=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC405-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB405=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC405-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB405=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC405-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB405=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC405-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB405=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC405-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB405=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC405-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2055.85},5.1268079800498754]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,406,4084.6,10.060591133004927,null,6,406,0,0,null,6,406,3942.7400000000002,9.7111822660098532,null,6,406,4046.81,9.9675123152709357,null,6,406,4084.6,10.060591133004927,null,6,406,4989.8000000000011,12.290147783251234,null,6,406,539.96,1.3299507389162561,null,6,406,{"$f":"IF($AW410=$E$3,$D$11+($AX410*$E$11),IF($AW410=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX410-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW410=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX410-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW410=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX410-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW410=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX410-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW410=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX410-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW410=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX410-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW410=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX410-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4084.6},10.060591133004927,null,6,406,{"$f":"IF($BB410=$E$3,$D$12+($BC410*$E$12),IF($BB410=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC410-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB410=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC410-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB410=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC410-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB410=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC410-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB410=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC410-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB410=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC410-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB410=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC410-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2081.1},5.1258620689655174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,407,4094.7,10.060687960687961,null,6,407,0,0,null,6,407,3952.48,9.711253071253072,null,6,407,4056.91,9.9678378378378376,null,6,407,4094.7,10.060687960687961,null,6,407,5002.5400000000009,12.291253071253074,null,6,407,541.29,1.3299508599508598,null,6,407,{"$f":"IF($AW411=$E$3,$D$11+($AX411*$E$11),IF($AW411=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX411-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW411=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX411-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW411=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX411-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW411=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX411-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW411=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX411-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW411=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX411-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW411=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX411-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4094.7},10.060687960687961,null,6,407,{"$f":"IF($BB411=$E$3,$D$12+($BC411*$E$12),IF($BB411=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC411-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB411=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC411-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB411=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC411-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB411=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC411-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB411=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC411-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB411=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC411-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB411=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC411-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2086.15},5.1256756756756756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,412,4145.2,10.061165048543689,null,6,412,0,0,null,6,412,4001.1800000000003,9.7116019417475741,null,6,412,4107.41,9.9694417475728159,null,6,412,4145.2,10.061165048543689,null,6,412,5066.2400000000016,12.296699029126218,null,6,412,547.94000000000005,1.3299514563106798,null,6,412,{"$f":"IF($AW416=$E$3,$D$11+($AX416*$E$11),IF($AW416=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX416-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW416=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX416-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW416=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX416-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW416=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX416-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW416=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX416-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW416=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX416-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW416=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX416-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4145.2},10.061165048543689,null,6,412,{"$f":"IF($BB416=$E$3,$D$12+($BC416*$E$12),IF($BB416=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC416-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB416=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC416-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB416=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC416-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB416=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC416-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB416=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC416-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB416=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC416-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB416=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC416-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2111.4},5.1247572815533982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,418,4205.7999999999993,10.061722488038276,null,6,418,0,0,null,6,418,4059.62,9.7120095693779902,null,6,418,4168.0099999999993,9.9713157894736817,null,6,418,4205.7999999999993,10.061722488038276,null,6,418,5142.6800000000012,12.303062200956941,null,6,418,555.92000000000007,1.329952153110048,null,6,418,{"$f":"IF($AW422=$E$3,$D$11+($AX422*$E$11),IF($AW422=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX422-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW422=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX422-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW422=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX422-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW422=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX422-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW422=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX422-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW422=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX422-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW422=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX422-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4205.7999999999993},10.061722488038276,null,6,418,{"$f":"IF($BB422=$E$3,$D$12+($BC422*$E$12),IF($BB422=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC422-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB422=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC422-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB422=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC422-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB422=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC422-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB422=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC422-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB422=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC422-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB422=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC422-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2141.6999999999998},5.1236842105263154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,423,4256.2999999999993,10.062174940898343,null,6,423,0,0,null,6,423,4108.32,9.7123404255319148,null,6,423,4218.5099999999993,9.9728368794326219,null,6,423,4256.2999999999993,10.062174940898343,null,6,423,5206.380000000001,12.308226950354612,null,6,423,562.57000000000005,1.3299527186761231,null,6,423,{"$f":"IF($AW427=$E$3,$D$11+($AX427*$E$11),IF($AW427=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX427-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW427=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX427-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW427=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX427-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW427=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX427-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW427=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX427-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW427=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX427-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW427=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX427-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4256.2999999999993},10.062174940898343,null,6,423,{"$f":"IF($BB427=$E$3,$D$12+($BC427*$E$12),IF($BB427=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC427-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB427=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC427-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB427=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC427-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB427=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC427-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB427=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC427-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB427=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC427-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB427=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC427-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2166.9499999999998},5.1228132387706848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,427,4296.7,10.062529274004683,null,6,427,0,0,null,6,427,4147.2800000000007,9.7125995316159273,null,6,427,4258.91,9.9740281030444962,null,6,427,4296.7,10.062529274004683,null,6,427,5257.3400000000011,12.312271662763468,null,6,427,567.89,1.3299531615925058,null,6,427,{"$f":"IF($AW431=$E$3,$D$11+($AX431*$E$11),IF($AW431=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX431-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW431=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX431-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW431=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX431-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW431=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX431-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW431=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX431-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW431=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX431-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW431=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX431-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4296.7},10.062529274004683,null,6,427,{"$f":"IF($BB431=$E$3,$D$12+($BC431*$E$12),IF($BB431=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC431-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB431=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC431-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB431=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC431-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB431=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC431-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB431=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC431-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB431=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC431-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB431=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC431-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2187.15},5.1221311475409834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,430,4327,10.062790697674419,null,6,430,0,0,null,6,430,4176.5,9.7127906976744178,null,6,430,4289.21,9.9749069767441867,null,6,430,4327,10.062790697674419,null,6,430,5295.5600000000013,12.315255813953492,null,6,430,571.88,1.3299534883720929,null,6,430,{"$f":"IF($AW434=$E$3,$D$11+($AX434*$E$11),IF($AW434=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX434-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW434=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX434-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW434=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX434-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW434=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX434-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW434=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX434-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW434=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX434-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW434=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX434-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4327},10.062790697674419,null,6,430,{"$f":"IF($BB434=$E$3,$D$12+($BC434*$E$12),IF($BB434=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC434-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB434=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC434-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB434=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC434-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB434=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC434-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB434=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC434-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB434=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC434-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB434=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC434-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2202.3000000000002},5.1216279069767445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,435,4377.5,10.063218390804598,null,6,435,0,0,null,6,435,4225.2000000000007,9.7131034482758629,null,6,435,4339.71,9.9763448275862068,null,6,435,4377.5,10.063218390804598,null,6,435,5359.2600000000011,12.320137931034486,null,6,435,578.53,1.3299540229885056,null,6,435,{"$f":"IF($AW439=$E$3,$D$11+($AX439*$E$11),IF($AW439=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX439-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW439=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX439-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW439=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX439-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW439=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX439-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW439=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX439-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW439=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX439-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW439=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX439-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4377.5},10.063218390804598,null,6,435,{"$f":"IF($BB439=$E$3,$D$12+($BC439*$E$12),IF($BB439=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC439-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB439=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC439-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB439=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC439-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB439=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC439-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB439=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC439-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB439=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC439-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB439=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC439-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2227.5500000000002},5.1208045977011496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,440,4428,10.063636363636364,null,6,440,0,0,null,6,440,4273.8999999999996,9.7134090909090904,null,6,440,4390.21,9.9777500000000003,null,6,440,4428,10.063636363636364,null,6,440,5422.9600000000009,12.324909090909093,null,6,440,585.18000000000006,1.3299545454545456,null,6,440,{"$f":"IF($AW444=$E$3,$D$11+($AX444*$E$11),IF($AW444=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX444-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW444=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX444-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW444=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX444-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW444=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX444-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW444=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX444-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW444=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX444-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW444=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX444-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4428},10.063636363636364,null,6,440,{"$f":"IF($BB444=$E$3,$D$12+($BC444*$E$12),IF($BB444=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC444-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB444=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC444-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB444=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC444-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB444=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC444-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB444=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC444-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB444=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC444-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB444=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC444-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2252.8000000000002},5.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,445,4478.5,10.064044943820225,null,6,445,0,0,null,6,445,4322.6000000000004,9.7137078651685407,null,6,445,4440.71,9.9791235955056177,null,6,445,4478.5,10.064044943820225,null,6,445,5486.6600000000017,12.329573033707868,null,6,445,591.83000000000004,1.3299550561797753,null,6,445,{"$f":"IF($AW449=$E$3,$D$11+($AX449*$E$11),IF($AW449=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX449-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW449=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX449-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW449=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX449-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW449=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX449-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW449=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX449-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW449=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX449-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW449=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX449-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4478.5},10.064044943820225,null,6,445,{"$f":"IF($BB449=$E$3,$D$12+($BC449*$E$12),IF($BB449=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC449-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB449=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC449-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB449=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC449-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB449=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC449-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB449=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC449-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB449=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC449-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB449=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC449-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2278.0500000000002},5.1192134831460674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,447,4498.7,10.064205816554809,null,6,447,0,0,null,6,447,4342.08,9.7138255033557037,null,6,447,4460.91,9.9796644295302013,null,6,447,4498.7,10.064205816554809,null,6,447,5512.1400000000012,12.331409395973157,null,6,447,594.49,1.3299552572706936,null,6,447,{"$f":"IF($AW451=$E$3,$D$11+($AX451*$E$11),IF($AW451=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX451-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW451=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX451-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW451=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX451-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW451=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX451-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW451=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX451-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW451=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX451-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW451=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX451-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4498.7},10.064205816554809,null,6,447,{"$f":"IF($BB451=$E$3,$D$12+($BC451*$E$12),IF($BB451=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC451-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB451=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC451-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB451=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC451-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB451=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC451-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB451=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC451-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB451=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC451-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB451=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC451-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2288.15},5.1189038031319916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,452,4549.2,10.064601769911505,null,6,452,0,0,null,6,452,4390.78,9.7141150442477873,null,6,452,4511.41,9.9809955752212378,null,6,452,4549.2,10.064601769911505,null,6,452,5575.8400000000011,12.335929203539825,null,6,452,601.14,1.3299557522123893,null,6,452,{"$f":"IF($AW456=$E$3,$D$11+($AX456*$E$11),IF($AW456=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX456-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW456=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX456-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW456=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX456-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW456=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX456-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW456=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX456-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW456=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX456-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW456=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX456-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4549.2},10.064601769911505,null,6,452,{"$f":"IF($BB456=$E$3,$D$12+($BC456*$E$12),IF($BB456=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC456-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB456=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC456-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB456=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC456-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB456=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC456-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB456=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC456-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB456=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC456-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB456=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC456-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2313.4},5.1181415929203542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,457,4599.7,10.064989059080963,null,6,457,0,0,null,6,457,4439.4800000000005,9.7143982494529553,null,6,457,4561.91,9.9822975929978117,null,6,457,4599.7,10.064989059080963,null,6,457,5639.5400000000009,12.340350109409192,null,6,457,607.79000000000008,1.3299562363238513,null,6,457,{"$f":"IF($AW461=$E$3,$D$11+($AX461*$E$11),IF($AW461=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX461-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW461=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX461-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW461=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX461-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW461=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX461-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW461=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX461-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW461=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX461-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW461=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX461-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4599.7},10.064989059080963,null,6,457,{"$f":"IF($BB461=$E$3,$D$12+($BC461*$E$12),IF($BB461=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC461-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB461=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC461-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB461=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC461-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB461=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC461-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB461=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC461-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB461=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC461-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB461=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC461-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2338.65},5.1173960612691465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,459,4619.8999999999996,10.065141612200435,null,6,459,0,0,null,6,459,4458.96,9.7145098039215689,null,6,459,4582.1099999999997,9.9828104575163383,null,6,459,4619.8999999999996,10.065141612200435,null,6,459,5665.0200000000013,12.342091503267977,null,6,459,610.45000000000005,1.3299564270152506,null,6,459,{"$f":"IF($AW463=$E$3,$D$11+($AX463*$E$11),IF($AW463=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX463-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW463=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX463-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW463=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX463-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW463=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX463-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW463=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX463-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW463=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX463-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW463=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX463-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4619.8999999999996},10.065141612200435,null,6,459,{"$f":"IF($BB463=$E$3,$D$12+($BC463*$E$12),IF($BB463=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC463-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB463=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC463-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB463=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC463-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB463=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC463-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB463=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC463-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB463=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC463-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB463=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC463-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2348.75},5.1171023965141611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,464,4670.3999999999996,10.065517241379309,null,6,464,0,0,null,6,464,4507.66,9.7147844827586205,null,6,464,4632.6099999999997,9.9840732758620678,null,6,464,4670.3999999999996,10.065517241379309,null,6,464,5728.7200000000012,12.34637931034483,null,6,464,617.1,1.3299568965517241,null,6,464,{"$f":"IF($AW468=$E$3,$D$11+($AX468*$E$11),IF($AW468=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX468-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW468=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX468-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW468=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX468-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW468=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX468-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW468=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX468-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW468=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX468-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW468=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX468-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4670.3999999999996},10.065517241379309,null,6,464,{"$f":"IF($BB468=$E$3,$D$12+($BC468*$E$12),IF($BB468=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC468-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB468=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC468-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB468=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC468-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB468=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC468-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB468=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC468-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB468=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC468-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB468=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC468-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2374},5.1163793103448274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,469,4720.8999999999996,10.065884861407248,null,6,469,0,0,null,6,469,4556.3599999999997,9.7150533049040497,null,6,469,4683.1099999999997,9.9853091684434965,null,6,469,4720.8999999999996,10.065884861407248,null,6,469,5792.420000000001,12.350575692963755,null,6,469,623.75,1.329957356076759,null,6,469,{"$f":"IF($AW473=$E$3,$D$11+($AX473*$E$11),IF($AW473=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX473-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW473=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX473-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW473=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX473-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW473=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX473-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW473=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX473-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW473=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX473-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW473=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX473-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4720.8999999999996},10.065884861407248,null,6,469,{"$f":"IF($BB473=$E$3,$D$12+($BC473*$E$12),IF($BB473=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC473-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB473=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC473-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB473=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC473-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB473=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC473-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB473=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC473-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB473=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC473-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB473=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC473-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2399.25},5.1156716417910451]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,474,4771.3999999999996,10.066244725738397,null,6,474,0,0,null,6,474,4605.0600000000004,9.7153164556962039,null,6,474,4733.6099999999997,9.9865189873417712,null,6,474,4771.3999999999996,10.066244725738397,null,6,474,5856.1200000000017,12.354683544303802,null,6,474,630.4,1.3299578059071731,null,6,474,{"$f":"IF($AW478=$E$3,$D$11+($AX478*$E$11),IF($AW478=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX478-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW478=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX478-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW478=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX478-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW478=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX478-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW478=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX478-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW478=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX478-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW478=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX478-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4771.3999999999996},10.066244725738397,null,6,474,{"$f":"IF($BB478=$E$3,$D$12+($BC478*$E$12),IF($BB478=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC478-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB478=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC478-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB478=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC478-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB478=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC478-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB478=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC478-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB478=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC478-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB478=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC478-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2424.5},5.1149789029535864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,477,4801.7,10.066457023060796,null,6,477,0,0,null,6,477,4634.28,9.7154716981132072,null,6,477,4763.91,9.9872327044025155,null,6,477,4801.7,10.066457023060796,null,6,477,5894.3400000000011,12.357106918238996,null,6,477,634.39,1.3299580712788259,null,6,477,{"$f":"IF($AW481=$E$3,$D$11+($AX481*$E$11),IF($AW481=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX481-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW481=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX481-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW481=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX481-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW481=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX481-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW481=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX481-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW481=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX481-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW481=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX481-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4801.7},10.066457023060796,null,6,477,{"$f":"IF($BB481=$E$3,$D$12+($BC481*$E$12),IF($BB481=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC481-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB481=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC481-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB481=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC481-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB481=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC481-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB481=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC481-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB481=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC481-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB481=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC481-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2439.65},5.114570230607967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,481,4842.0999999999995,10.066735966735965,null,6,481,0,0,null,6,481,4673.24,9.7156756756756746,null,6,481,4804.3099999999995,9.9881704781704777,null,6,481,4842.0999999999995,10.066735966735965,null,6,481,5945.3000000000011,12.360291060291063,null,6,481,639.71,1.32995841995842,null,6,481,{"$f":"IF($AW485=$E$3,$D$11+($AX485*$E$11),IF($AW485=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX485-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW485=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX485-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW485=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX485-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW485=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX485-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW485=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX485-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW485=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX485-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW485=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX485-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4842.0999999999995},10.066735966735965,null,6,481,{"$f":"IF($BB485=$E$3,$D$12+($BC485*$E$12),IF($BB485=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC485-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB485=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC485-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB485=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC485-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB485=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC485-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB485=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC485-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB485=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC485-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB485=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC485-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2459.85},5.1140332640332637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,486,4892.5999999999995,10.06707818930041,null,6,486,0,0,null,6,486,4721.9400000000005,9.7159259259259265,null,6,486,4854.8099999999995,9.9893209876543203,null,6,486,4892.5999999999995,10.06707818930041,null,6,486,6009.0000000000009,12.3641975308642,null,6,486,646.36,1.3299588477366255,null,6,486,{"$f":"IF($AW490=$E$3,$D$11+($AX490*$E$11),IF($AW490=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX490-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW490=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX490-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW490=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX490-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW490=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX490-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW490=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX490-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW490=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX490-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW490=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX490-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4892.5999999999995},10.06707818930041,null,6,486,{"$f":"IF($BB490=$E$3,$D$12+($BC490*$E$12),IF($BB490=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC490-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB490=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC490-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB490=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC490-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB490=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC490-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB490=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC490-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB490=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC490-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB490=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC490-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2485.1},5.113374485596708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,491,4943.0999999999995,10.067413441955193,null,6,491,0,0,null,6,491,4770.6400000000003,9.7161710794297367,null,6,491,4905.3099999999995,9.9904480651731156,null,6,491,4943.0999999999995,10.067413441955193,null,6,491,6072.7000000000016,12.368024439918537,null,6,491,653.01,1.329959266802444,null,6,491,{"$f":"IF($AW495=$E$3,$D$11+($AX495*$E$11),IF($AW495=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX495-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW495=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX495-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW495=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX495-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW495=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX495-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW495=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX495-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW495=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX495-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW495=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX495-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4943.0999999999995},10.067413441955193,null,6,491,{"$f":"IF($BB495=$E$3,$D$12+($BC495*$E$12),IF($BB495=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC495-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB495=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC495-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB495=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC495-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB495=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC495-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB495=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC495-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB495=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC495-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB495=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC495-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2510.35},5.1127291242362523]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,496,4993.5999999999995,10.06774193548387,null,6,496,0,0,null,6,496,4819.34,9.716411290322581,null,6,496,4955.8099999999995,9.9915524193548375,null,6,496,4993.5999999999995,10.06774193548387,null,6,496,6136.4000000000015,12.37177419354839,null,6,496,659.66000000000008,1.3299596774193549,null,6,496,{"$f":"IF($AW500=$E$3,$D$11+($AX500*$E$11),IF($AW500=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX500-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW500=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX500-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW500=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX500-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW500=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX500-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW500=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX500-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW500=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX500-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW500=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX500-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":4993.5999999999995},10.06774193548387,null,6,496,{"$f":"IF($BB500=$E$3,$D$12+($BC500*$E$12),IF($BB500=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC500-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB500=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC500-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB500=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC500-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB500=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC500-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB500=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC500-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB500=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC500-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB500=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC500-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2535.6},5.1120967741935486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,498,5013.8,10.067871485943776,null,6,498,0,0,null,6,498,4838.82,9.7165060240963843,null,6,498,4976.01,9.9919879518072285,null,6,498,5013.8,10.067871485943776,null,6,498,6161.880000000001,12.373253012048195,null,6,498,662.32,1.3299598393574299,null,6,498,{"$f":"IF($AW502=$E$3,$D$11+($AX502*$E$11),IF($AW502=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX502-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW502=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX502-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW502=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX502-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW502=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX502-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW502=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX502-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW502=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX502-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW502=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX502-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":5013.8},10.067871485943776,null,6,498,{"$f":"IF($BB502=$E$3,$D$12+($BC502*$E$12),IF($BB502=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC502-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB502=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC502-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB502=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC502-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB502=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC502-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB502=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC502-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB502=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC502-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB502=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC502-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":2545.7000000000003},5.1118473895582337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,800,8064,10.08,null,6,800,0,0,null,6,800,7780.3,9.7253749999999997,null,6,800,8026.21,10.0327625,null,6,800,8064,10.08,null,6,800,10009.36,12.511700000000001,null,6,800,1063.98,1.3299750000000001,null,6,800,{"$f":"IF($AW507=$E$3,$D$11+($AX507*$E$11),IF($AW507=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX507-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW507=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX507-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW507=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX507-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW507=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX507-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW507=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX507-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW507=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX507-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW507=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX507-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":8064},10.08,null,6,800,{"$f":"IF($BB507=$E$3,$D$12+($BC507*$E$12),IF($BB507=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC507-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB507=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC507-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB507=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC507-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB507=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC507-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB507=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC507-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB507=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC507-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB507=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC507-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":4070.8},5.0884999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,1000,10084,10.084,null,6,1000,0,0,null,6,1000,9728.3000000000011,9.7283000000000008,null,6,1000,10046.209999999999,10.046209999999999,null,6,1000,10084,10.084,null,6,1000,12557.36,12.557360000000001,null,6,1000,1329.98,1.3299799999999999,null,6,1000,{"$f":"IF($AW509=$E$3,$D$11+($AX509*$E$11),IF($AW509=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX509-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW509=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX509-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW509=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX509-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW509=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX509-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW509=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX509-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW509=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX509-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW509=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX509-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":10084},10.084,null,6,1000,{"$f":"IF($BB509=$E$3,$D$12+($BC509*$E$12),IF($BB509=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC509-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB509=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC509-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB509=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC509-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB509=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC509-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB509=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC509-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB509=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC509-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB509=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC509-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":5080.8},5.0808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,1500,15134,10.089333333333334,null,6,1500,0,0,null,6,1500,14598.300000000001,9.7322000000000006,null,6,1500,15096.21,10.06414,null,6,1500,15134,10.089333333333334,null,6,1500,18927.360000000004,12.618240000000004,null,6,1500,1994.98,1.3299866666666667,null,6,1500,{"$f":"IF($AW514=$E$3,$D$11+($AX514*$E$11),IF($AW514=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX514-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW514=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX514-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW514=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX514-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW514=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX514-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW514=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX514-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW514=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX514-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW514=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX514-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":15134},10.089333333333334,null,6,1500,{"$f":"IF($BB514=$E$3,$D$12+($BC514*$E$12),IF($BB514=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC514-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB514=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC514-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB514=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC514-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB514=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC514-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB514=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC514-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB514=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC514-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB514=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC514-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":7605.8},5.0705333333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,2000,20184,10.092000000000001,null,6,2000,0,0,null,6,2000,19468.3,9.7341499999999996,null,6,2000,20146.21,10.073105,null,6,2000,20184,10.092000000000001,null,6,2000,25297.360000000004,12.648680000000002,null,6,2000,2659.9800000000005,1.3299900000000002,null,6,2000,{"$f":"IF($AW519=$E$3,$D$11+($AX519*$E$11),IF($AW519=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX519-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW519=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX519-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW519=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX519-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW519=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX519-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW519=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX519-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW519=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX519-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW519=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX519-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":20184},10.092000000000001,null,6,2000,{"$f":"IF($BB519=$E$3,$D$12+($BC519*$E$12),IF($BB519=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC519-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB519=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC519-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB519=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC519-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB519=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC519-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB519=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC519-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB519=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC519-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB519=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC519-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":10130.799999999999},5.0653999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,2500,25234,10.0936,null,6,2500,0,0,null,6,2500,24338.3,9.7353199999999998,null,6,2500,25196.21,10.078484,null,6,2500,25234,10.0936,null,6,2500,31667.360000000008,12.666944000000003,null,6,2500,3324.9800000000005,1.3299920000000003,null,6,2500,{"$f":"IF($AW524=$E$3,$D$11+($AX524*$E$11),IF($AW524=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX524-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW524=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX524-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW524=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX524-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW524=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX524-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW524=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX524-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW524=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX524-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW524=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX524-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":25234},10.0936,null,6,2500,{"$f":"IF($BB524=$E$3,$D$12+($BC524*$E$12),IF($BB524=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC524-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB524=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC524-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB524=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC524-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB524=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC524-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB524=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC524-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB524=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC524-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB524=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC524-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":12655.8},5.0623199999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,2800,28264,10.094285714285714,null,6,2800,0,0,null,6,2800,27260.3,9.7358214285714286,null,6,2800,28226.21,10.080789285714285,null,6,2800,28264,10.094285714285714,null,6,2800,35489.360000000001,12.674771428571429,null,6,2800,3723.9800000000005,1.3299928571428574,null,6,2800,{"$f":"IF($AW527=$E$3,$D$11+($AX527*$E$11),IF($AW527=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX527-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW527=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX527-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW527=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX527-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW527=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX527-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW527=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX527-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW527=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX527-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW527=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX527-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":28264},10.094285714285714,null,6,2800,{"$f":"IF($BB527=$E$3,$D$12+($BC527*$E$12),IF($BB527=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC527-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB527=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC527-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB527=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC527-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB527=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC527-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB527=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC527-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB527=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC527-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB527=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC527-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":14170.8},5.0609999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,3200,32304,10.095000000000001,null,6,3200,0,0,null,6,3200,31156.3,9.7363437499999996,null,6,3200,32266.21,10.083190625,null,6,3200,32304,10.095000000000001,null,6,3200,40585.360000000001,12.682925000000001,null,6,3200,4255.9800000000005,1.3299937500000001,null,6,3200,{"$f":"IF($AW531=$E$3,$D$11+($AX531*$E$11),IF($AW531=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX531-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW531=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX531-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW531=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX531-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW531=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX531-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW531=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX531-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW531=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX531-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW531=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX531-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":32304},10.095000000000001,null,6,3200,{"$f":"IF($BB531=$E$3,$D$12+($BC531*$E$12),IF($BB531=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC531-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB531=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC531-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB531=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC531-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB531=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC531-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB531=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC531-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB531=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC531-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB531=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC531-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":16190.8},5.0596249999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,3700,37354,10.095675675675675,null,6,3700,0,0,null,6,3700,36026.300000000003,9.7368378378378377,null,6,3700,37316.21,10.085462162162163,null,6,3700,37354,10.095675675675675,null,6,3700,46955.360000000008,12.690637837837841,null,6,3700,4920.9800000000005,1.3299945945945948,null,6,3700,{"$f":"IF($AW536=$E$3,$D$11+($AX536*$E$11),IF($AW536=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX536-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW536=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX536-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW536=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX536-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW536=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX536-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW536=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX536-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW536=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX536-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW536=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX536-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":37354},10.095675675675675,null,6,3700,{"$f":"IF($BB536=$E$3,$D$12+($BC536*$E$12),IF($BB536=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC536-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB536=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC536-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB536=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC536-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB536=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC536-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB536=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC536-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB536=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC536-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB536=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC536-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":18715.8},5.0583243243243246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,4200,42404,10.096190476190475,null,6,4200,0,0,null,6,4200,40896.300000000003,9.7372142857142858,null,6,4200,42366.21,10.087192857142856,null,6,4200,42404,10.096190476190475,null,6,4200,53325.360000000008,12.696514285714288,null,6,4200,5585.9800000000005,1.3299952380952382,null,6,4200,{"$f":"IF($AW541=$E$3,$D$11+($AX541*$E$11),IF($AW541=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX541-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW541=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX541-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW541=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX541-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW541=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX541-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW541=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX541-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW541=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX541-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW541=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX541-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":42404},10.096190476190475,null,6,4200,{"$f":"IF($BB541=$E$3,$D$12+($BC541*$E$12),IF($BB541=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC541-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB541=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC541-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB541=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC541-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB541=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC541-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB541=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC541-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB541=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC541-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB541=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC541-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":21240.799999999999},5.0573333333333332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,4700,47454,10.096595744680851,null,6,4700,0,0,null,6,4700,45766.3,9.7375106382978736,null,6,4700,47416.21,10.088555319148936,null,6,4700,47454,10.096595744680851,null,6,4700,59695.360000000008,12.701140425531916,null,6,4700,6250.9800000000005,1.3299957446808512,null,6,4700,{"$f":"IF($AW546=$E$3,$D$11+($AX546*$E$11),IF($AW546=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX546-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW546=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX546-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW546=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX546-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW546=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX546-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW546=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX546-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW546=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX546-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW546=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX546-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":47454},10.096595744680851,null,6,4700,{"$f":"IF($BB546=$E$3,$D$12+($BC546*$E$12),IF($BB546=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC546-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB546=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC546-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB546=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC546-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB546=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC546-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB546=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC546-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB546=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC546-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB546=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC546-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":23765.8},5.0565531914893613]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,4900,49474,10.096734693877551,null,6,4900,0,0,null,6,4900,47714.3,9.7376122448979601,null,6,4900,49436.21,10.089022448979591,null,6,4900,49474,10.096734693877551,null,6,4900,62243.360000000008,12.702726530612246,null,6,4900,6516.9800000000005,1.3299959183673471,null,6,4900,{"$f":"IF($AW548=$E$3,$D$11+($AX548*$E$11),IF($AW548=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX548-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW548=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX548-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW548=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX548-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW548=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX548-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW548=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX548-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW548=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX548-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW548=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX548-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":49474},10.096734693877551,null,6,4900,{"$f":"IF($BB548=$E$3,$D$12+($BC548*$E$12),IF($BB548=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC548-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB548=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC548-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB548=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC548-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB548=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC548-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB548=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC548-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB548=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC548-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB548=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC548-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":24775.8},5.0562857142857141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,5400,54524,10.097037037037037,null,6,5400,0,0,null,6,5400,52584.3,9.7378333333333345,null,6,5400,54486.21,10.090038888888889,null,6,5400,54524,10.097037037037037,null,6,5400,68613.360000000015,12.70617777777778,null,6,5400,7181.9800000000005,1.3299962962962963,null,6,5400,{"$f":"IF($AW553=$E$3,$D$11+($AX553*$E$11),IF($AW553=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX553-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW553=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX553-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW553=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX553-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW553=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX553-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW553=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX553-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW553=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX553-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW553=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX553-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":54524},10.097037037037037,null,6,5400,{"$f":"IF($BB553=$E$3,$D$12+($BC553*$E$12),IF($BB553=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC553-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB553=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC553-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB553=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC553-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB553=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC553-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB553=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC553-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB553=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC553-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB553=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC553-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":27300.799999999999},5.0557037037037036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,5900,59574,10.097288135593221,null,6,5900,0,0,null,6,5900,57454.3,9.7380169491525432,null,6,5900,59536.21,10.090883050847458,null,6,5900,59574,10.097288135593221,null,6,5900,74983.360000000015,12.709044067796613,null,6,5900,7846.9800000000005,1.3299966101694916,null,6,5900,{"$f":"IF($AW558=$E$3,$D$11+($AX558*$E$11),IF($AW558=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX558-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW558=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX558-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW558=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX558-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW558=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX558-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW558=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX558-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW558=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX558-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW558=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX558-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":59574},10.097288135593221,null,6,5900,{"$f":"IF($BB558=$E$3,$D$12+($BC558*$E$12),IF($BB558=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC558-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB558=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC558-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB558=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC558-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB558=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC558-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB558=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC558-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB558=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC558-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB558=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC558-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":29825.8},5.0552203389830508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,6500,65634,10.097538461538461,null,6,6500,0,0,null,6,6500,63298.3,9.7382000000000009,null,6,6500,65596.210000000006,10.091724615384617,null,6,6500,65634,10.097538461538461,null,6,6500,82627.360000000015,12.711901538461541,null,6,6500,8644.98,1.3299969230769231,null,6,6500,{"$f":"IF($AW564=$E$3,$D$11+($AX564*$E$11),IF($AW564=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX564-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW564=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX564-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW564=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX564-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW564=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX564-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW564=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX564-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW564=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX564-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW564=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX564-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":65634},10.097538461538461,null,6,6500,{"$f":"IF($BB564=$E$3,$D$12+($BC564*$E$12),IF($BB564=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC564-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB564=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC564-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB564=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC564-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB564=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC564-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB564=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC564-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB564=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC564-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB564=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC564-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":32855.800000000003},5.0547384615384621]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,6600,66644,10.097575757575758,null,6,6600,0,0,null,6,6600,64272.3,9.7382272727272738,null,6,6600,66606.210000000006,10.091850000000001,null,6,6600,66644,10.097575757575758,null,6,6600,83901.360000000015,12.712327272727276,null,6,6600,8777.98,1.3299969696969696,null,6,6600,{"$f":"IF($AW565=$E$3,$D$11+($AX565*$E$11),IF($AW565=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX565-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW565=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX565-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW565=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX565-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW565=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX565-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW565=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX565-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW565=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX565-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW565=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX565-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":66644},10.097575757575758,null,6,6600,{"$f":"IF($BB565=$E$3,$D$12+($BC565*$E$12),IF($BB565=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC565-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB565=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC565-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB565=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC565-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB565=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC565-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB565=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC565-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB565=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC565-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB565=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC565-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":33360.800000000003},5.0546666666666669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,7100,71694,10.097746478873239,null,6,7100,0,0,null,6,7100,69142.3,9.7383521126760559,null,6,7100,71656.210000000006,10.092423943661974,null,6,7100,71694,10.097746478873239,null,6,7100,90271.360000000015,12.714276056338031,null,6,7100,9442.98,1.3299971830985915,null,6,7100,{"$f":"IF($AW570=$E$3,$D$11+($AX570*$E$11),IF($AW570=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX570-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW570=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX570-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW570=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX570-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW570=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX570-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW570=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX570-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW570=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX570-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW570=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX570-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":71694},10.097746478873239,null,6,7100,{"$f":"IF($BB570=$E$3,$D$12+($BC570*$E$12),IF($BB570=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC570-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB570=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC570-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB570=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC570-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB570=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC570-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB570=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC570-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB570=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC570-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB570=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC570-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":35885.800000000003},5.0543380281690142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,7600,76744,10.097894736842106,null,6,7600,0,0,null,6,7600,74012.3,9.7384605263157891,null,6,7600,76706.210000000006,10.092922368421053,null,6,7600,76744,10.097894736842106,null,6,7600,96641.360000000015,12.715968421052633,null,6,7600,10107.98,1.3299973684210527,null,6,7600,{"$f":"IF($AW575=$E$3,$D$11+($AX575*$E$11),IF($AW575=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX575-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW575=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX575-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW575=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX575-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW575=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX575-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW575=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX575-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW575=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX575-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW575=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX575-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":76744},10.097894736842106,null,6,7600,{"$f":"IF($BB575=$E$3,$D$12+($BC575*$E$12),IF($BB575=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC575-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB575=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC575-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB575=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC575-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB575=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC575-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB575=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC575-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB575=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC575-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB575=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC575-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":38410.800000000003},5.0540526315789478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,7900,79774,10.097974683544304,null,6,7900,0,0,null,6,7900,76934.3,9.7385189873417719,null,6,7900,79736.210000000006,10.093191139240506,null,6,7900,79774,10.097974683544304,null,6,7900,100463.36000000002,12.716881012658229,null,6,7900,10506.98,1.3299974683544302,null,6,7900,{"$f":"IF($AW578=$E$3,$D$11+($AX578*$E$11),IF($AW578=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX578-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW578=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX578-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW578=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX578-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW578=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX578-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW578=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX578-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW578=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX578-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW578=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX578-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":79774},10.097974683544304,null,6,7900,{"$f":"IF($BB578=$E$3,$D$12+($BC578*$E$12),IF($BB578=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC578-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB578=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC578-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB578=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC578-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB578=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC578-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB578=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC578-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB578=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC578-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB578=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC578-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":39925.800000000003},5.0538987341772152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O582<=5,1,IF(AND(O582>5,O582<=10),2,IF(AND(O582>10,O582<=15),3,IF(AND(O582>15,O582<=20),4,IF(AND(O582>20,O582<=30),5,IF(O582>30,6,0))))))","v":6},8300,{"$f":"IF($N582=$E$3,$D$4+($O582*$E$4),IF($N582=$F$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+($F$4*($O582-COUNTIF($N$4:$N$689,\"<2\")+1)),IF($N582=$G$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+($G$4*($O582-COUNTIFS($N$4:$N$689,\"<3\")+1)),IF($N582=$H$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+($H$4*($O582-COUNTIFS($N$4:$N$689,\"<4\")+1)),IF($N582=$I$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+($I$4*($O582-COUNTIF($N$4:$N$689,\"<5\")+1)),IF($N582=$J$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+($J$4*($O582-COUNTIF($N$4:$N$689,\"<6\")+1)),IF($N582=$K$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+($K$4*($O582-COUNTIF($N$4:$N$689,\"<7\")+1)),IF($N582=$L$3,$D$4+((COUNTIF($N$4:$N$689,\"<2\")-1)*$E$4)+((COUNTIFS($N$4:$N$689,\"<3\",$N$4:$N$689,\">1\")*$F$4))+((COUNTIFS($N$4:$N$689,\"<4\",$N$4:$N$689,\">2\")*$G$4))+((COUNTIFS($N$4:$N$689,\"<5\",$N$4:$N$689,\">3\")*$H$4))+((COUNTIFS($N$4:$N$689,\"<6\",$N$4:$N$689,\">4\")*$I$4))+((COUNTIFS($N$4:$N$689,\"<7\",$N$4:$N$689,\">5\")*$J$4))+((COUNTIFS($N$4:$N$689,\"<8\",$N$4:$N$689,\">6\")*$K$4))+($L$4*($O582-COUNTIF($N$4:$N$689,\"<8\")+1)),0))))))))","v":83814},{"$f":"P582/O582","v":10.098072289156626},null,{"$f":"IF(T582<=5,1,IF(AND(T582>5,T582<=10),2,IF(AND(T582>10,T582<=15),3,IF(AND(T582>15,T582<=20),4,IF(AND(T582>20,T582<=30),5,IF(T582>30,6,0))))))","v":6},8300,{"$f":"IF($S582=$E$3,$D$5+($T582*$E$5),IF($S582=$F$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+($F$5*($T582-COUNTIF($S$4:$S$689,\"<2\")+1)),IF($S582=$G$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+($G$5*($T582-COUNTIFS($S$4:$S$689,\"<3\")+1)),IF($S582=$H$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+($H$5*($T582-COUNTIFS($S$4:$S$689,\"<4\")+1)),IF($S582=$I$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+($I$5*($T582-COUNTIF($S$4:$S$689,\"<5\")+1)),IF($S582=$J$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+($J$5*($T582-COUNTIF($S$4:$S$689,\"<6\")+1)),IF($S582=$K$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+($K$5*($T582-COUNTIF($S$4:$S$689,\"<7\")+1)),IF($S582=$L$3,$D$5+((COUNTIF($S$4:$S$689,\"<2\")-1)*$E$5)+((COUNTIFS($S$4:$S$689,\"<3\",$S$4:$S$689,\">1\")*$F$5))+((COUNTIFS($S$4:$S$689,\"<4\",$S$4:$S$689,\">2\")*$G$5))+((COUNTIFS($S$4:$S$689,\"<5\",$S$4:$S$689,\">3\")*$H$5))+((COUNTIFS($S$4:$S$689,\"<6\",$S$4:$S$689,\">4\")*$I$5))+((COUNTIFS($S$4:$S$689,\"<7\",$S$4:$S$689,\">5\")*$J$5))+((COUNTIFS($S$4:$S$689,\"<8\",$S$4:$S$689,\">6\")*$K$5))+($L$5*($T582-COUNTIF($S$4:$S$689,\"<8\")+1)),0))))))))","v":0},{"$f":"U582/T582","v":0},null,{"$f":"IF(Y582<=5,1,IF(AND(Y582>5,Y582<=10),2,IF(AND(Y582>10,Y582<=15),3,IF(AND(Y582>15,Y582<=20),4,IF(AND(Y582>20,Y582<=30),5,IF(Y582>30,6,0))))))","v":6},8300,{"$f":"IF($X582=$E$3,$D$6+($Y582*$E$6),IF($X582=$F$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+($F$6*($Y582-COUNTIF($X$4:$X$689,\"<2\")+1)),IF($X582=$G$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+($G$6*($Y582-COUNTIFS($X$4:$X$689,\"<3\")+1)),IF($X582=$H$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+($H$6*($Y582-COUNTIFS($X$4:$X$689,\"<4\")+1)),IF($X582=$I$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+($I$6*($Y582-COUNTIF($X$4:$X$689,\"<5\")+1)),IF($X582=$J$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+($J$6*($Y582-COUNTIF($X$4:$X$689,\"<6\")+1)),IF($X582=$K$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+($K$6*($Y582-COUNTIF($X$4:$X$689,\"<7\")+1)),IF($X582=$L$3,$D$6+((COUNTIF($X$4:$X$689,\"<2\")-1)*$E$6)+((COUNTIFS($X$4:$X$689,\"<3\",$X$4:$X$689,\">1\")*$F$6))+((COUNTIFS($X$4:$X$689,\"<4\",$X$4:$X$689,\">2\")*$G$6))+((COUNTIFS($X$4:$X$689,\"<5\",$X$4:$X$689,\">3\")*$H$6))+((COUNTIFS($X$4:$X$689,\"<6\",$X$4:$X$689,\">4\")*$I$6))+((COUNTIFS($X$4:$X$689,\"<7\",$X$4:$X$689,\">5\")*$J$6))+((COUNTIFS($X$4:$X$689,\"<8\",$X$4:$X$689,\">6\")*$K$6))+($L$6*($Y582-COUNTIF($X$4:$X$689,\"<8\")+1)),0))))))))","v":80830.3},{"$f":"Z582/Y582","v":9.7385903614457838},null,{"$f":"IF(AD582<=5,1,IF(AND(AD582>5,AD582<=10),2,IF(AND(AD582>10,AD582<=15),3,IF(AND(AD582>15,AD582<=20),4,IF(AND(AD582>20,AD582<=30),5,IF(AD582>30,6,0))))))","v":6},8300,{"$f":"IF($AC582=$E$3,$D$7+($AD582*$E$7),IF($AC582=$F$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+($F$7*($AD582-COUNTIF($AC$4:$AC$689,\"<2\")+1)),IF($AC582=$G$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+($G$7*($AD582-COUNTIFS($AC$4:$AC$689,\"<3\")+1)),IF($AC582=$H$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+($H$7*($AD582-COUNTIFS($AC$4:$AC$689,\"<4\")+1)),IF($AC582=$I$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+($I$7*($AD582-COUNTIF($AC$4:$AC$689,\"<5\")+1)),IF($AC582=$J$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+($J$7*($AD582-COUNTIF($AC$4:$AC$689,\"<6\")+1)),IF($AC582=$K$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+($K$7*($AD582-COUNTIF($AC$4:$AC$689,\"<7\")+1)),IF($AC582=$L$3,$D$7+((COUNTIF($AC$4:$AC$689,\"<2\")-1)*$E$7)+((COUNTIFS($AC$4:$AC$689,\"<3\",$AC$4:$AC$689,\">1\")*$F$7))+((COUNTIFS($AC$4:$AC$689,\"<4\",$AC$4:$AC$689,\">2\")*$G$7))+((COUNTIFS($AC$4:$AC$689,\"<5\",$AC$4:$AC$689,\">3\")*$H$7))+((COUNTIFS($AC$4:$AC$689,\"<6\",$AC$4:$AC$689,\">4\")*$I$7))+((COUNTIFS($AC$4:$AC$689,\"<7\",$AC$4:$AC$689,\">5\")*$J$7))+((COUNTIFS($AC$4:$AC$689,\"<8\",$AC$4:$AC$689,\">6\")*$K$7))+($L$7*($AD582-COUNTIF($AC$4:$AC$689,\"<8\")+1)),0))))))))","v":83776.210000000006},{"$f":"AE582/AD582","v":10.093519277108435},null,{"$f":"IF(AI582<=5,1,IF(AND(AI582>5,AI582<=10),2,IF(AND(AI582>10,AI582<=15),3,IF(AND(AI582>15,AI582<=20),4,IF(AND(AI582>20,AI582<=30),5,IF(AI582>30,6,0))))))","v":6},8300,{"$f":"IF($AH582=$E$3,$D$8+($AI582*$E$8),IF($AH582=$F$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+($F$8*($AI582-COUNTIF($AH$4:$AH$689,\"<2\")+1)),IF($AH582=$G$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+($G$8*($AI582-COUNTIFS($AH$4:$AH$689,\"<3\")+1)),IF($AH582=$H$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+($H$8*($AI582-COUNTIFS($AH$4:$AH$689,\"<4\")+1)),IF($AH582=$I$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+($I$8*($AI582-COUNTIF($AH$4:$AH$689,\"<5\")+1)),IF($AH582=$J$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+($J$8*($AI582-COUNTIF($AH$4:$AH$689,\"<6\")+1)),IF($AH582=$K$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+($K$8*($AI582-COUNTIF($AH$4:$AH$689,\"<7\")+1)),IF($AH582=$L$3,$D$8+((COUNTIF($AH$4:$AH$689,\"<2\")-1)*$E$8)+((COUNTIFS($AH$4:$AH$689,\"<3\",$AH$4:$AH$689,\">1\")*$F$8))+((COUNTIFS($AH$4:$AH$689,\"<4\",$AH$4:$AH$689,\">2\")*$G$8))+((COUNTIFS($AH$4:$AH$689,\"<5\",$AH$4:$AH$689,\">3\")*$H$8))+((COUNTIFS($AH$4:$AH$689,\"<6\",$AH$4:$AH$689,\">4\")*$I$8))+((COUNTIFS($AH$4:$AH$689,\"<7\",$AH$4:$AH$689,\">5\")*$J$8))+((COUNTIFS($AH$4:$AH$689,\"<8\",$AH$4:$AH$689,\">6\")*$K$8))+($L$8*($AI582-COUNTIF($AH$4:$AH$689,\"<8\")+1)),0))))))))","v":83814},{"$f":"AJ582/AI582","v":10.098072289156626},null,{"$f":"IF(AN582<=5,1,IF(AND(AN582>5,AN582<=10),2,IF(AND(AN582>10,AN582<=15),3,IF(AND(AN582>15,AN582<=20),4,IF(AND(AN582>20,AN582<=30),5,IF(AN582>30,6,0))))))","v":6},8300,{"$f":"IF($AM582=$E$3,$D$9+($AN582*$E$9),IF($AM582=$F$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+($F$9*($AN582-COUNTIF($AM$4:$AM$689,\"<2\")+1)),IF($AM582=$G$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+($G$9*($AN582-COUNTIFS($AM$4:$AM$689,\"<3\")+1)),IF($AM582=$H$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+($H$9*($AN582-COUNTIFS($AM$4:$AM$689,\"<4\")+1)),IF($AM582=$I$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+($I$9*($AN582-COUNTIF($AM$4:$AM$689,\"<5\")+1)),IF($AM582=$J$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+($J$9*($AN582-COUNTIF($AM$4:$AM$689,\"<6\")+1)),IF($AM582=$K$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+($K$9*($AN582-COUNTIF($AM$4:$AM$689,\"<7\")+1)),IF($AM582=$L$3,$D$9+((COUNTIF($AM$4:$AM$689,\"<2\")-1)*$E$9)+((COUNTIFS($AM$4:$AM$689,\"<3\",$AM$4:$AM$689,\">1\")*$F$9))+((COUNTIFS($AM$4:$AM$689,\"<4\",$AM$4:$AM$689,\">2\")*$G$9))+((COUNTIFS($AM$4:$AM$689,\"<5\",$AM$4:$AM$689,\">3\")*$H$9))+((COUNTIFS($AM$4:$AM$689,\"<6\",$AM$4:$AM$689,\">4\")*$I$9))+((COUNTIFS($AM$4:$AM$689,\"<7\",$AM$4:$AM$689,\">5\")*$J$9))+((COUNTIFS($AM$4:$AM$689,\"<8\",$AM$4:$AM$689,\">6\")*$K$9))+($L$9*($AN582-COUNTIF($AM$4:$AM$689,\"<8\")+1)),0))))))))","v":105559.36000000002},{"$f":"AO582/AN582","v":12.717995180722893},null,{"$f":"IF(AS582<=5,1,IF(AND(AS582>5,AS582<=10),2,IF(AND(AS582>10,AS582<=15),3,IF(AND(AS582>15,AS582<=20),4,IF(AND(AS582>20,AS582<=30),5,IF(AS582>30,6,0))))))","v":6},8300,{"$f":"IF($AR582=$E$3,$D$10+($AS582*$E$10),IF($AR582=$F$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+($F$10*($AS582-COUNTIF($AR$4:$AR$689,\"<2\")+1)),IF($AR582=$G$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+($G$10*($AS582-COUNTIFS($AR$4:$AR$689,\"<3\")+1)),IF($AR582=$H$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+($H$10*($AS582-COUNTIFS($AR$4:$AR$689,\"<4\")+1)),IF($AR582=$I$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+($I$10*($AS582-COUNTIF($AR$4:$AR$689,\"<5\")+1)),IF($AR582=$J$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+($J$10*($AS582-COUNTIF($AR$4:$AR$689,\"<6\")+1)),IF($AR582=$K$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+($K$10*($AS582-COUNTIF($AR$4:$AR$689,\"<7\")+1)),IF($AR582=$L$3,$D$10+((COUNTIF($AR$4:$AR$689,\"<2\")-1)*$E$10)+((COUNTIFS($AR$4:$AR$689,\"<3\",$AR$4:$AR$689,\">1\")*$F$10))+((COUNTIFS($AR$4:$AR$689,\"<4\",$AR$4:$AR$689,\">2\")*$G$10))+((COUNTIFS($AR$4:$AR$689,\"<5\",$AR$4:$AR$689,\">3\")*$H$10))+((COUNTIFS($AR$4:$AR$689,\"<6\",$AR$4:$AR$689,\">4\")*$I$10))+((COUNTIFS($AR$4:$AR$689,\"<7\",$AR$4:$AR$689,\">5\")*$J$10))+((COUNTIFS($AR$4:$AR$689,\"<8\",$AR$4:$AR$689,\">6\")*$K$10))+($L$10*($AS582-COUNTIF($AR$4:$AR$689,\"<8\")+1)),0))))))))","v":11038.98},{"$f":"AT582/AS582","v":1.3299975903614458},null,{"$f":"IF(AX582<=5,1,IF(AND(AX582>5,AX582<=10),2,IF(AND(AX582>10,AX582<=15),3,IF(AND(AX582>15,AX582<=20),4,IF(AND(AX582>20,AX582<=30),5,IF(AX582>30,6,0))))))","v":6},8300,{"$f":"IF($AW582=$E$3,$D$11+($AX582*$E$11),IF($AW582=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX582-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW582=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX582-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW582=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX582-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW582=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX582-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW582=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX582-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW582=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX582-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW582=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX582-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":83814},{"$f":"AY582/AX582","v":10.098072289156626},null,{"$f":"IF(BC582<=5,1,IF(AND(BC582>5,BC582<=10),2,IF(AND(BC582>10,BC582<=15),3,IF(AND(BC582>15,BC582<=20),4,IF(AND(BC582>20,BC582<=30),5,IF(BC582>30,6,0))))))","v":6},8300,{"$f":"IF($BB582=$E$3,$D$12+($BC582*$E$12),IF($BB582=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC582-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB582=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC582-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB582=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC582-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB582=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC582-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB582=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC582-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB582=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC582-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB582=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC582-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":41945.8},{"$f":"BD582/BC582","v":5.0537108433734943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,8800,88864,10.098181818181818,null,6,8800,0,0,null,6,8800,85700.3,9.7386704545454545,null,6,8800,88826.21,10.093887500000001,null,6,8800,88864,10.098181818181818,null,6,8800,111929.36000000002,12.719245454545456,null,6,8800,11703.98,1.3299977272727272,null,6,8800,{"$f":"IF($AW587=$E$3,$D$11+($AX587*$E$11),IF($AW587=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX587-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW587=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX587-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW587=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX587-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW587=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX587-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW587=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX587-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW587=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX587-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW587=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX587-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":88864},10.098181818181818,null,6,8800,{"$f":"IF($BB587=$E$3,$D$12+($BC587*$E$12),IF($BB587=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC587-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB587=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC587-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB587=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC587-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB587=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC587-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB587=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC587-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB587=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC587-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB587=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC587-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":44470.8},5.0535000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,9300,93914,10.098279569892473,null,6,9300,0,0,null,6,9300,90570.3,9.7387419354838709,null,6,9300,93876.21,10.094216129032258,null,6,9300,93914,10.098279569892473,null,6,9300,118299.36000000002,12.720361290322582,null,6,9300,12368.98,1.3299978494623654,null,6,9300,{"$f":"IF($AW592=$E$3,$D$11+($AX592*$E$11),IF($AW592=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX592-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW592=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX592-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW592=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX592-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW592=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX592-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW592=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX592-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW592=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX592-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW592=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX592-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":93914},10.098279569892473,null,6,9300,{"$f":"IF($BB592=$E$3,$D$12+($BC592*$E$12),IF($BB592=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC592-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB592=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC592-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB592=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC592-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB592=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC592-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB592=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC592-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB592=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC592-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB592=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC592-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":46995.8},5.05331182795699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,9900,99974,10.098383838383839,null,6,9900,0,0,null,6,9900,96414.3,9.738818181818182,null,6,9900,99936.21,10.094566666666667,null,6,9900,99974,10.098383838383839,null,6,9900,125943.36000000002,12.721551515151516,null,6,9900,13166.98,1.3299979797979797,null,6,9900,{"$f":"IF($AW598=$E$3,$D$11+($AX598*$E$11),IF($AW598=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX598-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW598=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX598-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW598=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX598-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW598=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX598-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW598=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX598-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW598=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX598-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW598=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX598-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":99974},10.098383838383839,null,6,9900,{"$f":"IF($BB598=$E$3,$D$12+($BC598*$E$12),IF($BB598=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC598-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB598=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC598-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB598=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC598-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB598=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC598-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB598=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC598-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB598=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC598-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB598=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC598-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":50025.8},5.0531111111111118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,10000,100984,10.0984,null,6,10000,0,0,null,6,10000,97388.3,9.7388300000000001,null,6,10000,100946.21,10.094621,null,6,10000,100984,10.0984,null,6,10000,127217.36000000002,12.721736000000002,null,6,10000,13299.98,1.329998,null,6,10000,{"$f":"IF($AW599=$E$3,$D$11+($AX599*$E$11),IF($AW599=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX599-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW599=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX599-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW599=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX599-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW599=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX599-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW599=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX599-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW599=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX599-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW599=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX599-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":100984},10.0984,null,6,10000,{"$f":"IF($BB599=$E$3,$D$12+($BC599*$E$12),IF($BB599=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC599-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB599=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC599-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB599=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC599-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB599=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC599-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB599=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC599-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB599=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC599-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB599=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC599-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":50530.8},5.0530800000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,15000,151484,10.098933333333333,null,6,15000,0,0,null,6,15000,146088.30000000002,9.7392200000000013,null,6,15000,151446.21,10.096413999999999,null,6,15000,151484,10.098933333333333,null,6,15000,190917.36000000002,12.727824000000002,null,6,15000,19949.980000000003,1.3299986666666668,null,6,15000,{"$f":"IF($AW604=$E$3,$D$11+($AX604*$E$11),IF($AW604=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX604-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW604=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX604-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW604=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX604-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW604=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX604-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW604=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX604-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW604=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX604-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW604=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX604-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":151484},10.098933333333333,null,6,15000,{"$f":"IF($BB604=$E$3,$D$12+($BC604*$E$12),IF($BB604=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC604-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB604=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC604-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB604=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC604-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB604=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC604-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB604=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC604-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB604=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC604-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB604=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC604-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":75780.800000000003},5.0520533333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,22000,222184,10.099272727272727,null,6,22000,0,0,null,6,22000,214268.30000000002,9.7394681818181823,null,6,22000,222146.21,10.097555,null,6,22000,222184,10.099272727272727,null,6,22000,280097.36000000004,12.731698181818183,null,6,22000,29259.980000000003,1.3299990909090911,null,6,22000,{"$f":"IF($AW611=$E$3,$D$11+($AX611*$E$11),IF($AW611=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX611-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW611=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX611-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW611=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX611-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW611=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX611-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW611=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX611-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW611=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX611-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW611=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX611-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":222184},10.099272727272727,null,6,22000,{"$f":"IF($BB611=$E$3,$D$12+($BC611*$E$12),IF($BB611=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC611-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB611=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC611-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB611=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC611-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB611=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC611-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB611=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC611-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB611=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC611-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB611=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC611-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":111130.8},5.0514000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,26000,262584,10.099384615384615,null,6,26000,0,0,null,6,26000,253228.30000000002,9.7395500000000013,null,6,26000,262546.21000000002,10.097931153846154,null,6,26000,262584,10.099384615384615,null,6,26000,331057.36000000004,12.732975384615386,null,6,26000,34579.979999999996,1.3299992307692305,null,6,26000,{"$f":"IF($AW615=$E$3,$D$11+($AX615*$E$11),IF($AW615=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX615-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW615=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX615-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW615=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX615-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW615=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX615-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW615=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX615-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW615=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX615-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW615=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX615-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":262584},10.099384615384615,null,6,26000,{"$f":"IF($BB615=$E$3,$D$12+($BC615*$E$12),IF($BB615=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC615-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB615=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC615-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB615=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC615-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB615=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC615-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB615=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC615-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB615=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC615-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB615=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC615-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":131330.79999999999},5.0511846153846145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,27000,272684,10.099407407407407,null,6,27000,0,0,null,6,27000,262968.3,9.7395666666666667,null,6,27000,272646.21000000002,10.098007777777779,null,6,27000,272684,10.099407407407407,null,6,27000,343797.36000000004,12.733235555555558,null,6,27000,35909.979999999996,1.3299992592592591,null,6,27000,{"$f":"IF($AW616=$E$3,$D$11+($AX616*$E$11),IF($AW616=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX616-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW616=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX616-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW616=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX616-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW616=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX616-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW616=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX616-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW616=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX616-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW616=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX616-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":272684},10.099407407407407,null,6,27000,{"$f":"IF($BB616=$E$3,$D$12+($BC616*$E$12),IF($BB616=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC616-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB616=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC616-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB616=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC616-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB616=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC616-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB616=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC616-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB616=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC616-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB616=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC616-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":136380.79999999999},5.05114074074074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,32000,323184,10.099500000000001,null,6,32000,0,0,null,6,32000,311668.3,9.7396343749999996,null,6,32000,323146.21000000002,10.0983190625,null,6,32000,323184,10.099500000000001,null,6,32000,407497.36000000004,12.734292500000002,null,6,32000,42559.98,1.3299993750000001,null,6,32000,{"$f":"IF($AW621=$E$3,$D$11+($AX621*$E$11),IF($AW621=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX621-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW621=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX621-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW621=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX621-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW621=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX621-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW621=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX621-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW621=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX621-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW621=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX621-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":323184},10.099500000000001,null,6,32000,{"$f":"IF($BB621=$E$3,$D$12+($BC621*$E$12),IF($BB621=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC621-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB621=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC621-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB621=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC621-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB621=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC621-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB621=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC621-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB621=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC621-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB621=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC621-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":161630.79999999999},5.0509624999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,35000,353484,10.099542857142858,null,6,35000,0,0,null,6,35000,340888.3,9.7396657142857137,null,6,35000,353446.21,10.098463142857144,null,6,35000,353484,10.099542857142858,null,6,35000,445717.36000000004,12.734781714285715,null,6,35000,46549.98,1.3299994285714287,null,6,35000,{"$f":"IF($AW624=$E$3,$D$11+($AX624*$E$11),IF($AW624=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX624-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW624=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX624-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW624=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX624-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW624=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX624-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW624=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX624-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW624=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX624-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW624=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX624-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":353484},10.099542857142858,null,6,35000,{"$f":"IF($BB624=$E$3,$D$12+($BC624*$E$12),IF($BB624=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC624-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB624=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC624-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB624=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC624-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB624=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC624-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB624=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC624-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB624=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC624-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB624=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC624-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":176780.79999999999},5.0508799999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,43000,434284,10.099627906976744,null,6,43000,0,0,null,6,43000,418808.3,9.7397279069767446,null,6,43000,434246.21,10.098749069767443,null,6,43000,434284,10.099627906976744,null,6,43000,547637.3600000001,12.735752558139538,null,6,43000,57189.98,1.329999534883721,null,6,43000,{"$f":"IF($AW632=$E$3,$D$11+($AX632*$E$11),IF($AW632=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX632-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW632=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX632-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW632=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX632-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW632=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX632-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW632=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX632-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW632=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX632-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW632=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX632-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":434284},10.099627906976744,null,6,43000,{"$f":"IF($BB632=$E$3,$D$12+($BC632*$E$12),IF($BB632=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC632-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB632=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC632-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB632=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC632-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB632=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC632-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB632=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC632-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB632=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC632-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB632=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC632-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":217180.79999999999},5.0507162790697668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,44000,444384,10.099636363636364,null,6,44000,0,0,null,6,44000,428548.3,9.7397340909090904,null,6,44000,444346.21,10.098777500000001,null,6,44000,444384,10.099636363636364,null,6,44000,560377.3600000001,12.735849090909094,null,6,44000,58519.98,1.3299995454545455,null,6,44000,{"$f":"IF($AW633=$E$3,$D$11+($AX633*$E$11),IF($AW633=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX633-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW633=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX633-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW633=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX633-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW633=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX633-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW633=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX633-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW633=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX633-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW633=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX633-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":444384},10.099636363636364,null,6,44000,{"$f":"IF($BB633=$E$3,$D$12+($BC633*$E$12),IF($BB633=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC633-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB633=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC633-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB633=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC633-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB633=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC633-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB633=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC633-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB633=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC633-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB633=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC633-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":222230.8},5.0507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,49000,494884,10.099673469387755,null,6,49000,0,0,null,6,49000,477248.3,9.7397612244897953,null,6,49000,494846.21,10.09890224489796,null,6,49000,494884,10.099673469387755,null,6,49000,624077.3600000001,12.736272653061226,null,6,49000,65169.98,1.3299995918367347,null,6,49000,{"$f":"IF($AW638=$E$3,$D$11+($AX638*$E$11),IF($AW638=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX638-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW638=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX638-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW638=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX638-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW638=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX638-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW638=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX638-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW638=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX638-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW638=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX638-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":494884},10.099673469387755,null,6,49000,{"$f":"IF($BB638=$E$3,$D$12+($BC638*$E$12),IF($BB638=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC638-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB638=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC638-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB638=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC638-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB638=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC638-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB638=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC638-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB638=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC638-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB638=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC638-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":247480.8},5.0506285714285708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,54000,545384,10.099703703703703,null,6,54000,0,0,null,6,54000,525948.30000000005,9.7397833333333335,null,6,54000,545346.21,10.099003888888888,null,6,54000,545384,10.099703703703703,null,6,54000,687777.36000000022,12.736617777777782,null,6,54000,71819.98000000001,1.3299996296296299,null,6,54000,{"$f":"IF($AW643=$E$3,$D$11+($AX643*$E$11),IF($AW643=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX643-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW643=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX643-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW643=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX643-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW643=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX643-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW643=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX643-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW643=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX643-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW643=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX643-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":545384},10.099703703703703,null,6,54000,{"$f":"IF($BB643=$E$3,$D$12+($BC643*$E$12),IF($BB643=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC643-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB643=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC643-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB643=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC643-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB643=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC643-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB643=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC643-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB643=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC643-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB643=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC643-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":272730.8},5.0505703703703704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,60000,605984,10.099733333333333,null,6,60000,0,0,null,6,60000,584388.30000000005,9.7398050000000005,null,6,60000,605946.21,10.0991035,null,6,60000,605984,10.099733333333333,null,6,60000,764217.36000000022,12.736956000000003,null,6,60000,79799.98000000001,1.3299996666666669,null,6,60000,{"$f":"IF($AW649=$E$3,$D$11+($AX649*$E$11),IF($AW649=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX649-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW649=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX649-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW649=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX649-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW649=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX649-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW649=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX649-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW649=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX649-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW649=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX649-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":605984},10.099733333333333,null,6,60000,{"$f":"IF($BB649=$E$3,$D$12+($BC649*$E$12),IF($BB649=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC649-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB649=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC649-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB649=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC649-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB649=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC649-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB649=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC649-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB649=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC649-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB649=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC649-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":303030.8},5.050513333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,61000,616084,10.099737704918033,null,6,61000,0,0,null,6,61000,594128.30000000005,9.739808196721313,null,6,61000,616046.21,10.09911819672131,null,6,61000,616084,10.099737704918033,null,6,61000,776957.36000000022,12.737005901639348,null,6,61000,81129.98000000001,1.3299996721311478,null,6,61000,{"$f":"IF($AW650=$E$3,$D$11+($AX650*$E$11),IF($AW650=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX650-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW650=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX650-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW650=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX650-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW650=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX650-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW650=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX650-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW650=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX650-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW650=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX650-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":616084},10.099737704918033,null,6,61000,{"$f":"IF($BB650=$E$3,$D$12+($BC650*$E$12),IF($BB650=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC650-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB650=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC650-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB650=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC650-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB650=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC650-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB650=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC650-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB650=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC650-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB650=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC650-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":308080.8},5.0505049180327868]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,68000,686784,10.099764705882352,null,6,68000,0,0,null,6,68000,662308.30000000005,9.7398279411764719,null,6,68000,686746.21,10.099208970588235,null,6,68000,686784,10.099764705882352,null,6,68000,866137.36000000022,12.737314117647061,null,6,68000,90439.98000000001,1.3299997058823532,null,6,68000,{"$f":"IF($AW657=$E$3,$D$11+($AX657*$E$11),IF($AW657=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX657-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW657=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX657-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW657=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX657-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW657=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX657-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW657=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX657-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW657=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX657-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW657=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX657-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":686784},10.099764705882352,null,6,68000,{"$f":"IF($BB657=$E$3,$D$12+($BC657*$E$12),IF($BB657=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC657-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB657=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC657-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB657=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC657-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB657=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC657-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB657=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC657-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB657=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC657-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB657=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC657-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":343430.8},5.05045294117647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,70000,706984,10.099771428571428,null,6,70000,0,0,null,6,70000,681788.3,9.7398328571428578,null,6,70000,706946.21,10.099231571428572,null,6,70000,706984,10.099771428571428,null,6,70000,891617.36000000022,12.737390857142861,null,6,70000,93099.98000000001,1.3299997142857145,null,6,70000,{"$f":"IF($AW659=$E$3,$D$11+($AX659*$E$11),IF($AW659=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX659-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW659=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX659-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW659=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX659-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW659=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX659-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW659=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX659-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW659=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX659-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW659=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX659-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":706984},10.099771428571428,null,6,70000,{"$f":"IF($BB659=$E$3,$D$12+($BC659*$E$12),IF($BB659=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC659-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB659=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC659-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB659=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC659-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB659=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC659-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB659=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC659-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB659=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC659-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB659=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC659-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":353530.8},5.05044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,71000,717084,10.099774647887324,null,6,71000,0,0,null,6,71000,691528.3,9.7398352112676054,null,6,71000,717046.21,10.099242394366197,null,6,71000,717084,10.099774647887324,null,6,71000,904357.36000000022,12.737427605633806,null,6,71000,94429.98000000001,1.3299997183098593,null,6,71000,{"$f":"IF($AW660=$E$3,$D$11+($AX660*$E$11),IF($AW660=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX660-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW660=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX660-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW660=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX660-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW660=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX660-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW660=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX660-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW660=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX660-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW660=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX660-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":717084},10.099774647887324,null,6,71000,{"$f":"IF($BB660=$E$3,$D$12+($BC660*$E$12),IF($BB660=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC660-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB660=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC660-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB660=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC660-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB660=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC660-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB660=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC660-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB660=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC660-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB660=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC660-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":358580.8},5.0504338028169009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,72000,727184,10.099777777777778,null,6,72000,0,0,null,6,72000,701268.3,9.7398375000000001,null,6,72000,727146.21,10.099252916666666,null,6,72000,727184,10.099777777777778,null,6,72000,917097.36000000022,12.737463333333336,null,6,72000,95759.98000000001,1.3299997222222224,null,6,72000,{"$f":"IF($AW661=$E$3,$D$11+($AX661*$E$11),IF($AW661=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX661-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW661=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX661-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW661=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX661-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW661=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX661-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW661=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX661-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW661=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX661-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW661=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX661-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":727184},10.099777777777778,null,6,72000,{"$f":"IF($BB661=$E$3,$D$12+($BC661*$E$12),IF($BB661=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC661-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB661=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC661-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB661=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC661-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB661=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC661-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB661=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC661-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB661=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC661-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB661=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC661-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":363630.8},5.0504277777777773]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,73000,737284,10.099780821917808,null,6,73000,0,0,null,6,73000,711008.3,9.7398397260273981,null,6,73000,737246.21,10.099263150684932,null,6,73000,737284,10.099780821917808,null,6,73000,929837.36000000022,12.737498082191784,null,6,73000,97089.98000000001,1.3299997260273975,null,6,73000,{"$f":"IF($AW662=$E$3,$D$11+($AX662*$E$11),IF($AW662=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX662-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW662=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX662-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW662=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX662-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW662=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX662-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW662=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX662-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW662=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX662-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW662=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX662-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":737284},10.099780821917808,null,6,73000,{"$f":"IF($BB662=$E$3,$D$12+($BC662*$E$12),IF($BB662=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC662-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB662=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC662-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB662=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC662-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB662=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC662-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB662=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC662-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB662=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC662-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB662=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC662-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":368680.8},5.0504219178082188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,74000,747384,10.099783783783783,null,6,74000,0,0,null,6,74000,720748.3,9.7398418918918921,null,6,74000,747346.21,10.099273108108108,null,6,74000,747384,10.099783783783783,null,6,74000,942577.36000000022,12.737531891891894,null,6,74000,98419.98000000001,1.3299997297297299,null,6,74000,{"$f":"IF($AW663=$E$3,$D$11+($AX663*$E$11),IF($AW663=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX663-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW663=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX663-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW663=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX663-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW663=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX663-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW663=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX663-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW663=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX663-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW663=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX663-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":747384},10.099783783783783,null,6,74000,{"$f":"IF($BB663=$E$3,$D$12+($BC663*$E$12),IF($BB663=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC663-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB663=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC663-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB663=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC663-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB663=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC663-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB663=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC663-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB663=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC663-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB663=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC663-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":373730.8},5.0504162162162158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,75000,757484,10.099786666666667,null,6,75000,0,0,null,6,75000,730488.3,9.7398440000000015,null,6,75000,757446.21,10.099282799999999,null,6,75000,757484,10.099786666666667,null,6,75000,955317.36000000022,12.737564800000003,null,6,75000,99749.98000000001,1.3299997333333335,null,6,75000,{"$f":"IF($AW664=$E$3,$D$11+($AX664*$E$11),IF($AW664=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX664-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW664=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX664-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW664=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX664-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW664=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX664-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW664=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX664-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW664=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX664-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW664=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX664-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":757484},10.099786666666667,null,6,75000,{"$f":"IF($BB664=$E$3,$D$12+($BC664*$E$12),IF($BB664=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC664-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB664=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC664-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB664=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC664-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB664=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC664-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB664=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC664-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB664=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC664-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB664=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC664-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":378780.8},5.0504106666666662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,76000,767584,10.099789473684211,null,6,76000,0,0,null,6,76000,740228.3,9.7398460526315791,null,6,76000,767546.21,10.099292236842105,null,6,76000,767584,10.099789473684211,null,6,76000,968057.36000000022,12.737596842105265,null,6,76000,101079.98000000001,1.3299997368421055,null,6,76000,{"$f":"IF($AW665=$E$3,$D$11+($AX665*$E$11),IF($AW665=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX665-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW665=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX665-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW665=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX665-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW665=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX665-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW665=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX665-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW665=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX665-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW665=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX665-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":767584},10.099789473684211,null,6,76000,{"$f":"IF($BB665=$E$3,$D$12+($BC665*$E$12),IF($BB665=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC665-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB665=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC665-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB665=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC665-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB665=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC665-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB665=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC665-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB665=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC665-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB665=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC665-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":383830.8},5.0504052631578942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,77000,777684,10.099792207792207,null,6,77000,0,0,null,6,77000,749968.3,9.7398480519480533,null,6,77000,777646.21,10.099301428571428,null,6,77000,777684,10.099792207792207,null,6,77000,980797.36000000022,12.737628051948056,null,6,77000,102409.98000000001,1.3299997402597403,null,6,77000,{"$f":"IF($AW666=$E$3,$D$11+($AX666*$E$11),IF($AW666=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX666-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW666=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX666-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW666=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX666-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW666=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX666-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW666=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX666-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW666=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX666-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW666=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX666-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":777684},10.099792207792207,null,6,77000,{"$f":"IF($BB666=$E$3,$D$12+($BC666*$E$12),IF($BB666=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC666-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB666=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC666-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB666=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC666-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB666=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC666-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB666=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC666-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB666=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC666-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB666=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC666-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":388880.8},5.0503999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,78000,787784,10.099794871794872,null,6,78000,0,0,null,6,78000,759708.3,9.7398500000000006,null,6,78000,787746.21,10.099310384615384,null,6,78000,787784,10.099794871794872,null,6,78000,993537.36000000022,12.737658461538464,null,6,78000,103739.98000000001,1.3299997435897437,null,6,78000,{"$f":"IF($AW667=$E$3,$D$11+($AX667*$E$11),IF($AW667=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX667-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW667=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX667-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW667=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX667-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW667=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX667-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW667=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX667-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW667=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX667-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW667=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX667-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":787784},10.099794871794872,null,6,78000,{"$f":"IF($BB667=$E$3,$D$12+($BC667*$E$12),IF($BB667=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC667-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB667=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC667-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB667=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC667-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB667=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC667-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB667=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC667-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB667=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC667-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB667=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC667-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":393930.8},5.0503948717948717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,79000,797884,10.09979746835443,null,6,79000,0,0,null,6,79000,769448.3,9.7398518987341784,null,6,79000,797846.21,10.09931911392405,null,6,79000,797884,10.09979746835443,null,6,79000,1006277.3600000002,12.737688101265826,null,6,79000,105069.98000000001,1.3299997468354432,null,6,79000,{"$f":"IF($AW668=$E$3,$D$11+($AX668*$E$11),IF($AW668=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX668-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW668=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX668-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW668=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX668-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW668=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX668-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW668=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX668-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW668=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX668-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW668=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX668-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":797884},10.09979746835443,null,6,79000,{"$f":"IF($BB668=$E$3,$D$12+($BC668*$E$12),IF($BB668=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC668-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB668=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC668-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB668=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC668-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB668=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC668-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB668=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC668-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB668=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC668-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB668=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC668-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":398980.8},5.0503898734177213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,80000,807984,10.0998,null,6,80000,0,0,null,6,80000,779188.3,9.73985375,null,6,80000,807946.21,10.099327624999999,null,6,80000,807984,10.0998,null,6,80000,1019017.3600000002,12.737717000000004,null,6,80000,106399.98000000001,1.32999975,null,6,80000,{"$f":"IF($AW669=$E$3,$D$11+($AX669*$E$11),IF($AW669=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX669-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW669=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX669-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW669=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX669-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW669=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX669-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW669=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX669-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW669=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX669-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW669=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX669-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":807984},10.0998,null,6,80000,{"$f":"IF($BB669=$E$3,$D$12+($BC669*$E$12),IF($BB669=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC669-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB669=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC669-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB669=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC669-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB669=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC669-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB669=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC669-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB669=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC669-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB669=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC669-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":404030.8},5.0503849999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,81000,818084,10.099802469135803,null,6,81000,0,0,null,6,81000,788928.3,9.7398555555555557,null,6,81000,818046.21,10.099335925925926,null,6,81000,818084,10.099802469135803,null,6,81000,1031757.3600000002,12.737745185185188,null,6,81000,107729.98000000001,1.3299997530864198,null,6,81000,{"$f":"IF($AW670=$E$3,$D$11+($AX670*$E$11),IF($AW670=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX670-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW670=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX670-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW670=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX670-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW670=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX670-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW670=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX670-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW670=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX670-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW670=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX670-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":818084},10.099802469135803,null,6,81000,{"$f":"IF($BB670=$E$3,$D$12+($BC670*$E$12),IF($BB670=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC670-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB670=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC670-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB670=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC670-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB670=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC670-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB670=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC670-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB670=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC670-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB670=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC670-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":409080.8},5.0503802469135799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,82000,828184,10.099804878048781,null,6,82000,0,0,null,6,82000,798668.3,9.7398573170731719,null,6,82000,828146.21,10.099344024390243,null,6,82000,828184,10.099804878048781,null,6,82000,1044497.3600000002,12.737772682926831,null,6,82000,109059.98000000001,1.3299997560975612,null,6,82000,{"$f":"IF($AW671=$E$3,$D$11+($AX671*$E$11),IF($AW671=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX671-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW671=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX671-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW671=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX671-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW671=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX671-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW671=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX671-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW671=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX671-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW671=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX671-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":828184},10.099804878048781,null,6,82000,{"$f":"IF($BB671=$E$3,$D$12+($BC671*$E$12),IF($BB671=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC671-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB671=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC671-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB671=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC671-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB671=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC671-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB671=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC671-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB671=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC671-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB671=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC671-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":414130.8},5.050375609756097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,83000,838284,10.099807228915664,null,6,83000,0,0,null,6,83000,808408.3,9.739859036144578,null,6,83000,838246.21,10.099351927710844,null,6,83000,838284,10.099807228915664,null,6,83000,1057237.3600000003,12.737799518072293,null,6,83000,110389.98000000001,1.3299997590361448,null,6,83000,{"$f":"IF($AW672=$E$3,$D$11+($AX672*$E$11),IF($AW672=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX672-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW672=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX672-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW672=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX672-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW672=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX672-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW672=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX672-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW672=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX672-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW672=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX672-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":838284},10.099807228915664,null,6,83000,{"$f":"IF($BB672=$E$3,$D$12+($BC672*$E$12),IF($BB672=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC672-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB672=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC672-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB672=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC672-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB672=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC672-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB672=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC672-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB672=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC672-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB672=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC672-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":419180.79999999999},5.0503710843373488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,84000,848384,10.099809523809524,null,6,84000,0,0,null,6,84000,818148.3,9.7398607142857152,null,6,84000,848346.21,10.099359642857143,null,6,84000,848384,10.099809523809524,null,6,84000,1069977.3600000003,12.737825714285718,null,6,84000,111719.98000000001,1.3299997619047621,null,6,84000,{"$f":"IF($AW673=$E$3,$D$11+($AX673*$E$11),IF($AW673=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX673-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW673=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX673-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW673=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX673-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW673=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX673-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW673=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX673-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW673=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX673-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW673=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX673-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":848384},10.099809523809524,null,6,84000,{"$f":"IF($BB673=$E$3,$D$12+($BC673*$E$12),IF($BB673=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC673-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB673=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC673-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB673=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC673-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB673=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC673-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB673=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC673-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB673=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC673-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB673=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC673-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":424230.8},5.0503666666666662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,85000,858484,10.099811764705882,null,6,85000,0,0,null,6,85000,827888.3,9.7398623529411772,null,6,85000,858446.21,10.099367176470588,null,6,85000,858484,10.099811764705882,null,6,85000,1082717.3600000003,12.73785129411765,null,6,85000,113049.98000000001,1.3299997647058825,null,6,85000,{"$f":"IF($AW674=$E$3,$D$11+($AX674*$E$11),IF($AW674=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX674-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW674=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX674-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW674=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX674-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW674=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX674-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW674=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX674-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW674=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX674-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW674=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX674-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":858484},10.099811764705882,null,6,85000,{"$f":"IF($BB674=$E$3,$D$12+($BC674*$E$12),IF($BB674=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC674-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB674=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC674-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB674=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC674-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB674=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC674-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB674=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC674-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB674=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC674-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB674=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC674-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":429280.8},5.0503623529411765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,86000,868584,10.099813953488372,null,6,86000,0,0,null,6,86000,837628.3,9.7398639534883724,null,6,86000,868546.21,10.099374534883721,null,6,86000,868584,10.099813953488372,null,6,86000,1095457.3600000003,12.737876279069772,null,6,86000,114379.98000000001,1.3299997674418607,null,6,86000,{"$f":"IF($AW675=$E$3,$D$11+($AX675*$E$11),IF($AW675=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX675-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW675=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX675-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW675=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX675-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW675=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX675-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW675=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX675-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW675=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX675-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW675=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX675-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":868584},10.099813953488372,null,6,86000,{"$f":"IF($BB675=$E$3,$D$12+($BC675*$E$12),IF($BB675=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC675-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB675=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC675-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB675=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC675-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB675=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC675-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB675=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC675-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB675=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC675-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB675=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC675-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":434330.8},5.0503581395348833]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,87000,878684,10.099816091954024,null,6,87000,0,0,null,6,87000,847368.3,9.7398655172413804,null,6,87000,878646.21,10.099381724137931,null,6,87000,878684,10.099816091954024,null,6,87000,1108197.3600000003,12.737900689655175,null,6,87000,115709.98000000001,1.3299997701149426,null,6,87000,{"$f":"IF($AW676=$E$3,$D$11+($AX676*$E$11),IF($AW676=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX676-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW676=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX676-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW676=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX676-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW676=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX676-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW676=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX676-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW676=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX676-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW676=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX676-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":878684},10.099816091954024,null,6,87000,{"$f":"IF($BB676=$E$3,$D$12+($BC676*$E$12),IF($BB676=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC676-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB676=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC676-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB676=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC676-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB676=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC676-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB676=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC676-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB676=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC676-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB676=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC676-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":439380.8},5.0503540229885058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,88000,888784,10.099818181818183,null,6,88000,0,0,null,6,88000,857108.3,9.7398670454545453,null,6,88000,888746.21,10.099388749999999,null,6,88000,888784,10.099818181818183,null,6,88000,1120937.3600000003,12.737924545454549,null,6,88000,117039.98000000001,1.3299997727272728,null,6,88000,{"$f":"IF($AW677=$E$3,$D$11+($AX677*$E$11),IF($AW677=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX677-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW677=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX677-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW677=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX677-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW677=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX677-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW677=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX677-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW677=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX677-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW677=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX677-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":888784},10.099818181818183,null,6,88000,{"$f":"IF($BB677=$E$3,$D$12+($BC677*$E$12),IF($BB677=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC677-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB677=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC677-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB677=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC677-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB677=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC677-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB677=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC677-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB677=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC677-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB677=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC677-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":444430.8},5.0503499999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,89000,898884,10.099820224719101,null,6,89000,0,0,null,6,89000,866848.3,9.739868539325844,null,6,89000,898846.21,10.099395617977528,null,6,89000,898884,10.099820224719101,null,6,89000,1133677.3600000003,12.737947865168543,null,6,89000,118369.98000000001,1.329999775280899,null,6,89000,{"$f":"IF($AW678=$E$3,$D$11+($AX678*$E$11),IF($AW678=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX678-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW678=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX678-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW678=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX678-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW678=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX678-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW678=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX678-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW678=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX678-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW678=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX678-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":898884},10.099820224719101,null,6,89000,{"$f":"IF($BB678=$E$3,$D$12+($BC678*$E$12),IF($BB678=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC678-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB678=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC678-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB678=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC678-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB678=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC678-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB678=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC678-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB678=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC678-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB678=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC678-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":449480.8},5.0503460674157301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,90000,908984,10.099822222222222,null,6,90000,0,0,null,6,90000,876588.3,9.7398699999999998,null,6,90000,908946.21,10.099402333333332,null,6,90000,908984,10.099822222222222,null,6,90000,1146417.3600000003,12.737970666666671,null,6,90000,119699.98000000001,1.3299997777777779,null,6,90000,{"$f":"IF($AW679=$E$3,$D$11+($AX679*$E$11),IF($AW679=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX679-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW679=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX679-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW679=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX679-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW679=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX679-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW679=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX679-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW679=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX679-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW679=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX679-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":908984},10.099822222222222,null,6,90000,{"$f":"IF($BB679=$E$3,$D$12+($BC679*$E$12),IF($BB679=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC679-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB679=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC679-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB679=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC679-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB679=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC679-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB679=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC679-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB679=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC679-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB679=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC679-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":454530.8},5.0503422222222225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,91000,919084,10.099824175824176,null,6,91000,0,0,null,6,91000,886328.3,9.7398714285714298,null,6,91000,919046.21,10.099408901098901,null,6,91000,919084,10.099824175824176,null,6,91000,1159157.3600000003,12.737992967032971,null,6,91000,121029.98000000001,1.3299997802197803,null,6,91000,{"$f":"IF($AW680=$E$3,$D$11+($AX680*$E$11),IF($AW680=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX680-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW680=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX680-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW680=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX680-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW680=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX680-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW680=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX680-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW680=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX680-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW680=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX680-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":919084},10.099824175824176,null,6,91000,{"$f":"IF($BB680=$E$3,$D$12+($BC680*$E$12),IF($BB680=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC680-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB680=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC680-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB680=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC680-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB680=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC680-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB680=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC680-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB680=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC680-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB680=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC680-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":459580.8},5.0503384615384617]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,92000,929184,10.099826086956522,null,6,92000,0,0,null,6,92000,896068.3,9.7398728260869571,null,6,92000,929146.21,10.099415326086955,null,6,92000,929184,10.099826086956522,null,6,92000,1171897.3600000003,12.738014782608699,null,6,92000,122359.98000000001,1.3299997826086958,null,6,92000,{"$f":"IF($AW681=$E$3,$D$11+($AX681*$E$11),IF($AW681=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX681-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW681=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX681-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW681=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX681-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW681=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX681-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW681=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX681-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW681=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX681-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW681=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX681-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":929184},10.099826086956522,null,6,92000,{"$f":"IF($BB681=$E$3,$D$12+($BC681*$E$12),IF($BB681=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC681-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB681=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC681-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB681=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC681-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB681=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC681-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB681=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC681-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB681=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC681-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB681=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC681-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":464630.8},5.0503347826086955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,93000,939284,10.099827956989248,null,6,93000,0,0,null,6,93000,905808.3,9.7398741935483883,null,6,93000,939246.21,10.099421612903225,null,6,93000,939284,10.099827956989248,null,6,93000,1184637.3600000003,12.738036129032261,null,6,93000,123689.98000000001,1.3299997849462366,null,6,93000,{"$f":"IF($AW682=$E$3,$D$11+($AX682*$E$11),IF($AW682=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX682-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW682=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX682-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW682=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX682-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW682=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX682-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW682=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX682-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW682=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX682-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW682=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX682-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":939284},10.099827956989248,null,6,93000,{"$f":"IF($BB682=$E$3,$D$12+($BC682*$E$12),IF($BB682=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC682-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB682=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC682-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB682=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC682-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB682=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC682-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB682=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC682-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB682=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC682-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB682=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC682-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":469680.8},5.0503311827956985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,94000,949384,10.099829787234043,null,6,94000,0,0,null,6,94000,915548.3,9.739875531914894,null,6,94000,949346.21,10.099427765957447,null,6,94000,949384,10.099829787234043,null,6,94000,1197377.3600000003,12.7380570212766,null,6,94000,125019.98000000001,1.3299997872340428,null,6,94000,{"$f":"IF($AW683=$E$3,$D$11+($AX683*$E$11),IF($AW683=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX683-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW683=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX683-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW683=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX683-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW683=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX683-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW683=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX683-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW683=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX683-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW683=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX683-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":949384},10.099829787234043,null,6,94000,{"$f":"IF($BB683=$E$3,$D$12+($BC683*$E$12),IF($BB683=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC683-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB683=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC683-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB683=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC683-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB683=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC683-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB683=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC683-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB683=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC683-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB683=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC683-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":474730.8},5.0503276595744682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,95000,959484,10.099831578947368,null,6,95000,0,0,null,6,95000,925288.3,9.7398768421052644,null,6,95000,959446.21,10.099433789473684,null,6,95000,959484,10.099831578947368,null,6,95000,1210117.3600000003,12.738077473684214,null,6,95000,126349.98000000001,1.3299997894736844,null,6,95000,{"$f":"IF($AW684=$E$3,$D$11+($AX684*$E$11),IF($AW684=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX684-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW684=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX684-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW684=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX684-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW684=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX684-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW684=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX684-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW684=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX684-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW684=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX684-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":959484},10.099831578947368,null,6,95000,{"$f":"IF($BB684=$E$3,$D$12+($BC684*$E$12),IF($BB684=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC684-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB684=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC684-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB684=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC684-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB684=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC684-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB684=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC684-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB684=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC684-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB684=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC684-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":479780.8},5.0503242105263153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,96000,969584,10.099833333333333,null,6,96000,0,0,null,6,96000,935028.3,9.7398781250000006,null,6,96000,969546.21,10.0994396875,null,6,96000,969584,10.099833333333333,null,6,96000,1222857.3600000003,12.738097500000004,null,6,96000,127679.98000000001,1.3299997916666668,null,6,96000,{"$f":"IF($AW685=$E$3,$D$11+($AX685*$E$11),IF($AW685=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX685-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW685=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX685-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW685=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX685-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW685=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX685-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW685=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX685-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW685=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX685-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW685=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX685-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":969584},10.099833333333333,null,6,96000,{"$f":"IF($BB685=$E$3,$D$12+($BC685*$E$12),IF($BB685=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC685-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB685=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC685-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB685=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC685-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB685=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC685-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB685=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC685-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB685=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC685-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB685=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC685-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":484830.8},5.0503208333333331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,97000,979684,10.099835051546393,null,6,97000,0,0,null,6,97000,944768.3,9.7398793814433002,null,6,97000,979646.21,10.099445463917526,null,6,97000,979684,10.099835051546393,null,6,97000,1235597.3600000003,12.738117113402065,null,6,97000,129009.98000000001,1.329999793814433,null,6,97000,{"$f":"IF($AW686=$E$3,$D$11+($AX686*$E$11),IF($AW686=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX686-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW686=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX686-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW686=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX686-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW686=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX686-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW686=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX686-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW686=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX686-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW686=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX686-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":979684},10.099835051546393,null,6,97000,{"$f":"IF($BB686=$E$3,$D$12+($BC686*$E$12),IF($BB686=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC686-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB686=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC686-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB686=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC686-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB686=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC686-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB686=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC686-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB686=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC686-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB686=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC686-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":489880.8},5.0503175257731954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,98000,989784,10.099836734693877,null,6,98000,0,0,null,6,98000,954508.3,9.7398806122448978,null,6,98000,989746.21,10.099451122448979,null,6,98000,989784,10.099836734693877,null,6,98000,1248337.3600000003,12.738136326530615,null,6,98000,130339.98000000001,1.3299997959183674,null,6,98000,{"$f":"IF($AW687=$E$3,$D$11+($AX687*$E$11),IF($AW687=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX687-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW687=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX687-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW687=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX687-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW687=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX687-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW687=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX687-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW687=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX687-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW687=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX687-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":989784},10.099836734693877,null,6,98000,{"$f":"IF($BB687=$E$3,$D$12+($BC687*$E$12),IF($BB687=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC687-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB687=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC687-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB687=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC687-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB687=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC687-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB687=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC687-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB687=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC687-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB687=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC687-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":494930.8},5.0503142857142853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,99000,999884,10.099838383838383,null,6,99000,0,0,null,6,99000,964248.3,9.7398818181818179,null,6,99000,999846.21,10.099456666666667,null,6,99000,999884,10.099838383838383,null,6,99000,1261077.3600000003,12.738155151515155,null,6,99000,131669.98000000001,1.3299997979797982,null,6,99000,{"$f":"IF($AW688=$E$3,$D$11+($AX688*$E$11),IF($AW688=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX688-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW688=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX688-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW688=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX688-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW688=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX688-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW688=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX688-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW688=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX688-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW688=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX688-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":999884},10.099838383838383,null,6,99000,{"$f":"IF($BB688=$E$3,$D$12+($BC688*$E$12),IF($BB688=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC688-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB688=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC688-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB688=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC688-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB688=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC688-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB688=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC688-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB688=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC688-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB688=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC688-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":499980.79999999999},5.0503111111111112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,6,100000,1009984,10.09984,null,6,100000,0,0,null,6,100000,973988.3,9.7398830000000007,null,6,100000,1009946.21,10.0994621,null,6,100000,1009984,10.09984,null,6,100000,1273817.3600000003,12.738173600000003,null,6,100000,132999.98000000001,1.3299998000000002,null,6,100000,{"$f":"IF($AW689=$E$3,$D$11+($AX689*$E$11),IF($AW689=$F$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+($F$11*($AX689-COUNTIF($AW$4:AW$689,\"<2\")+1)),IF($AW689=$G$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+($G$11*($AX689-COUNTIFS($AW$4:AW$689,\"<3\")+1)),IF($AW689=$H$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+($H$11*($AX689-COUNTIFS($AW$4:AW$689,\"<4\")+1)),IF($AW689=$I$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+($I$11*($AX689-COUNTIF($AW$4:AW$689,\"<5\")+1)),IF($AW689=$J$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+($J$11*($AX689-COUNTIF($AW$4:AW$689,\"<6\")+1)),IF($AW689=$K$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+($K$11*($AX689-COUNTIF($AW$4:AW$689,\"<7\")+1)),IF($AW689=$L$3,$D$11+((COUNTIF($AW$4:AW$689,\"<2\")-1)*$E$11)+((COUNTIFS($AW$4:AW$689,\"<3\",$AW$4:AW$689,\">1\")*$F$11))+((COUNTIFS($AW$4:AW$689,\"<4\",$AW$4:AW$689,\">2\")*$G$11))+((COUNTIFS($AW$4:AW$689,\"<5\",$AW$4:AW$689,\">3\")*$H$11))+((COUNTIFS($AW$4:AW$689,\"<6\",$AW$4:AW$689,\">4\")*$I$11))+((COUNTIFS($AW$4:AW$689,\"<7\",$AW$4:AW$689,\">5\")*$J$11))+((COUNTIFS($AW$4:AW$689,\"<8\",$AW$4:AW$689,\">6\")*$K$11))+($L$11*($AX689-COUNTIF($AW$4:AW$689,\"<8\")+1)),0))))))))","v":1009984},10.09984,null,6,100000,{"$f":"IF($BB689=$E$3,$D$12+($BC689*$E$12),IF($BB689=$F$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+($F$12*($BC689-COUNTIF($BB$4:BB$689,\"<2\")+1)),IF($BB689=$G$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+($G$12*($BC689-COUNTIFS($BB$4:BB$689,\"<3\")+1)),IF($BB689=$H$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+($H$12*($BC689-COUNTIFS($BB$4:BB$689,\"<4\")+1)),IF($BB689=$I$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+($I$12*($BC689-COUNTIF($BB$4:BB$689,\"<5\")+1)),IF($BB689=$J$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+($J$12*($BC689-COUNTIF($BB$4:BB$689,\"<6\")+1)),IF($BB689=$K$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+($K$12*($BC689-COUNTIF($BB$4:BB$689,\"<7\")+1)),IF($BB689=$L$3,$D$12+((COUNTIF($BB$4:BB$689,\"<2\")-1)*$E$12)+((COUNTIFS($BB$4:BB$689,\"<3\",$BB$4:BB$689,\">1\")*$F$12))+((COUNTIFS($BB$4:BB$689,\"<4\",$BB$4:BB$689,\">2\")*$G$12))+((COUNTIFS($BB$4:BB$689,\"<5\",$BB$4:BB$689,\">3\")*$H$12))+((COUNTIFS($BB$4:BB$689,\"<6\",$BB$4:BB$689,\">4\")*$I$12))+((COUNTIFS($BB$4:BB$689,\"<7\",$BB$4:BB$689,\">5\")*$J$12))+((COUNTIFS($BB$4:BB$689,\"<8\",$BB$4:BB$689,\">6\")*$K$12))+($L$12*($BC689-COUNTIF($BB$4:BB$689,\"<8\")+1)),0))))))))","v":505030.8},5.0503080000000002]

{"sheet":"Tabela Grafico Tarifa","index":27,"n_rows":12349,"n_cols":11,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Volume","Categoria","Condição","Chave","Preço m3",null,"Volume",{"$f":"'Outputs -Simulador'!$H$7","v":"COMERCIAL"},null,"Volume",{"$f":"'Outputs -Simulador'!$H$9","v":"COMERCIAL"}]
[0,"COMERCIAL","Simulação",{"$f":"A2&B2&C2","v":"0COMERCIALSimulação"},{"$f":"'Tabela Tarifária Simulada'!Q4","v":74.129156584299594},null,0,{"$f":"IFERROR(VLOOKUP($G2&$H$1&\"Real\",D:E,2,0),H1)","v":77.599999999999994},null,0,{"$f":"IFERROR(VLOOKUP($J2&$K$1&\"Simulação\",$D$1:$E$8919,2,0),K1)","v":74.129156584299594}]
[1,"COMERCIAL","Simulação",{"$f":"A3&B3&C3","v":"1COMERCIALSimulação"},{"$f":"'Tabela Tarifária Simulada'!Q5","v":76.079156584299596},null,1,{"$f":"IFERROR(VLOOKUP($G3&$H$1&\"Real\",D:E,2,0),H2)","v":77.599999999999994},null,1,{"$f":"IFERROR(VLOOKUP($J3&$K$1&\"Simulação\",$D$1:$E$8919,2,0),K2)","v":76.079156584299596}]
[2,"COMERCIAL","Simulação","2COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q6","v":39.0145782921498},null,2,38.799999999999997,null,2,39.0145782921498]
[3,"COMERCIAL","Simulação","3COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q7","v":26.659718861433195},null,3,25.866666666666664,null,3,26.659718861433195]
[4,"COMERCIAL","Simulação","4COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q8","v":20.482289146074898},null,4,19.399999999999999,null,4,20.482289146074898]
[5,"COMERCIAL","Simulação","5COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q9","v":16.775831316859918},null,5,15.52,null,5,16.775831316859918]
[6,"COMERCIAL","Simulação","6COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q10","v":14.311526097383265},null,6,13.264999999999999,null,6,14.311526097383265]
[7,"COMERCIAL","Simulação","7COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q11","v":12.551308083471371},null,7,11.654285714285715,null,7,12.551308083471371]
[8,"COMERCIAL","Simulação","8COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q12","v":11.231144573037449},null,8,10.446249999999999,null,8,11.231144573037449]
[9,"COMERCIAL","Simulação","9COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q13","v":10.204350731588843},null,9,9.5066666666666659,null,9,10.204350731588843]
[10,"COMERCIAL","Simulação","10COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q14","v":9.38291565842996},null,10,8.754999999999999,null,10,9.38291565842996]
[11,"COMERCIAL","Simulação","11COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q15","v":9.4290142349363286},null,11,8.8581818181818175,null,11,9.4290142349363286]
[12,"COMERCIAL","Simulação","12COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q16","v":9.4674297153583016},null,12,8.9441666666666659,null,12,9.4674297153583016]
[13,"COMERCIAL","Simulação","13COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q17","v":9.4999351218692016},null,13,9.0169230769230762,null,13,9.4999351218692016]
[14,"COMERCIAL","Simulação","14COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q18","v":9.5277968988785453},null,14,9.0792857142857137,null,14,9.5277968988785453]
[15,"COMERCIAL","Simulação","15COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q19","v":9.5519437722866432},null,15,9.1333333333333329,null,15,9.5519437722866432]
[16,"COMERCIAL","Simulação","16COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q20","v":9.5730722865187268},null,16,9.1850000000000005,null,16,9.5730722865187268]
[17,"COMERCIAL","Simulação","17COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q21","v":9.5917150931940967},null,17,9.2305882352941193,null,17,9.5917150931940967]
[18,"COMERCIAL","Simulação","18COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q22","v":9.6082864769055369},null,18,9.2711111111111109,null,18,9.6082864769055369]
[19,"COMERCIAL","Simulação","19COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q23","v":9.6231135044368248},null,19,9.3073684210526313,null,19,9.6231135044368248]
[20,"COMERCIAL","Simulação","20COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q24","v":9.6364578292149847},null,20,9.34,null,20,9.6364578292149847]
[21,"COMERCIAL","Simulação","21COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q25","v":9.6518645992523666},null,21,9.3723809523809543,null,21,9.6518645992523666]
[22,"COMERCIAL","Simulação","22COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q26","v":9.6658707538318041},null,22,9.4018181818181823,null,22,9.6658707538318041]
[23,"COMERCIAL","Simulação","23COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q27","v":9.6786589819260751},null,23,9.4286956521739143,null,23,9.6786589819260751]
[24,"COMERCIAL","Simulação","24COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q28","v":9.6903815243458222},null,24,9.4533333333333331,null,24,9.6903815243458222]
[25,"COMERCIAL","Simulação","25COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q29","v":9.7011662633719897},null,25,9.4760000000000009,null,25,9.7011662633719897]
[26,"COMERCIAL","Simulação","26COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q30","v":9.7111214070884522},null,26,9.4969230769230784,null,26,9.7111214070884522]
[27,"COMERCIAL","Simulação","27COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q31","v":9.7203391327518442},null,27,9.5162962962962965,null,27,9.7203391327518442]
[28,"COMERCIAL","Simulação","28COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q32","v":9.7288984494392761},null,28,9.5342857142857156,null,28,9.7288984494392761]
[29,"COMERCIAL","Simulação","29COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q33","v":9.7368674684241281},null,29,9.551034482758622,null,29,9.7368674684241281]
[30,"COMERCIAL","Simulação","30COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q34","v":9.7443052194766597},null,30,9.5666666666666664,null,30,9.7443052194766597]
[31,"COMERCIAL","Simulação","31COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q35","v":9.7531985994935404},null,31,9.5838709677419356,null,31,9.7531985994935404]
[32,"COMERCIAL","Simulação","32COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q36","v":9.7615361432593684},null,32,9.6,null,32,9.7615361432593684]
[33,"COMERCIAL","Simulação","33COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q37","v":9.7693683813424173},null,33,9.6151515151515152,null,33,9.7693683813424173]
[34,"COMERCIAL","Simulação","34COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q38","v":9.7767398995382297},null,34,9.6294117647058819,null,34,9.7767398995382297]
[35,"COMERCIAL","Simulação","35COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q39","v":9.7836901881228506},null,35,9.6428571428571423,null,35,9.7836901881228506]
[36,"COMERCIAL","Simulação","36COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q40","v":9.7902543495638845},null,36,9.6555555555555568,null,36,9.7902543495638845]
[37,"COMERCIAL","Simulação","37COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q41","v":9.7964636914675616},null,37,9.6675675675675681,null,37,9.7964636914675616]
[38,"COMERCIAL","Simulação","38COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q42","v":9.8023462259026282},null,38,9.6789473684210527,null,38,9.8023462259026282]
[39,"COMERCIAL","Simulação","39COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q43","v":9.8079270919051247},null,39,9.6897435897435891,null,39,9.8079270919051247]
[40,"COMERCIAL","Simulação","40COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q44","v":9.813228914607496},null,40,9.6999999999999993,null,40,9.813228914607496]
[41,"COMERCIAL","Simulação","41COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q45","v":9.8182721118121918},null,41,9.7097560975609767,null,41,9.8182721118121918]
[42,"COMERCIAL","Simulação","42COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q46","v":9.8230751567690433},null,42,9.7190476190476183,null,42,9.8230751567690433]
[43,"COMERCIAL","Simulação","43COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q47","v":9.827654804286043},null,43,9.727906976744185,null,43,9.827654804286043]
[44,"COMERCIAL","Simulação","44COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q48","v":9.8320262860068155},null,44,9.7363636363636363,null,44,9.8320262860068155]
[45,"COMERCIAL","Simulação","45COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q49","v":9.8362034796511075},null,45,9.7444444444444436,null,45,9.8362034796511075]
[46,"COMERCIAL","Simulação","46COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q50","v":9.8401990561804329},null,46,9.7521739130434781,null,46,9.8401990561804329]
[47,"COMERCIAL","Simulação","47COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q51","v":9.8440246081765945},null,47,9.7595744680851055,null,47,9.8440246081765945]
[48,"COMERCIAL","Simulação","48COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q52","v":9.8476907621729151},null,48,9.7666666666666657,null,48,9.8476907621729151]
[49,"COMERCIAL","Simulação","49COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q53","v":9.8512072772306105},null,49,9.7734693877551013,null,49,9.8512072772306105]
[50,"COMERCIAL","Simulação","50COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q54","v":9.8545831316859989},null,50,9.7799999999999994,null,50,9.8545831316859989]
[51,"COMERCIAL","Simulação","51COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q55","v":9.8593952271431355},null,51,9.7862745098039223,null,51,9.8593952271431355]
[52,"COMERCIAL","Simulação","52COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q56","v":9.8640222420057668},null,52,9.7923076923076913,null,52,9.8640222420057668]
[53,"COMERCIAL","Simulação","53COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q57","v":9.8684746525339602},null,53,9.7981132075471695,null,53,9.8684746525339602]
[54,"COMERCIAL","Simulação","54COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q58","v":9.8727621589685182},null,54,9.8037037037037038,null,54,9.8727621589685182]
[55,"COMERCIAL","Simulação","55COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q59","v":9.8768937560781804},null,55,9.8090909090909086,null,55,9.8768937560781804]
[56,"COMERCIAL","Simulação","56COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q60","v":9.8808777961482139},null,56,9.8142857142857132,null,56,9.8808777961482139]
[57,"COMERCIAL","Simulação","57COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q61","v":9.8847220453385969},null,57,9.8192982456140356,null,57,9.8847220453385969]
[58,"COMERCIAL","Simulação","58COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q62","v":9.8884337342120681},null,58,9.8241379310344819,null,58,9.8884337342120681]
[59,"COMERCIAL","Simulação","59COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q63","v":9.8920196031237282},null,59,9.8288135593220343,null,59,9.8920196031237282]
[60,"COMERCIAL","Simulação","60COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q64","v":9.895485943071666},null,60,9.8333333333333339,null,60,9.895485943071666]
[61,"COMERCIAL","Simulação","61COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q65","v":9.8988386325295075},null,61,9.8377049180327862,null,61,9.8988386325295075]
[62,"COMERCIAL","Simulação","62COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q66","v":9.9020831707145156},null,62,9.8419354838709676,null,62,9.9020831707145156]
[63,"COMERCIAL","Simulação","63COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q67","v":9.905224707687303},null,63,9.8460317460317448,null,63,9.905224707687303]
[64,"COMERCIAL","Simulação","64COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q68","v":9.9082680716296885},null,64,9.85,null,64,9.9082680716296885]
[65,"COMERCIAL","Simulação",{"$f":"A67&B67&C67","v":"65COMERCIALSimulação"},{"$f":"'Tabela Tarifária Simulada'!Q69","v":9.9112177936046155},null,65,{"$f":"IFERROR(VLOOKUP($G67&$H$1&\"Real\",D:E,2,0),H66)","v":9.8538461538461544},null,65,{"$f":"IFERROR(VLOOKUP($J67&$K$1&\"Simulação\",$D$1:$E$8919,2,0),K66)","v":9.9112177936046155}]
[66,"COMERCIAL","Simulação","66COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q70","v":9.9140781300651515},null,66,9.8575757575757557,null,66,9.9140781300651515]
[67,"COMERCIAL","Simulação","67COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q71","v":9.9168530833477622},null,67,9.861194029850747,null,67,9.9168530833477622]
[68,"COMERCIAL","Simulação","68COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q72","v":9.9195464203573529},null,68,9.8647058823529399,null,68,9.9195464203573529]
[69,"COMERCIAL","Simulação","69COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q73","v":9.9221616896275364},null,69,9.8681159420289859,null,69,9.9221616896275364]
[70,"COMERCIAL","Simulação","70COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q74","v":9.9247022369185718},null,70,9.8714285714285719,null,70,9.9247022369185718]
[71,"COMERCIAL","Simulação","71COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q75","v":9.9271712194971844},null,71,9.8746478873239418,null,71,9.9271712194971844]
[72,"COMERCIAL","Simulação","72COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q76","v":9.9295716192263885},null,72,9.8777777777777782,null,72,9.9295716192263885]
[73,"COMERCIAL","Simulação","73COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q77","v":9.9319062545794523},null,73,9.8808219178082179,null,73,9.9319062545794523]
[74,"COMERCIAL","Simulação","74COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q78","v":9.9341777916797298},null,74,9.8837837837837839,null,74,9.9341777916797298]
[75,"COMERCIAL","Simulação","75COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q79","v":9.9363887544573348},null,75,9.8866666666666667,null,75,9.9363887544573348]
[76,"COMERCIAL","Simulação","76COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q80","v":9.9385415340039494},null,76,9.8894736842105253,null,76,9.9385415340039494]
[77,"COMERCIAL","Simulação","77COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q81","v":9.9406383971987022},null,77,9.8922077922077936,null,77,9.9406383971987022]
[78,"COMERCIAL","Simulação","78COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q82","v":9.9426814946705147},null,78,9.8948717948717935,null,78,9.9426814946705147]
[79,"COMERCIAL","Simulação","79COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q83","v":9.9446728681556973},null,79,9.8974683544303801,null,79,9.9446728681556973]
[80,"COMERCIAL","Simulação","80COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q84","v":9.9466144573037525},null,80,9.9,null,80,9.9466144573037525]
[81,"COMERCIAL","Simulação","81COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q85","v":9.9485081059790144},null,81,9.9024691358024697,null,81,9.9485081059790144]
[82,"COMERCIAL","Simulação","82COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q86","v":9.9503555681012212},null,82,9.9048780487804873,null,82,9.9503555681012212]
[83,"COMERCIAL","Simulação","83COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q87","v":9.952158513063857},null,83,9.9072289156626496,null,83,9.952158513063857]
[84,"COMERCIAL","Simulação","84COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q88","v":9.9539185307654776},null,84,9.9095238095238098,null,84,9.9539185307654776]
[85,"COMERCIAL","Simulação","85COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q89","v":9.9556371362858851},null,85,9.9117647058823533,null,85,9.9556371362858851]
[86,"COMERCIAL","Simulação","86COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q90","v":9.9573157742360472},null,86,9.9139534883720941,null,86,9.9573157742360472]
[87,"COMERCIAL","Simulação","87COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q91","v":9.9589558228080488},null,87,9.9160919540229884,null,87,9.9589558228080488]
[88,"COMERCIAL","Simulação","88COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q92","v":9.9605585975488662},null,88,9.918181818181818,null,88,9.9605585975488662]
[89,"COMERCIAL","Simulação","89COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q93","v":9.9621253548797775},null,89,9.9202247191011228,null,89,9.9621253548797775]
[90,"COMERCIAL","Simulação","90COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q94","v":9.9636572953811129},null,90,9.9222222222222225,null,90,9.9636572953811129]
[91,"COMERCIAL","Simulação","91COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q95","v":9.9651555668604406},null,91,9.9241758241758244,null,91,9.9651555668604406]
[92,"COMERCIAL","Simulação","92COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q96","v":9.9666212672206544},null,92,9.926086956521738,null,92,9.9666212672206544]
[93,"COMERCIAL","Simulação","93COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q97","v":9.9680554471430121},null,93,9.9279569892473116,null,93,9.9680554471430121]
[94,"COMERCIAL","Simulação","94COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q98","v":9.9694591125989387},null,94,9.9297872340425535,null,94,9.9694591125989387]
[95,"COMERCIAL","Simulação","95COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q99","v":9.9708332272031601},null,95,9.9315789473684202,null,95,9.9708332272031601]
[96,"COMERCIAL","Simulação","96COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q100","v":9.972178714419794},null,96,9.9333333333333336,null,96,9.972178714419794]
[97,"COMERCIAL","Simulação","97COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q101","v":9.9734964596319617},null,97,9.935051546391751,null,97,9.9734964596319617]
[98,"COMERCIAL","Simulação","98COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q102","v":9.974787312084695},null,98,9.9367346938775505,null,98,9.974787312084695]
[99,"COMERCIAL","Simulação","99COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q103","v":9.9760520867101032},null,99,9.9383838383838388,null,99,9.9760520867101032]
[100,"COMERCIAL","Simulação","100COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q104","v":9.9772915658430019},null,100,9.94,null,100,9.9772915658430019]
[101,"COMERCIAL","Simulação","101COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q105","v":9.9795065008346562},null,101,9.9415841584158411,null,101,9.9795065008346562]
[102,"COMERCIAL","Simulação","102COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q106","v":9.9816780057284333},null,102,9.943137254901961,null,102,9.9816780057284333]
[103,"COMERCIAL","Simulação","103COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q107","v":9.9838073454786436},null,103,9.944660194174757,null,103,9.9838073454786436]
[104,"COMERCIAL","Simulação","104COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q108","v":9.9858957363875032},null,104,9.9461538461538463,null,104,9.9858957363875032]
[105,"COMERCIAL","Simulação","105COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q109","v":9.987944348421907},null,105,9.9476190476190478,null,105,9.987944348421907]
[106,"COMERCIAL","Simulação","106COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q110","v":9.98995430739906},null,106,9.9490566037735846,null,106,9.98995430739906]
[107,"COMERCIAL","Simulação","107COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q111","v":9.9919266970495357},null,107,9.950467289719624,null,107,9.9919266970495357]
[108,"COMERCIAL","Simulação","108COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q112","v":9.993862560965745},null,108,9.9518518518518508,null,108,9.993862560965745]
[109,"COMERCIAL","Simulação","109COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q113","v":9.9957629044431204},null,109,9.9532110091743125,null,109,9.9957629044431204]
[110,"COMERCIAL","Simulação","110COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q114","v":9.9976286962209109},null,110,9.954545454545455,null,110,9.9976286962209109]
[111,"COMERCIAL","Simulação","111COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q115","v":9.9994608701288303},null,111,9.9558558558558552,null,111,9.9994608701288303]
[112,"COMERCIAL","Simulação","112COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q116","v":10.001260326645538},null,112,9.9571428571428555,null,112,10.001260326645538]
[113,"COMERCIAL","Simulação","113COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q117","v":10.003027934374339},null,113,9.9584070796460171,null,113,10.003027934374339]
[114,"COMERCIAL","Simulação","114COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q118","v":10.00476453144123},null,114,9.9596491228070185,null,114,10.00476453144123]
[115,"COMERCIAL","Simulação","115COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q119","v":10.006470926820002},null,115,9.9608695652173918,null,115,10.006470926820002]
[116,"COMERCIAL","Simulação","116COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q120","v":10.008147901588796},null,116,9.9620689655172399,null,116,10.008147901588796]
[117,"COMERCIAL","Simulação","117COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q121","v":10.009796210122225},null,117,9.9632478632478616,null,117,10.009796210122225]
[118,"COMERCIAL","Simulação","118COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q122","v":10.011416581222884},null,118,9.964406779661017,null,118,10.011416581222884]
[119,"COMERCIAL","Simulação","119COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q123","v":10.013009719195802},null,119,9.9655462184873951,null,119,10.013009719195802]
[120,"COMERCIAL","Simulação","120COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q124","v":10.01457630486917},null,120,9.9666666666666668,null,120,10.01457630486917]
[121,"COMERCIAL","Simulação","121COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q125","v":10.016116996564467},null,121,9.9677685950413224,null,121,10.016116996564467]
[122,"COMERCIAL","Simulação","122COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q126","v":10.017632431018857},null,122,9.9688524590163912,null,122,10.017632431018857]
[123,"COMERCIAL","Simulação","123COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q127","v":10.019123224262604},null,123,9.9699186991869908,null,123,10.019123224262604]
[150,"COMERCIAL","Simulação","150COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q154","v":10.051861043895338},null,150,9.9933333333333341,null,150,10.051861043895338]
[237,"COMERCIAL","Simulação","237COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q241","v":10.106608255629961},null,237,10.032489451476792,null,237,10.106608255629961]
[334,"COMERCIAL","Simulação","334COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q338","v":10.134021426899109},null,334,10.052095808383234,null,334,10.134021426899109]
[480,"COMERCIAL","Simulação","480COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q484","v":10.154394076217299},null,480,10.066666666666666,null,480,10.154394076217299]
[2300,"COMERCIAL","Simulação","2300COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q522","v":10.271107459384487},null,2300,10.093043478260869,null,2300,10.271107459384487]
[50000,"COMERCIAL","Simulação","50000COMERCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!Q639","v":10.301542483131694},null,50000,10.099679999999999,null,50000,10.301542483131694]
[113,"INATIVO + SANEPAR","Simulação","113INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V117","v":0}]
[192,"INATIVO + SANEPAR","Simulação","192INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V196","v":0}]
[297,"INATIVO + SANEPAR","Simulação","297INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V301","v":0}]
[337,"INATIVO + SANEPAR","Simulação","337INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V341","v":0}]
[446,"INATIVO + SANEPAR","Simulação","446INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V450","v":0}]
[8500,"INATIVO + SANEPAR","Simulação","8500INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V584","v":0}]
[24000,"INATIVO + SANEPAR","Simulação","24000INATIVO + SANEPARSimulação",{"$f":"'Tabela Tarifária Simulada'!V613","v":0}]
[116,"INDUSTRIAL","Simulação","116INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA120","v":9.5649117567384287}]
[166,"INDUSTRIAL","Simulação","166INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA170","v":9.565389632690616}]
[300,"INDUSTRIAL","Simulação","300INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA304","v":9.5786401706838689}]
[409,"INDUSTRIAL","Simulação","409INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA413","v":9.5856023464551665}]
[484,"INDUSTRIAL","Simulação","484INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA488","v":9.5885716571469217}]
[6900,"INDUSTRIAL","Simulação","6900INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA568","v":9.6392356941359942}]
[83000,"INDUSTRIAL","Simulação","83000INDUSTRIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AA672","v":9.6428551762501655}]
[23,"MPC","Simulação","23MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF27","v":7.7895652173913055}]
[166,"MPC","Simulação","166MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF170","v":9.7765060240963848}]
[266,"MPC","Simulação","266MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF270","v":9.8981203007518808}]
[393,"MPC","Simulação","393MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF397","v":9.9633587786259543}]
[425,"MPC","Simulação","425MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF429","v":9.9736470588235306}]
[4300,"MPC","Simulação","4300MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF542","v":10.087511627906977}]
[86000,"MPC","Simulação","86000MPCSimulação",{"$f":"'Tabela Tarifária Simulada'!AF675","v":10.09937558139535}]
[95,"PODER PUBLICO","Simulação","95PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK99","v":10.034210526315796}]
[169,"PODER PUBLICO","Simulação","169PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK173","v":10.063017751479295}]
[240,"PODER PUBLICO","Simulação","240PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK244","v":10.090791666666673}]
[353,"PODER PUBLICO","Simulação","353PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK357","v":10.126070821529751}]
[493,"PODER PUBLICO","Simulação","493PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK497","v":10.147348884381346}]
[4200,"PODER PUBLICO","Simulação","4200PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK541","v":10.284446892857151}]
[53000,"PODER PUBLICO","Simulação","53000PODER PUBLICOSimulação",{"$f":"'Tabela Tarifária Simulada'!AK642","v":10.301538961320764}]
[79,"RESIDENCIAL","Simulação","79RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP83","v":10.896911392405059}]
[110,"RESIDENCIAL","Simulação","110RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP114","v":11.775363636363632}]
[224,"RESIDENCIAL","Simulação","224RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP228","v":12.914669642857136}]
[391,"RESIDENCIAL","Simulação","391RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP395","v":13.384204603580557}]
[467,"RESIDENCIAL","Simulação","467RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP471","v":13.486698072805135}]
[4500,"RESIDENCIAL","Simulação","4500RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP544","v":13.959277777777771}]
[27000,"RESIDENCIAL","Simulação","27000RESIDENCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AP616","v":14.004879629629624}]
[38,"TARIFA SOCIAL","Simulação","38TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU42","v":1.2813157894736842}]
[169,"TARIFA SOCIAL","Simulação","169TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU173","v":1.3190532544378695}]
[222,"TARIFA SOCIAL","Simulação","222TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU226","v":1.3216666666666665}]
[324,"TARIFA SOCIAL","Simulação","324TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU328","v":1.3242901234567899}]
[441,"TARIFA SOCIAL","Simulação","441TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU445","v":1.3258049886621315}]
[8300,"TARIFA SOCIAL","Simulação","8300TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU582","v":1.3297771084337349}]
[11000,"TARIFA SOCIAL","Simulação","11000TARIFA SOCIALSimulação",{"$f":"'Tabela Tarifária Simulada'!AU600","v":1.3298318181818181}]
[76,"UTILIDADE PUBLICA","Simulação","76UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ80","v":10.017763157894741}]
[153,"UTILIDADE PUBLICA","Simulação","153UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ157","v":10.094137254901966}]
[260,"UTILIDADE PUBLICA","Simulação","260UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ264","v":10.138115384615391}]
[298,"UTILIDADE PUBLICA","Simulação","298UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ302","v":10.146134228187927}]
[409,"UTILIDADE PUBLICA","Simulação","409UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ413","v":10.161024449877758}]
[4600,"UTILIDADE PUBLICA","Simulação","4600UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ545","v":10.288367608695658}]
[9800,"UTILIDADE PUBLICA","Simulação","9800UTILIDADE PUBLICASimulação",{"$f":"'Tabela Tarifária Simulada'!AZ597","v":10.296137040816335}]
[0,"ENTIDADE FILANTROPICA","Simulação","0ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE4","v":77.599999999999994}]
[127,"ENTIDADE FILANTROPICA","Simulação","127ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE131","v":5.3416417322834677}]
[263,"ENTIDADE FILANTROPICA","Simulação","263ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE267","v":5.2169448669201559}]
[370,"ENTIDADE FILANTROPICA","Simulação","370ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE374","v":5.183270270270274}]
[447,"ENTIDADE FILANTROPICA","Simulação","447ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE451","v":5.1690123042505629}]
[3000,"ENTIDADE FILANTROPICA","Simulação","3000ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE529","v":5.153212500000004}]
[46000,"ENTIDADE FILANTROPICA","Simulação","46000ENTIDADE FILANTROPICASimulação",{"$f":"'Tabela Tarifária Simulada'!BE635","v":5.151616358695656}]
[82,"COMERCIAL","Real","82COMERCIALReal",{"$f":"'Tabela Tarifária Antiga'!Q86","v":9.9048780487804873}]
[129,"COMERCIAL","Real","129COMERCIALReal",{"$f":"'Tabela Tarifária Antiga'!Q133","v":9.9759689922480632}]
[227,"COMERCIAL","Real",{"$f":"A6403&B6403&C6403","v":"227COMERCIALReal"},{"$f":"'Tabela Tarifária Antiga'!Q231","v":10.029515418502202}]
[375,"COMERCIAL","Real","375COMERCIALReal",{"$f":"'Tabela Tarifária Antiga'!Q379","v":10.057333333333334}]
[470,"COMERCIAL","Real","470COMERCIALReal",{"$f":"'Tabela Tarifária Antiga'!Q474","v":10.065957446808511}]
[6400,"COMERCIAL","Real","6400COMERCIALReal",{"$f":"'Tabela Tarifária Antiga'!Q563","v":10.0975}]
[40000,"COMERCIAL","Real","40000COMERCIALReal",{"$f":"'Tabela Tarifária Antiga'!Q629","v":10.099600000000001}]
[56,"INATIVO + SANEPAR","Real","56INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V60","v":0}]
[132,"INATIVO + SANEPAR","Real","132INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V136","v":0}]
[201,"INATIVO + SANEPAR","Real","201INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V205","v":0}]
[316,"INATIVO + SANEPAR","Real","316INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V320","v":0}]
[454,"INATIVO + SANEPAR","Real","454INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V458","v":0}]
[500,"INATIVO + SANEPAR","Real","500INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V504","v":0}]
[14000,"INATIVO + SANEPAR","Real","14000INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V603","v":0}]
[99000,"INATIVO + SANEPAR","Real","99000INATIVO + SANEPARReal",{"$f":"'Tabela Tarifária Antiga'!V688","v":0}]
[156,"INDUSTRIAL","Real","156INDUSTRIALReal",{"$f":"'Tabela Tarifária Antiga'!AA160","v":9.6650000000000009}]
[244,"INDUSTRIAL","Real","244INDUSTRIALReal",{"$f":"'Tabela Tarifária Antiga'!AA248","v":9.692049180327869}]
[301,"INDUSTRIAL","Real","301INDUSTRIALReal",{"$f":"'Tabela Tarifária Antiga'!AA305","v":9.7011295681063121}]
[428,"INDUSTRIAL","Real","428INDUSTRIALReal",{"$f":"'Tabela Tarifária Antiga'!AA432","v":9.7126635514018709}]
[800,"INDUSTRIAL","Real","800INDUSTRIALReal",{"$f":"'Tabela Tarifária Antiga'!AA507","v":9.7253749999999997}]
[86000,"INDUSTRIAL","Real","86000INDUSTRIALReal",{"$f":"'Tabela Tarifária Antiga'!AA675","v":9.7398639534883724}]
[1,"MPC","Real","1MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF5","v":43.11}]
[130,"MPC","Real","130MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF134","v":9.6862307692307699}]
[185,"MPC","Real","185MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF189","v":9.8092432432432428}]
[285,"MPC","Real","285MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF289","v":9.9112631578947372}]
[466,"MPC","Real","466MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF470","v":9.9845708154506418}]
[3300,"MPC","Real","3300MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF532","v":10.0837}]
[30000,"MPC","Real","30000MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF619","v":10.098207}]
[88000,"MPC","Real","88000MPCReal",{"$f":"'Tabela Tarifária Antiga'!AF677","v":10.099388749999999}]
[114,"PODER PUBLICO","Real","114PODER PUBLICOReal",{"$f":"'Tabela Tarifária Antiga'!AK118","v":9.9596491228070185}]
[223,"PODER PUBLICO","Real","223PODER PUBLICOReal",{"$f":"'Tabela Tarifária Antiga'!AK227","v":10.028251121076234}]
[357,"PODER PUBLICO","Real","357PODER PUBLICOReal",{"$f":"'Tabela Tarifária Antiga'!AK361","v":10.055182072829131}]
[469,"PODER PUBLICO","Real","469PODER PUBLICOReal",{"$f":"'Tabela Tarifária Antiga'!AK473","v":10.065884861407248}]
[700,"PODER PUBLICO","Real","700PODER PUBLICOReal",{"$f":"'Tabela Tarifária Antiga'!AK506","v":10.077142857142857}]
[68000,"PODER PUBLICO","Real","68000PODER PUBLICOReal",{"$f":"'Tabela Tarifária Antiga'!AK657","v":10.099764705882352}]
[59,"RESIDENCIAL","Real","59RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP63","v":9.6444067796610167}]
[151,"RESIDENCIAL","Real","151RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP155","v":11.530463576158942}]
[214,"RESIDENCIAL","Real","214RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP218","v":11.886542056074768}]
[335,"RESIDENCIAL","Real","335RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP339","v":12.194805970149256}]
[457,"RESIDENCIAL","Real","457RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP461","v":12.340350109409192}]
[486,"RESIDENCIAL","Real","486RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP490","v":12.3641975308642}]
[9900,"RESIDENCIAL","Real","9900RESIDENCIALReal",{"$f":"'Tabela Tarifária Antiga'!AP598","v":12.721551515151516}]
[43,"TARIFA SOCIAL","Real","43TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU47","v":1.3295348837209302}]
[92,"TARIFA SOCIAL","Real","92TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU96","v":1.3297826086956521}]
[188,"TARIFA SOCIAL","Real","188TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU192","v":1.3298936170212767}]
[338,"TARIFA SOCIAL","Real","338TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU342","v":1.329940828402367}]
[431,"TARIFA SOCIAL","Real","431TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU435","v":1.3299535962877032}]
[2700,"TARIFA SOCIAL","Real","2700TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU526","v":1.3299925925925928}]
[8100,"TARIFA SOCIAL","Real","8100TARIFA SOCIALReal",{"$f":"'Tabela Tarifária Antiga'!AU580","v":1.3299975308641976}]
[20,"UTILIDADE PUBLICA","Real","20UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ24","v":9.34}]
[143,"UTILIDADE PUBLICA","Real","143UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ147","v":9.988111888111888}]
[260,"UTILIDADE PUBLICA","Real","260UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ264","v":10.038461538461538}]
[279,"UTILIDADE PUBLICA","Real","279UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ283","v":10.042652329749105}]
[415,"UTILIDADE PUBLICA","Real","415UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ419","v":10.06144578313253}]
[463,"UTILIDADE PUBLICA","Real","463UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ467","v":10.065442764578835}]
[6500,"UTILIDADE PUBLICA","Real","6500UTILIDADE PUBLICAReal",{"$f":"'Tabela Tarifária Antiga'!AZ564","v":10.097538461538461}]
[58,"ENTIDADE FILANTROPICA","Real","58ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE62","v":5.5810344827586205}]
[117,"ENTIDADE FILANTROPICA","Real","117ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE121","v":5.313247863247863}]
[207,"ENTIDADE FILANTROPICA","Real","207ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE211","v":5.1987922705314018}]
[360,"ENTIDADE FILANTROPICA","Real","360ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE364","v":5.1355555555555554}]
[391,"ENTIDADE FILANTROPICA","Real","391ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE395","v":5.1287723785166239}]
[2000,"ENTIDADE FILANTROPICA","Real","2000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE519","v":5.0653999999999995}]
[47000,"ENTIDADE FILANTROPICA","Real","47000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE636","v":5.0506553191489356}]
[70000,"ENTIDADE FILANTROPICA","Real","70000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE659","v":5.05044}]
[71000,"ENTIDADE FILANTROPICA","Real","71000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE660","v":5.0504338028169009}]
[72000,"ENTIDADE FILANTROPICA","Real","72000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE661","v":5.0504277777777773}]
[73000,"ENTIDADE FILANTROPICA","Real","73000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE662","v":5.0504219178082188}]
[74000,"ENTIDADE FILANTROPICA","Real","74000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE663","v":5.0504162162162158}]
[75000,"ENTIDADE FILANTROPICA","Real","75000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE664","v":5.0504106666666662}]
[76000,"ENTIDADE FILANTROPICA","Real","76000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE665","v":5.0504052631578942}]
[77000,"ENTIDADE FILANTROPICA","Real","77000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE666","v":5.0503999999999998}]
[78000,"ENTIDADE FILANTROPICA","Real","78000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE667","v":5.0503948717948717}]
[79000,"ENTIDADE FILANTROPICA","Real","79000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE668","v":5.0503898734177213}]
[80000,"ENTIDADE FILANTROPICA","Real","80000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE669","v":5.0503849999999995}]
[81000,"ENTIDADE FILANTROPICA","Real","81000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE670","v":5.0503802469135799}]
[82000,"ENTIDADE FILANTROPICA","Real","82000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE671","v":5.050375609756097}]
[83000,"ENTIDADE FILANTROPICA","Real","83000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE672","v":5.0503710843373488}]
[84000,"ENTIDADE FILANTROPICA","Real","84000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE673","v":5.0503666666666662}]
[85000,"ENTIDADE FILANTROPICA","Real","85000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE674","v":5.0503623529411765}]
[86000,"ENTIDADE FILANTROPICA","Real","86000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE675","v":5.0503581395348833}]
[87000,"ENTIDADE FILANTROPICA","Real","87000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE676","v":5.0503540229885058}]
[88000,"ENTIDADE FILANTROPICA","Real","88000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE677","v":5.0503499999999999}]
[89000,"ENTIDADE FILANTROPICA","Real","89000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE678","v":5.0503460674157301}]
[90000,"ENTIDADE FILANTROPICA","Real","90000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE679","v":5.0503422222222225}]
[91000,"ENTIDADE FILANTROPICA","Real","91000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE680","v":5.0503384615384617}]
[92000,"ENTIDADE FILANTROPICA","Real","92000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE681","v":5.0503347826086955}]
[93000,"ENTIDADE FILANTROPICA","Real","93000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE682","v":5.0503311827956985}]
[94000,"ENTIDADE FILANTROPICA","Real","94000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE683","v":5.0503276595744682}]
[95000,"ENTIDADE FILANTROPICA","Real","95000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE684","v":5.0503242105263153}]
[96000,"ENTIDADE FILANTROPICA","Real","96000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE685","v":5.0503208333333331}]
[97000,"ENTIDADE FILANTROPICA","Real","97000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE686","v":5.0503175257731954}]
[98000,"ENTIDADE FILANTROPICA","Real","98000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE687","v":5.0503142857142853}]
[99000,"ENTIDADE FILANTROPICA","Real","99000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE688","v":5.0503111111111112}]
[100000,"ENTIDADE FILANTROPICA","Real","100000ENTIDADE FILANTROPICAReal",{"$f":"'Tabela Tarifária Antiga'!BE689","v":5.0503080000000002}]

{"sheet":"Tabela Histograma","index":28,"n_rows":145,"n_cols":17,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
["Objeto","Categoria","Faixa","Chave","Volume Ano Referência","Volume % Ano Referência","Número de Economias Ano Referência","Número Economias % Ano Referência","Número de Ligações Ano de Referência","Número Ligações % Ano Referência"]
["Agua","COMERCIAL",1,{"$f":"A2&B2&C2","v":"AguaCOMERCIAL1"},{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C2)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C2)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C2)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C2)","v":4742712},{"$f":"E2/SUM(E$2:E$9)","v":0.10524511784895829},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C2)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C2)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C2)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C2)","v":161768.75001380415},{"$f":"G2/SUM(G$2:G$9)","v":0.48951855722697485},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C2)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C2)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C2)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A2,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B2,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C2)","v":109687.66667818751},{"$f":"I2/SUM(I$2:I$9)","v":0.41748058742514743},null,null,"Antes",null,null,"Depois"]
["Agua","COMERCIAL",2,{"$f":"A3&B3&C3","v":"AguaCOMERCIAL2"},{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C3)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C3)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C3)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C3)","v":7496204},{"$f":"E3/SUM(E$2:E$9)","v":0.16634762418629523},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C3)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C3)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C3)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C3)","v":80842.000002091678},0.24463105019350209,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C3)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C3)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C3)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B3,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C3)","v":70125.416669012498},{"$f":"I3/SUM(I$2:I$9)","v":0.26690329944117946},null,null,"Volume","Agua",null,"Volume","Agua"]
["Agua","COMERCIAL",3,"AguaCOMERCIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C4)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C4)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C4)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C4)","v":9225381},0.20471964364408818,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C4)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C4)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C4)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C4)","v":54049.583329137495},0.16355615066408552,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C4)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C4)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C4)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A4,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B4,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C4)","v":50286.083329825007},{"$f":"I4/SUM(I$2:I$9)","v":0.19139310957756037},null,null,{"$f":"'Outputs -Simulador'!$H$9","v":"COMERCIAL"},null,null,{"$f":"M4","v":"COMERCIAL"}]
["Agua","COMERCIAL",4,"AguaCOMERCIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C5)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C5)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C5)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C5)","v":4390192},9.742237656841779E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C5)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C5)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C5)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C5)","v":14833.5833300875},4.4887002648106702E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C5)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C5)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C5)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A5,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B5,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C5)","v":14069.916664283332},{"$f":"I5/SUM(I$2:I$9)","v":5.3551299356757703E-2},null,1,{"$f":"(SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Volume'!$C:$C,\"<=5\")+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Volume'!$C:$C,\"<=5\")+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Volume'!$C:$C,\"<=5\")+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Volume'!$C:$C,\"<=5\"))","v":4742712},{"$f":"M5/SUM(M$5:M$12)","v":0.10524511784895829},null,{"$f":"VLOOKUP($Q$3&$P$4&L5,$D$1:$J$145,2,0)","v":4742712},{"$f":"P5/SUM($P$5:$P$12)","v":0.10524511784895829}]
["Agua","COMERCIAL",5,"AguaCOMERCIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C6)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C6)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C6)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C6)","v":4568033},0.10136883104496552,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C6)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C6)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C6)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C6)","v":9870.5833303791678},2.9868770763596342E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C6)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C6)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C6)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A6,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B6,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C6)","v":9582.7499971875022},{"$f":"I6/SUM(I$2:I$9)","v":3.6472761424596246E-2},null,2,{"$f":"(SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Volume'!$C:$C,\">5\",'Tarifa Normal - Volume'!$C:$C,\"<=10\")+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Volume'!$C:$C,\">5\",'Tarifa Esgoto 85 - Volume'!$C:$C,\"<=10\")+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Volume'!$C:$C,\">5\",'Tarifa Litoral A - Volume'!$C:$C,\"<=10\")+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Volume'!$C:$C,\">5\",'Tarifa Litoral B - Volume'!$C:$C,\"<=10\"))","v":7496204},{"$f":"M6/SUM(M$5:M$12)","v":0.16634762418629523},null,{"$f":"VLOOKUP($Q$3&$P$4&L6,$D$1:$J$145,2,0)","v":7496204},{"$f":"P6/SUM($P$5:$P$12)","v":0.16634762418629523}]
["Agua","COMERCIAL",6,"AguaCOMERCIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C7)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C7)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C7)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C7)","v":4819766},0.10695501659691803,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C7)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C7)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C7)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C7)","v":5854.6666636125001},1.7716450043484277E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C7)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C7)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C7)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A7,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B7,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C7)","v":5758.7499970541667},{"$f":"I7/SUM(I$2:I$9)","v":2.191829222384974E-2},null,3,{"$f":"(SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Volume'!$C:$C,\">10\",'Tarifa Normal - Volume'!$C:$C,\"<=15\")+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Volume'!$C:$C,\">10\",'Tarifa Esgoto 85 - Volume'!$C:$C,\"<=15\")+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Volume'!$C:$C,\">10\",'Tarifa Litoral A - Volume'!$C:$C,\"<=15\")+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Volume'!$C:$C,\">10\",'Tarifa Litoral B - Volume'!$C:$C,\"<=15\"))","v":5645214},0.12527246282561311,null,9225381,0.20471964364408818]
["Agua","COMERCIAL",7,"AguaCOMERCIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C8)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C8)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C8)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C8)","v":6503769},0.1443245836701452,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C8)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C8)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C8)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C8)","v":2969.333330858331},8.9853186596527638E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C8)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C8)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C8)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A8,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B8,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C8)","v":2950.4999975999972},{"$f":"I8/SUM(I$2:I$9)","v":1.1229853907001689E-2},null,4,{"$f":"(SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Volume'!$C:$C,\">15\",'Tarifa Normal - Volume'!$C:$C,\"<=20\")+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Volume'!$C:$C,\">15\",'Tarifa Esgoto 85 - Volume'!$C:$C,\"<=20\")+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Volume'!$C:$C,\">15\",'Tarifa Litoral A - Volume'!$C:$C,\"<=20\")+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Volume'!$C:$C,\">15\",'Tarifa Litoral B - Volume'!$C:$C,\"<=20\"))","v":3580167},7.9447180818475058E-2,null,4390192,9.742237656841779E-2]
["Agua","COMERCIAL",8,"AguaCOMERCIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C9)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C9)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C9)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C9)","v":3317430},7.3616806440211791E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C9)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C9)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C9)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C9)","v":276.49999960416648},8.3669980059770976E-4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C9)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C9)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C9)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A9,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B9,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C9)","v":276.08333296249987},{"$f":"I9/SUM(I$2:I$9)","v":1.0507966439074368E-3},null,5,{"$f":"(SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Volume'!$C:$C,\">20\",'Tarifa Normal - Volume'!$C:$C,\"<=30\")+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Volume'!$C:$C,\">20\",'Tarifa Esgoto 85 - Volume'!$C:$C,\"<=30\")+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Volume'!$C:$C,\">20\",'Tarifa Litoral A - Volume'!$C:$C,\"<=30\")+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Volume'!$C:$C,\">20\",'Tarifa Litoral B - Volume'!$C:$C,\"<=30\"))","v":4390192},9.742237656841779E-2,null,4568033,0.10136883104496552]
["Agua","INATIVO + SANEPAR",1,"AguaINATIVO + SANEPAR1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C10)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C10)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C10)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C10)","v":20769},{"$f":"E10/SUM(E$10:E$17)","v":3.945962223714722E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C10)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C10)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C10)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C10)","v":3098.2500000916666},{"$f":"G10/SUM(G$10:G$17)","v":0.25112462006838882},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C10)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C10)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C10)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A10,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B10,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C10)","v":962.41666675833324},{"$f":"I10/SUM(I$10:I$17)","v":0.49855385284480447},null,6,{"$f":"(SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Volume'!$C:$C,\">30\")+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Volume'!$C:$C,\">30\")+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Volume'!$C:$C,\">30\")+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Volume'!$C:$C,\">30\"))","v":19208998},0.42626523775224051,null,4819766,0.10695501659691803]
["Agua","INATIVO + SANEPAR",2,"AguaINATIVO + SANEPAR2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C11)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C11)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C11)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C11)","v":186109},{"$f":"E11/SUM(E$10:E$17)","v":3.5359385791002125E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C11)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C11)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C11)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C11)","v":1945.7500000208333},0.15771023303117648,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C11)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C11)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C11)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A11,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B11,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C11)","v":214.83333335416668},{"$f":"I11/SUM(I$10:I$17)","v":0.11128858192364076},null,7,0,0,null,6503769,0.1443245836701452]
["Agua","INATIVO + SANEPAR",3,"AguaINATIVO + SANEPAR3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C12)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C12)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C12)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C12)","v":229238},4.3553588918095014E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C12)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C12)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C12)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C12)","v":1511.6666666374999},0.12252617358772157,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C12)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C12)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C12)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A12,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B12,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C12)","v":129.74999997083333},{"$f":"I12/SUM(I$10:I$17)","v":6.721346858004433E-2},null,8,0,0,null,3317430,7.3616806440211791E-2]
["Agua","INATIVO + SANEPAR",4,"AguaINATIVO + SANEPAR4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C13)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C13)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C13)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C13)","v":163858},3.1131854112063505E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C13)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C13)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C13)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C13)","v":766.74999996250006},6.2147922995989049E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C13)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C13)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C13)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A13,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B13,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C13)","v":89.833333295833341},{"$f":"I13/SUM(I$10:I$17)","v":4.6535721975163286E-2}]
["Agua","INATIVO + SANEPAR",5,"AguaINATIVO + SANEPAR5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C14)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C14)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C14)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C14)","v":466467},8.8625410978358854E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C14)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C14)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C14)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C14)","v":1564.4166667166667},0.12680175616759612,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C14)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C14)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C14)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A14,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B14,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C14)","v":108.41666671666667},{"$f":"I14/SUM(I$10:I$17)","v":5.6162313861671524E-2},null,null,{"$f":"IF(OR(M15=\"COMERCIAL\",M15=\"MPC\"),\"Ligações\",\"Economias\")","v":"Ligações"},"Agua",null,{"$f":"IF(OR(M15=\"COMERCIAL\",M15=\"MPC\"),\"Ligações\",\"Economias\")","v":"Ligações"},"Agua"]
["Agua","INATIVO + SANEPAR",6,"AguaINATIVO + SANEPAR6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C15)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C15)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C15)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C15)","v":4196914},0.79738379797676573,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C15)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C15)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C15)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C15)","v":3450.6666665625507},0.27968929414912808,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C15)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C15)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C15)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A15,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B15,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C15)","v":425.16666656249311},{"$f":"I15/SUM(I$10:I$17)","v":0.2202460608146756},null,null,{"$f":"M4","v":"COMERCIAL"},null,null,{"$f":"M4","v":"COMERCIAL"}]
["Agua","INATIVO + SANEPAR",7,"AguaINATIVO + SANEPAR7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C16)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C16)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C16)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C16)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C16)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C16)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C16)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C16)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C16)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C16)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C16)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A16,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B16,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C16)","v":0},{"$f":"I16/SUM(I$10:I$17)","v":0},null,1,{"$f":"IF(M14=\"Ligações\",(SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Ligações'!$C:$C,\"<=5\")+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Ligações'!$C:$C,\"<=5\")+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Ligações'!$C:$C,\"<=5\")+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Ligações'!$C:$C,\"<=5\")),(SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Economias'!$C:$C,\"<=5\")+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Economias'!$C:$C,\"<=5\")+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Economias'!$C:$C,\"<=5\")+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Economias'!$C:$C,\"<=5\")))","v":109687.66667818751},{"$f":"M16/SUM(M$16:M$23)","v":0.41748058742514738},null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L16,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L16,$D$1:$J$145,4,0))","v":109687.66667818751},{"$f":"P16/SUM($P$16:$P$23)","v":0.41748058742514743}]
["Agua","INATIVO + SANEPAR",8,"AguaINATIVO + SANEPAR8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C17)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C17)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C17)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C17)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C17)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C17)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C17)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C17)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C17)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C17)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C17)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A17,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B17,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C17)","v":0},{"$f":"I17/SUM(I$10:I$17)","v":0},null,2,{"$f":"IF(M14=\"Ligações\",(SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Ligações'!$C:$C,\">5\",'Tarifa Normal - Ligações'!$C:$C,\"<=10\")+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Ligações'!$C:$C,\">5\",'Tarifa Esgoto 85 - Ligações'!$C:$C,\"<=10\")+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Ligações'!$C:$C,\">5\",'Tarifa Litoral A - Ligações'!$C:$C,\"<=10\")+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Ligações'!$C:$C,\">5\",'Tarifa Litoral B - Ligações'!$C:$C,\"<=10\")),(SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Economias'!$C:$C,\">5\",'Tarifa Normal - Economias'!$C:$C,\"<=10\")+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Economias'!$C:$C,\">5\",'Tarifa Esgoto 85 - Economias'!$C:$C,\"<=10\")+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Economias'!$C:$C,\">5\",'Tarifa Litoral A - Economias'!$C:$C,\"<=10\")+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Economias'!$C:$C,\">5\",'Tarifa Litoral B - Economias'!$C:$C,\"<=10\")))","v":70125.416669012498},{"$f":"M17/SUM(M$16:M$23)","v":0.26690329944117941},null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L17,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L17,$D$1:$J$145,4,0))","v":70125.416669012498},{"$f":"P17/SUM($P$16:$P$23)","v":0.26690329944117946}]
["Agua","INDUSTRIAL",1,"AguaINDUSTRIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C18)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C18)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C18)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C18)","v":131185},{"$f":"E18/SUM(E$18:E$25)","v":1.345990787117067E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C18)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C18)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C18)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C18)","v":4623.250000137501},{"$f":"G18/SUM(G$18:G$25)","v":0.32376833923643744},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C18)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C18)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C18)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A18,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B18,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C18)","v":4586.8333334708332},{"$f":"I18/SUM(I$18:I$25)","v":0.32416165091198218},null,3,{"$f":"IF(M14=\"Ligações\",(SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Ligações'!$C:$C,\">10\",'Tarifa Normal - Ligações'!$C:$C,\"<=15\")+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Ligações'!$C:$C,\">10\",'Tarifa Esgoto 85 - Ligações'!$C:$C,\"<=15\")+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Ligações'!$C:$C,\">10\",'Tarifa Litoral A - Ligações'!$C:$C,\"<=15\")+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Ligações'!$C:$C,\">10\",'Tarifa Litoral B - Ligações'!$C:$C,\"<=15\")),(SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Economias'!$C:$C,\">10\",'Tarifa Normal - Economias'!$C:$C,\"<=15\")+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Economias'!$C:$C,\">10\",'Tarifa Esgoto 85 - Economias'!$C:$C,\"<=15\")+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Economias'!$C:$C,\">10\",'Tarifa Litoral A - Economias'!$C:$C,\"<=15\")+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Economias'!$C:$C,\">10\",'Tarifa Litoral B - Economias'!$C:$C,\"<=15\")))","v":34382.583332025002},0.13086303612202124,null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L18,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L18,$D$1:$J$145,4,0))","v":50286.083329825007},0.19139310957756037]
["Agua","INDUSTRIAL",2,"AguaINDUSTRIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C19)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C19)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C19)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C19)","v":260341},{"$f":"E19/SUM(E$18:E$25)","v":2.671163528672061E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C19)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C19)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C19)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C19)","v":2756.9166665999996},0.19306815130736818,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C19)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C19)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C19)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A19,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B19,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C19)","v":2721.6666665958328},{"$f":"I19/SUM(I$18:I$25)","v":0.19234619959653407},null,4,{"$f":"IF(M14=\"Ligações\",(SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Ligações'!$C:$C,\">15\",'Tarifa Normal - Ligações'!$C:$C,\"<=20\")+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Ligações'!$C:$C,\">15\",'Tarifa Esgoto 85 - Ligações'!$C:$C,\"<=20\")+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Ligações'!$C:$C,\">15\",'Tarifa Litoral A - Ligações'!$C:$C,\"<=20\")+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Ligações'!$C:$C,\">15\",'Tarifa Litoral B - Ligações'!$C:$C,\"<=20\")),(SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Economias'!$C:$C,\">15\",'Tarifa Normal - Economias'!$C:$C,\"<=20\")+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Economias'!$C:$C,\">15\",'Tarifa Esgoto 85 - Economias'!$C:$C,\"<=20\")+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Economias'!$C:$C,\">15\",'Tarifa Litoral A - Economias'!$C:$C,\"<=20\")+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Economias'!$C:$C,\">15\",'Tarifa Litoral B - Economias'!$C:$C,\"<=20\")))","v":15903.499997800001},6.0530073455539062E-2,null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L19,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L19,$D$1:$J$145,4,0))","v":14069.916664283332},5.3551299356757703E-2]
["Agua","INDUSTRIAL",3,"AguaINDUSTRIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C20)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C20)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C20)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C20)","v":276789},2.8399241069889534E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C20)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C20)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C20)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C20)","v":1799.4166667},0.12601398275120274,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C20)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C20)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C20)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A20,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B20,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C20)","v":1778.1666666958336},{"$f":"I20/SUM(I$18:I$25)","v":0.12566696898851756},null,5,{"$f":"IF(M14=\"Ligações\",(SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Ligações'!$C:$C,\">20\",'Tarifa Normal - Ligações'!$C:$C,\"<=30\")+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Ligações'!$C:$C,\">20\",'Tarifa Esgoto 85 - Ligações'!$C:$C,\"<=30\")+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Ligações'!$C:$C,\">20\",'Tarifa Litoral A - Ligações'!$C:$C,\"<=30\")+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Ligações'!$C:$C,\">20\",'Tarifa Litoral B - Ligações'!$C:$C,\"<=30\")),(SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Economias'!$C:$C,\">20\",'Tarifa Normal - Economias'!$C:$C,\"<=30\")+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Economias'!$C:$C,\">20\",'Tarifa Esgoto 85 - Economias'!$C:$C,\"<=30\")+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Economias'!$C:$C,\">20\",'Tarifa Litoral A - Economias'!$C:$C,\"<=30\")+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Economias'!$C:$C,\">20\",'Tarifa Litoral B - Economias'!$C:$C,\"<=30\")))","v":14069.916664283332},5.3551299356757689E-2,null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L20,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L20,$D$1:$J$145,4,0))","v":9582.7499971875022},3.6472761424596246E-2]
["Agua","INDUSTRIAL",4,"AguaINDUSTRIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C21)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C21)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C21)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C21)","v":237836},2.4402566211439932E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C21)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C21)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C21)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C21)","v":1111.0833333416665},7.7809680544772067E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C21)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C21)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C21)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A21,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B21,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C21)","v":1100.3333333416667},{"$f":"I21/SUM(I$18:I$25)","v":7.7762988963808011E-2},null,6,{"$f":"IF(M14=\"Ligações\",(SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Ligações'!$C:$C,\">30\")+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Ligações'!$C:$C,\">30\")+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Ligações'!$C:$C,\">30\")+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Ligações'!$C:$C,\">30\")),(SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Normal - Economias'!$C:$C,\">30\")+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Esgoto 85 - Economias'!$C:$C,\">30\")+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral A - Economias'!$C:$C,\">30\")+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$N$3,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$M$4,'Tarifa Litoral B - Economias'!$C:$C,\">30\")))","v":18568.083324804178},7.0671704199355145E-2,null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L21,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L21,$D$1:$J$145,4,0))","v":5758.7499970541667},2.191829222384974E-2]
["Agua","INDUSTRIAL",5,"AguaINDUSTRIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C22)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C22)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C22)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C22)","v":364631},3.7412049144131057E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C22)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C22)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C22)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C22)","v":1218.1666666458334},8.5308775982561688E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C22)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C22)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C22)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A22,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B22,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C22)","v":1206.5833333124999},{"$f":"I22/SUM(I$18:I$25)","v":8.5271911328310218E-2},null,7,0,0,null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L22,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L22,$D$1:$J$145,4,0))","v":2950.4999975999972},1.1229853907001689E-2]
["Agua","INDUSTRIAL",6,"AguaINDUSTRIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C23)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C23)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C23)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C23)","v":1930146},0.19803778890809606,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C23)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C23)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C23)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C23)","v":2347.4999999624997},0.16439651247992013,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C23)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C23)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C23)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A23,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B23,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C23)","v":2334.4166666291671},{"$f":"I23/SUM(I$18:I$25)","v":0.16497838607934437},null,8,0,0,null,{"$f":"IF(P14=\"Ligações\",VLOOKUP($Q$14&$P$15&L23,$D$1:$J$145,6,0),VLOOKUP($Q$14&$P$15&L23,$D$1:$J$145,4,0))","v":276.08333296249987},1.0507966439074368E-3]
["Agua","INDUSTRIAL",7,"AguaINDUSTRIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C24)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C24)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C24)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C24)","v":1624096},0.1666362963291291,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C24)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C24)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C24)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C24)","v":337.08333331249935},2.3606101986183861E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C24)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C24)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C24)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A24,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B24,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C24)","v":335.74999997916592},{"$f":"I24/SUM(I$18:I$25)","v":2.3728194676868236E-2}]
["Agua","INDUSTRIAL",8,"AguaINDUSTRIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C25)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C25)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C25)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C25)","v":4921328},0.50494051517942307,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C25)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C25)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C25)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C25)","v":86.083333333333854},6.0284557115538283E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C25)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C25)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C25)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A25,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B25,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C25)","v":86.083333333333854},{"$f":"I25/SUM(I$18:I$25)","v":6.0836994546353976E-3}]
["Agua","MPC",1,"AguaMPC1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C26)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C26)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C26)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C26)","v":166359},{"$f":"E26/SUM(E$26:E$33)","v":0.38203926972097829},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C26)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C26)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C26)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C26)","v":5896.6666666249994},{"$f":"G26/SUM(G$26:G$33)","v":0.69920948618628564},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C26)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C26)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C26)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A26,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B26,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C26)","v":5688.8333332958337},{"$f":"I26/SUM(I$26:I$33)","v":0.69995591057126438}]
["Agua","MPC",2,"AguaMPC2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C27)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C27)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C27)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C27)","v":187937},{"$f":"E27/SUM(E$26:E$33)","v":0.43159260535078653},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C27)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C27)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C27)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C27)","v":2096.7499999333336},0.2486264822145009,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C27)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C27)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C27)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A27,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B27,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C27)","v":2012.0833332624998},{"$f":"I27/SUM(I$26:I$33)","v":0.24756739021269178}]
["Agua","MPC",3,"AguaMPC3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C28)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C28)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C28)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C28)","v":47208},0.10841198759903548,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C28)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C28)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C28)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C28)","v":321.33333322083331},3.8102766786453308E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C28)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C28)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C28)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A28,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B28,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C28)","v":310.4999998875},{"$f":"I28/SUM(I$26:I$33)","v":3.8204021355591103E-2}]
["Agua","MPC",4,"AguaMPC4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C29)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C29)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C29)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C29)","v":14553},3.3420599379951774E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C29)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C29)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C29)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C29)","v":69.249999933333328},8.2114624429839109E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C29)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C29)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C29)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A29,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B29,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C29)","v":67.416666599999999},{"$f":"I29/SUM(I$26:I$33)","v":8.2949686680913026E-3}]
["Agua","MPC",5,"AguaMPC5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C30)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C30)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C30)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C30)","v":9779},2.2457228154782408E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C30)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C30)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C30)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C30)","v":33.416666645833338},3.9624505905579352E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C30)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C30)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C30)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A30,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B30,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C30)","v":32.666666645833338},{"$f":"I30/SUM(I$26:I$33)","v":4.0193173288424018E-3}]
["Agua","MPC",6,"AguaMPC6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C31)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C31)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C31)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C31)","v":9614},2.2078309794465494E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C31)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C31)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C31)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C31)","v":15.916666670833342},1.8873517792182702E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C31)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C31)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C31)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A31,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B31,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C31)","v":15.916666670833342},{"$f":"I31/SUM(I$26:I$33)","v":1.9583918635190378E-3}]
["Agua","MPC",7,"AguaMPC7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C32)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C32)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C32)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C32)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C32)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C32)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C32)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C32)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C32)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C32)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C32)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A32,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B32,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C32)","v":0},{"$f":"I32/SUM(I$26:I$33)","v":0}]
["Agua","MPC",8,"AguaMPC8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C33)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C33)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C33)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C33)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C33)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C33)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C33)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C33)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C33)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C33)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C33)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A33,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B33,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C33)","v":0},{"$f":"I33/SUM(I$26:I$33)","v":0}]
["Agua","PODER PUBLICO",1,"AguaPODER PUBLICO1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C34)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C34)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C34)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C34)","v":185990},{"$f":"E34/SUM(E$34:E$41)","v":9.4610040699765353E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C34)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C34)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C34)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C34)","v":8020.9166674291673},{"$f":"G34/SUM(G$34:G$41)","v":0.30296191378463089},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C34)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C34)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C34)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A34,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B34,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C34)","v":7997.4166674416674},{"$f":"I34/SUM(I$34:I$41)","v":0.30467413150785749}]
["Agua","PODER PUBLICO",2,"AguaPODER PUBLICO2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C35)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C35)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C35)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C35)","v":290318},{"$f":"E35/SUM(E$34:E$41)","v":1.4767997094399955E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C35)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C35)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C35)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C35)","v":3080.9166668500002},0.11637079006070911,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C35)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C35)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C35)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A35,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B35,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C35)","v":3065.7500001875001},{"$f":"I35/SUM(I$34:I$41)","v":0.11679455473790386}]
["Agua","PODER PUBLICO",3,"AguaPODER PUBLICO3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C36)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C36)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C36)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C36)","v":331419},1.6858737071173465E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C36)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C36)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C36)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C36)","v":2145.5833331958333},8.1041863388135918E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C36)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C36)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C36)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A36,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B36,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C36)","v":2103.7499998875001},{"$f":"I36/SUM(I$34:I$41)","v":8.0145655875951571E-2}]
["Agua","PODER PUBLICO",4,"AguaPODER PUBLICO4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C37)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C37)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C37)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C37)","v":333537},1.696647623252736E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C37)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C37)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C37)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C37)","v":1553.4999998833337},5.8677998107157736E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C37)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C37)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C37)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A37,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B37,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C37)","v":1538.2499998708333},{"$f":"I37/SUM(I$34:I$41)","v":5.8602046415887392E-2}]
["Agua","PODER PUBLICO",5,"AguaPODER PUBLICO5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C38)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C38)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C38)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C38)","v":671613},3.416384389724797E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C38)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C38)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C38)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C38)","v":2225.833333316667},8.407302486579496E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C38)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C38)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C38)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A38,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B38,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C38)","v":2171.249999970833},{"$f":"I38/SUM(I$34:I$41)","v":8.271717424961518E-2}]
["Agua","PODER PUBLICO",6,"AguaPODER PUBLICO6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C39)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C39)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C39)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C39)","v":7541539},0.38362563133978583,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C39)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C39)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C39)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C39)","v":8254.249999525},0.31177525966173697,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C39)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C39)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C39)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A39,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B39,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C39)","v":8178.9166661749996},{"$f":"I39/SUM(I$34:I$41)","v":0.31158865863358304}]
["Agua","PODER PUBLICO",7,"AguaPODER PUBLICO7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C40)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C40)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C40)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C40)","v":4751929},0.24172277869369066,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C40)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C40)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C40)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C40)","v":1046.9999997375003},3.9546742199810081E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C40)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C40)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C40)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A40,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B40,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C40)","v":1046.7499997375003},{"$f":"I40/SUM(I$34:I$41)","v":3.9877583016803483E-2}]
["Agua","PODER PUBLICO",8,"AguaPODER PUBLICO8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C41)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C41)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C41)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C41)","v":5552245},0.28243353160119827,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C41)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C41)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C41)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C41)","v":146.99999999999784},5.5524079320243575E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C41)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C41)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C41)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A41,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B41,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C41)","v":146.99999999999784},{"$f":"I41/SUM(I$34:I$41)","v":5.6001955623979707E-3}]
["Agua","RESIDENCIAL",1,"AguaRESIDENCIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C42)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C42)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C42)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C42)","v":26855261},{"$f":"E42/SUM(E$42:E$49)","v":6.7243081630514928E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C42)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C42)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C42)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C42)","v":764680.75057132088},{"$f":"G42/SUM(G$42:G$49)","v":0.2312696053374374},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C42)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C42)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C42)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A42,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B42,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C42)","v":654787.16709795},{"$f":"I42/SUM(I$42:I$49)","v":0.24475707752258419}]
["Agua","RESIDENCIAL",2,"AguaRESIDENCIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C43)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C43)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C43)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C43)","v":119827755},{"$f":"E43/SUM(E$42:E$49)","v":0.30003757964096284},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C43)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C43)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C43)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C43)","v":1246042.4998662085},0.37685237527220122,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C43)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C43)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C43)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A43,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B43,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C43)","v":936054.999917479},{"$f":"I43/SUM(I$42:I$49)","v":0.34989397729893629}]
["Agua","RESIDENCIAL",3,"AguaRESIDENCIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C44)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C44)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C44)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C44)","v":119270060},0.29864116310976885,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C44)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C44)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C44)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C44)","v":786867.33316689567},0.23797970258629769,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C44)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C44)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C44)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A44,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B44,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C44)","v":635396.33321716252},{"$f":"I44/SUM(I$42:I$49)","v":0.23750885387088655}]
["Agua","RESIDENCIAL",4,"AguaRESIDENCIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C45)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C45)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C45)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C45)","v":65294812},0.1634921505088007,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C45)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C45)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C45)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C45)","v":309251.91654375836},9.3529971344885429E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C45)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C45)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C45)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A45,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B45,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C45)","v":266448.58323796664},{"$f":"I45/SUM(I$42:I$49)","v":9.9597517820018827E-2}]
["Agua","RESIDENCIAL",5,"AguaRESIDENCIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C46)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C46)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C46)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C46)","v":45716199},0.11446912026637406,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C46)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C46)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C46)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C46)","v":158670.49989319581},4.7988214508573192E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C46)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C46)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C46)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A46,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B46,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C46)","v":143520.08323726669},{"$f":"I46/SUM(I$42:I$49)","v":5.3647288621489833E-2}]
["Agua","RESIDENCIAL",6,"AguaRESIDENCIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C47)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C47)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C47)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C47)","v":15092594},3.7790454926437685E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C47)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C47)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C47)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C47)","v":34534.416618045834},1.0444569051655739E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C47)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C47)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C47)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A47,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B47,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C47)","v":32950.999954037499},{"$f":"I47/SUM(I$42:I$49)","v":1.2316964741293681E-2}]
["Agua","RESIDENCIAL",7,"AguaRESIDENCIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C48)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C48)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C48)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C48)","v":7319141},1.8326449917140952E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C48)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C48)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C48)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C48)","v":6399.8333179415949},1.9355618989492127E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C48)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C48)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C48)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A48,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B48,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C48)","v":6095.0833183415934},{"$f":"I48/SUM(I$42:I$49)","v":2.2783201247906885E-3}]
["Agua","RESIDENCIAL",8,"AguaRESIDENCIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C49)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C49)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C49)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C49)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C49)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C49)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C49)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C49)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C49)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C49)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C49)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A49,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B49,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C49)","v":0},{"$f":"I49/SUM(I$42:I$49)","v":0}]
["Agua","TARIFA SOCIAL",1,"AguaTARIFA SOCIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C50)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C50)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C50)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C50)","v":3052054},{"$f":"E50/SUM(E$50:E$57)","v":0.19711030554785944},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C50)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C50)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C50)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C50)","v":80504.333338266661},{"$f":"G50/SUM(G$50:G$57)","v":0.42328354836819693},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C50)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C50)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C50)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A50,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B50,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C50)","v":77526.166671387502},{"$f":"I50/SUM(I$50:I$57)","v":0.44233558042482429}]
["Agua","TARIFA SOCIAL",2,"AguaTARIFA SOCIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C51)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C51)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C51)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C51)","v":7546830},{"$f":"E51/SUM(E$50:E$57)","v":0.48739569064562815},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C51)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C51)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C51)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C51)","v":81481.666667025012},0.42842226702073305,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C51)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C51)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C51)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A51,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B51,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C51)","v":73905.083333666655},{"$f":"I51/SUM(I$50:I$57)","v":0.42167502065863943}]
["Agua","TARIFA SOCIAL",3,"AguaTARIFA SOCIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C52)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C52)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C52)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C52)","v":4885106},0.31549400380651238,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C52)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C52)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C52)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C52)","v":28204.083329199908},0.14829418461107016,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C52)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C52)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C52)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A52,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B52,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C52)","v":23834.249995941587},{"$f":"I52/SUM(I$50:I$57)","v":0.13598939891653619}]
["Agua","TARIFA SOCIAL",4,"AguaTARIFA SOCIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C53)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C53)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C53)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C53)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C53)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C53)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C53)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C53)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C53)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C53)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C53)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A53,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B53,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C53)","v":0},{"$f":"I53/SUM(I$50:I$57)","v":0}]
["Agua","TARIFA SOCIAL",5,"AguaTARIFA SOCIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C54)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C54)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C54)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C54)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C54)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C54)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C54)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C54)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C54)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C54)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C54)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A54,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B54,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C54)","v":0},{"$f":"I54/SUM(I$50:I$57)","v":0}]
["Agua","TARIFA SOCIAL",6,"AguaTARIFA SOCIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C55)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C55)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C55)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C55)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C55)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C55)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C55)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C55)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C55)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C55)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C55)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A55,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B55,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C55)","v":0},{"$f":"I55/SUM(I$50:I$57)","v":0}]
["Agua","TARIFA SOCIAL",7,"AguaTARIFA SOCIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C56)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C56)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C56)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C56)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C56)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C56)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C56)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C56)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C56)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C56)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C56)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A56,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B56,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C56)","v":0},{"$f":"I56/SUM(I$50:I$57)","v":0}]
["Agua","TARIFA SOCIAL",8,"AguaTARIFA SOCIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C57)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C57)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C57)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C57)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C57)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C57)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C57)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C57)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C57)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C57)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C57)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A57,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B57,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C57)","v":0},{"$f":"I57/SUM(I$50:I$57)","v":0}]
["Agua","UTILIDADE PUBLICA",1,"AguaUTILIDADE PUBLICA1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C58)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C58)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C58)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C58)","v":336753},{"$f":"E58/SUM(E$58:E$65)","v":9.4103119333428908E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C58)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C58)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C58)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C58)","v":11785.583333966668},{"$f":"G58/SUM(G$58:G$65)","v":0.48115550538009977},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C58)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C58)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C58)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A58,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B58,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C58)","v":11732.083333966668},{"$f":"I58/SUM(I$58:I$65)","v":0.48333384832886178}]
["Agua","UTILIDADE PUBLICA",2,"AguaUTILIDADE PUBLICA2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C59)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C59)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C59)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C59)","v":545231},{"$f":"E59/SUM(E$58:E$65)","v":0.15236074469205849},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C59)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C59)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C59)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C59)","v":5850.5833331666672},0.23885456499425892,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C59)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C59)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C59)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A59,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B59,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C59)","v":5746.9999998333333},{"$f":"I59/SUM(I$58:I$65)","v":0.2367626914329336}]
["Agua","UTILIDADE PUBLICA",3,"AguaUTILIDADE PUBLICA3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C60)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C60)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C60)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C60)","v":427749},0.11953127423290923,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C60)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C60)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C60)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C60)","v":2809.4166665666667},0.11469659648744737,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C60)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C60)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C60)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A60,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B60,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C60)","v":2781.9999999000001},{"$f":"I60/SUM(I$58:I$65)","v":0.11461176397456882}]
["Agua","UTILIDADE PUBLICA",4,"AguaUTILIDADE PUBLICA4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C61)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C61)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C61)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C61)","v":288475},8.0612191575757011E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C61)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C61)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C61)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C61)","v":1355.2499998708331},5.5329123737548475E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C61)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C61)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C61)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A61,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B61,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C61)","v":1345.0833332041664},{"$f":"I61/SUM(I$58:I$65)","v":5.5414224844307559E-2}]
["Agua","UTILIDADE PUBLICA",5,"AguaUTILIDADE PUBLICA5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C62)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C62)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C62)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C62)","v":347201},9.7022735166979499E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C62)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C62)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C62)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C62)","v":1173.4999997958332},4.7909040177756892E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C62)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C62)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C62)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A62,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B62,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C62)","v":1164.7499997958332},{"$f":"I62/SUM(I$58:I$65)","v":4.7984921664549818E-2}]
["Agua","UTILIDADE PUBLICA",6,"AguaUTILIDADE PUBLICA6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C63)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C63)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C63)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C63)","v":748681},0.20921333287504754,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C63)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C63)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C63)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C63)","v":1237.1666666916665},5.0508280827801219E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C63)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C63)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C63)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A63,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B63,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C63)","v":1222.0833333583332},{"$f":"I63/SUM(I$58:I$65)","v":5.0346918247719009E-2}]
["Agua","UTILIDADE PUBLICA",7,"AguaUTILIDADE PUBLICA7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C64)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C64)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C64)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C64)","v":576484},0.16109416292004058,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C64)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C64)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C64)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C64)","v":261.999999979167},1.069635153622331E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C64)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C64)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C64)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A64,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B64,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C64)","v":259.41666664583363},{"$f":"I64/SUM(I$58:I$65)","v":1.0687347868350258E-2}]
["Agua","UTILIDADE PUBLICA",8,"AguaUTILIDADE PUBLICA8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C65)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C65)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C65)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C65)","v":307979},8.6062439203778734E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C65)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C65)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C65)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C65)","v":20.833333333333343},8.5053685886401391E-4,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C65)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C65)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C65)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A65,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B65,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C65)","v":20.833333333333343},{"$f":"I65/SUM(I$58:I$65)","v":8.5828363870932647E-4}]
["Agua","ENTIDADE FILANTROPICA",1,"AguaENTIDADE FILANTROPICA1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C66)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C66)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C66)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C66)","v":2002},{"$f":"E66/SUM(E$66:E$73)","v":2.5436240416940891E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C66)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C66)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C66)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C66)","v":92.083333316666653},{"$f":"G66/SUM(G$66:G$73)","v":0.13704576457894085},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C66)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C66)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C66)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A66,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B66,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C66)","v":90.666666649999982},{"$f":"I66/SUM(I$66:I$73)","v":0.13664908311981916}]
["Agua","ENTIDADE FILANTROPICA",2,{"$f":"A67&B67&C67","v":"AguaENTIDADE FILANTROPICA2"},{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C67)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C67)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C67)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C67)","v":3974},{"$f":"E67/SUM(E$66:E$73)","v":5.0491318390071477E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C67)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C67)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C67)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C67)","v":41.166666666666671},6.126751829343919E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C67)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C67)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C67)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A67,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B67,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C67)","v":40.333333333333336},{"$f":"I67/SUM(I$66:I$73)","v":6.0788746546093973E-2}]
["Agua","ENTIDADE FILANTROPICA",3,"AguaENTIDADE FILANTROPICA3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C68)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C68)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C68)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C68)","v":5738},7.2903670086117301E-3,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C68)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C68)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C68)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C68)","v":37.333333337500001},5.5562445746000264E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C68)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C68)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C68)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A68,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B68,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C68)","v":36.583333337500001},{"$f":"I68/SUM(I$66:I$73)","v":5.5136900282592334E-2}]
["Agua","ENTIDADE FILANTROPICA",4,"AguaENTIDADE FILANTROPICA4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C69)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C69)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C69)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C69)","v":7333},9.3168806682031747E-3,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C69)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C69)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C69)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C69)","v":33.75},5.022944313530945E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C69)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C69)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C69)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A69,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B69,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C69)","v":33.166666666666671},{"$f":"I69/SUM(I$66:I$73)","v":4.9987440341622731E-2}]
["Agua","ENTIDADE FILANTROPICA",5,"AguaENTIDADE FILANTROPICA5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C70)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C70)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C70)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C70)","v":21387},2.7173070619236506E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C70)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C70)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C70)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C70)","v":70.499999987500004},0.10492372564182069,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C70)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C70)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C70)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A70,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B70,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C70)","v":68.833333320833347},{"$f":"I70/SUM(I$66:I$73)","v":0.10374277817759363}]
["Agua","ENTIDADE FILANTROPICA",6,"AguaENTIDADE FILANTROPICA6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C71)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C71)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C71)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C71)","v":184584},0.23452162842760327,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C71)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C71)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C71)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C71)","v":266.9166666833334},0.39724668240109162,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C71)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C71)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C71)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A71,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B71,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C71)","v":263.83333335000003},{"$f":"I71/SUM(I$66:I$73)","v":0.39763878425018856}]
["Agua","ENTIDADE FILANTROPICA",7,"AguaENTIDADE FILANTROPICA7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C72)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C72)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C72)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C72)","v":250234},0.31793267654809126,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C72)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C72)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C72)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C72)","v":113.16666667499977},0.16842366366116801,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C72)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C72)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C72)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A72,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B72,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C72)","v":113.08333334166646},{"$f":"I72/SUM(I$66:I$73)","v":0.17043456419241371}]
["Agua","ENTIDADE FILANTROPICA",8,"AguaENTIDADE FILANTROPICA8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C73)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C73)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C73)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C73)","v":311814},0.39617262084755284,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C73)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C73)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C73)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C73)","v":17.000000000000011},2.5300756542229959E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C73)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C73)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C73)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A73,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B73,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C73)","v":17.000000000000011},{"$f":"I73/SUM(I$66:I$73)","v":2.5621703089675985E-2}]
["Esgoto","COMERCIAL",1,"EsgotoCOMERCIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C74)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C74)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C74)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C74)","v":3911802},{"$f":"E74/SUM(E$74:E$81)","v":9.6925864883510501E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C74)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C74)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C74)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C74)","v":135872.75000942498},{"$f":"G74/SUM(G$74:G$81)","v":0.51367296909599769},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C74)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C74)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C74)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A74,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B74,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C74)","v":85481.833340887504},{"$f":"I74/SUM(I$74:I$81)","v":0.42803088157708513}]
["Esgoto","COMERCIAL",2,"EsgotoCOMERCIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C75)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C75)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C75)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C75)","v":5723904},{"$f":"E75/SUM(E$74:E$81)","v":0.14182577382755704},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C75)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C75)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C75)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C75)","v":61895.416666404177},0.2339983731120501,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C75)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C75)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C75)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A75,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B75,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C75)","v":52200.833333533337},{"$f":"I75/SUM(I$74:I$81)","v":0.26138382668640581}]
["Esgoto","COMERCIAL",3,"EsgotoCOMERCIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C76)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C76)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C76)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C76)","v":6885663},0.1706116111120623,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C76)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C76)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C76)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C76)","v":40338.416660929171},0.15250117667754298,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C76)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C76)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C76)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A76,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B76,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C76)","v":36803.999995112499},{"$f":"I76/SUM(I$74:I$81)","v":0.18428767783500469}]
["Esgoto","COMERCIAL",4,"EsgotoCOMERCIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C77)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C77)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C77)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C77)","v":3277555},8.1210616763904273E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C77)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C77)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C77)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C77)","v":11074.499997083334},4.1867639349029241E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C77)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C77)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C77)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A77,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B77,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C77)","v":10342.749997533334},{"$f":"I77/SUM(I$74:I$81)","v":5.1788973473713105E-2}]
["Esgoto","COMERCIAL",5,"EsgotoCOMERCIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C78)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C78)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C78)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C78)","v":3463755},8.5824243946800965E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C78)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C78)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C78)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C78)","v":7474.9166636624996},2.8259254604785157E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C78)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C78)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C78)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A78,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B78,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C78)","v":7202.9166638500001},{"$f":"I78/SUM(I$74:I$81)","v":3.6066970595485623E-2}]
["Esgoto","COMERCIAL",6,"EsgotoCOMERCIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C79)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C79)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C79)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C79)","v":3837946},9.5095875360309542E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C79)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C79)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C79)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C79)","v":4640.4999968624988},1.7543616444894061E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C79)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C79)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C79)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A79,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B79,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C79)","v":4487.9999969541659},{"$f":"I79/SUM(I$74:I$81)","v":2.2472641497446648E-2}]
["Esgoto","COMERCIAL",7,"EsgotoCOMERCIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C80)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C80)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C80)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C80)","v":6311979},0.15639698116150963,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C80)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C80)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C80)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C80)","v":2739.833331079165},1.0358061656262848E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C80)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C80)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C80)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A80,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B80,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C80)","v":2713.9166644874981},{"$f":"I80/SUM(I$74:I$81)","v":1.3589321812915455E-2}]
["Esgoto","COMERCIAL",8,"EsgotoCOMERCIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C81)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C81)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C81)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C81)","v":6946097},0.17210903294434576,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C81)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C81)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C81)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C81)","v":475.83333293333675},1.7989090594380168E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C81)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C81)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C81)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A81,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B81,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C81)","v":475.24999962500351},{"$f":"I81/SUM(I$74:I$81)","v":2.3797065219435267E-3}]
["Esgoto","INATIVO + SANEPAR",1,"EsgotoINATIVO + SANEPAR1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C82)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C82)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C82)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C82)","v":714},{"$f":"E82/SUM(E$82:E$89)","v":2.7139208173690933E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C82)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C82)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C82)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C82)","v":229.08333335416668},{"$f":"G82/SUM(G$82:G$89)","v":0.31909460247033222},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C82)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C82)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C82)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A82,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B82,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C82)","v":228.58333335416668},{"$f":"I82/SUM(I$82:I$89)","v":0.43944248642966161}]
["Esgoto","INATIVO + SANEPAR",2,"EsgotoINATIVO + SANEPAR2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C83)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C83)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C83)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C83)","v":15320},{"$f":"E83/SUM(E$82:E$89)","v":5.8231466277443286E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C83)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C83)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C83)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C83)","v":144.16666669583333},0.20081253631689874,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C83)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C83)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C83)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A83,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B83,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C83)","v":69.166666695833328},{"$f":"I83/SUM(I$82:I$89)","v":0.1329702019165809}]
["Esgoto","INATIVO + SANEPAR",3,"EsgotoINATIVO + SANEPAR3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C84)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C84)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C84)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C84)","v":22191},8.4348202882685644E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C84)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C84)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C84)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C84)","v":154.33333333333334},0.21497388276511889,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C84)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C84)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C84)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A84,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B84,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C84)","v":39.583333333333336},{"$f":"I84/SUM(I$82:I$89)","v":7.6097404679207045E-2}]
["Esgoto","INATIVO + SANEPAR",4,"EsgotoINATIVO + SANEPAR4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C85)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C85)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C85)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C85)","v":7394},2.8104664598917473E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C85)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C85)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C85)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C85)","v":34.083333295833334},4.7475333668572012E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C85)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C85)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C85)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A85,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B85,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C85)","v":32.833333295833334},{"$f":"I85/SUM(I$82:I$89)","v":6.3120794546028924E-2}]
["Esgoto","INATIVO + SANEPAR",5,"EsgotoINATIVO + SANEPAR5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C86)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C86)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C86)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C86)","v":11401},4.3335309858298365E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C86)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C86)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C86)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C86)","v":38.083333370833337},5.3047011080128284E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C86)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C86)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C86)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A86,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B86,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C86)","v":36.833333370833337},{"$f":"I86/SUM(I$82:I$89)","v":7.0810637689375469E-2}]
["Esgoto","INATIVO + SANEPAR",6,"EsgotoINATIVO + SANEPAR6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C87)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C87)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C87)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C87)","v":206068},0.78326643556528619,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C87)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C87)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C87)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C87)","v":118.16666660833269},0.16459663369894989,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C87)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C87)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C87)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A87,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B87,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C87)","v":113.16666660833269},{"$f":"I87/SUM(I$82:I$89)","v":0.21755847473914608}]
["Esgoto","INATIVO + SANEPAR",7,"EsgotoINATIVO + SANEPAR7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C88)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C88)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C88)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C88)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C88)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C88)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C88)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C88)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C88)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C88)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C88)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A88,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B88,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C88)","v":0},{"$f":"I88/SUM(I$82:I$89)","v":0}]
["Esgoto","INATIVO + SANEPAR",8,"EsgotoINATIVO + SANEPAR8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C89)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C89)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C89)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C89)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C89)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C89)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C89)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C89)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C89)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C89)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C89)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A89,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B89,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C89)","v":0},{"$f":"I89/SUM(I$82:I$89)","v":0}]
["Esgoto","INDUSTRIAL",1,"EsgotoINDUSTRIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C90)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C90)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C90)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C90)","v":59904},{"$f":"E90/SUM(E$90:E$97)","v":1.8072125592584348E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C90)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C90)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C90)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C90)","v":2053.5833333874998},{"$f":"G90/SUM(G$90:G$97)","v":0.3511249163050344},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C90)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C90)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C90)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A90,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B90,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C90)","v":2037.250000054167},{"$f":"I90/SUM(I$90:I$97)","v":0.35313235784192237}]
["Esgoto","INDUSTRIAL",2,"EsgotoINDUSTRIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C91)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C91)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C91)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C91)","v":115746},{"$f":"E91/SUM(E$90:E$97)","v":3.4918807572770896E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C91)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C91)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C91)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C91)","v":1228.6666666250001},0.21007936394470292,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C91)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C91)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C91)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A91,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B91,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C91)","v":1214.5833332916668},{"$f":"I91/SUM(I$90:I$97)","v":0.2105331580657179}]
["Esgoto","INDUSTRIAL",3,"EsgotoINDUSTRIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C92)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C92)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C92)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C92)","v":115174},3.4746243873536149E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C92)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C92)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C92)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C92)","v":749.25000002499996},0.12810794637506115,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C92)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C92)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C92)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A92,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B92,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C92)","v":740.33333335833333},{"$f":"I92/SUM(I$90:I$97)","v":0.12832772393709513}]
["Esgoto","INDUSTRIAL",4,"EsgotoINDUSTRIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C93)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C93)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C93)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C93)","v":86632},2.6135556629553403E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C93)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C93)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C93)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C93)","v":406.16666664583335},6.9447017081435553E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C93)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C93)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C93)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A93,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B93,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C93)","v":402.16666664583335},{"$f":"I93/SUM(I$90:I$97)","v":6.9710670381295137E-2}]
["Esgoto","INDUSTRIAL",5,"EsgotoINDUSTRIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C94)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C94)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C94)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C94)","v":127391},3.8431926939184569E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C94)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C94)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C94)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C94)","v":425.66666664166672},7.2781157827109963E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C94)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C94)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C94)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A94,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B94,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C94)","v":404.41666664166672},{"$f":"I94/SUM(I$90:I$97)","v":7.0100680347500471E-2}]
["Esgoto","INDUSTRIAL",6,"EsgotoINDUSTRIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C95)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C95)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C95)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C95)","v":684708},0.20656598841892432,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C95)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C95)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C95)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C95)","v":808.49999994583413},0.1382386047832391,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C95)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C95)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C95)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A95,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B95,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C95)","v":794.91666661250065},{"$f":"I95/SUM(I$90:I$97)","v":0.13778907682476382}]
["Esgoto","INDUSTRIAL",7,"EsgotoINDUSTRIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C96)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C96)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C96)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C96)","v":735801},0.22197996933675807,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C96)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C96)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C96)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C96)","v":142.83333330416633},2.4421868539060167E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C96)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C96)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C96)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A96,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B96,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C96)","v":141.49999997083299},{"$f":"I96/SUM(I$90:I$97)","v":2.4527293470611673E-2}]
["Esgoto","INDUSTRIAL",8,"EsgotoINDUSTRIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C97)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C97)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C97)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C97)","v":1389362},0.41914938163668825,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C97)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C97)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C97)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C97)","v":33.916666666666657},5.799125144356594E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C97)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C97)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C97)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A97,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B97,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C97)","v":33.916666666666657},{"$f":"I97/SUM(I$90:I$97)","v":5.8790391310934251E-3}]
["Esgoto","MPC",1,"EsgotoMPC1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C98)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C98)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C98)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C98)","v":146227},{"$f":"E98/SUM(E$98:E$105)","v":0.39197589605710748},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C98)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C98)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C98)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C98)","v":5293.4166666125002},{"$f":"G98/SUM(G$98:G$105)","v":0.71107454300999029},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C98)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C98)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C98)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A98,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B98,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C98)","v":5098.1666666166666},{"$f":"I98/SUM(I$98:I$105)","v":0.7118273314524155}]
["Esgoto","MPC",2,"EsgotoMPC2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C99)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C99)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C99)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C99)","v":159962},{"$f":"E99/SUM(E$98:E$105)","v":0.42879391825782531},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C99)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C99)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C99)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C99)","v":1786.5833333041667},0.23999507450289356,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C99)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C99)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C99)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A99,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B99,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C99)","v":1710.8333333},{"$f":"I99/SUM(I$98:I$105)","v":0.23887369829966137}]
["Esgoto","MPC",3,"EsgotoMPC3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C100)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C100)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C100)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C100)","v":39537},0.10598282808516798,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C100)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C100)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C100)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C100)","v":269.83333323333329},3.6247215400208109E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C100)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C100)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C100)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A100,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B100,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C100)","v":260.83333323333341},{"$f":"I100/SUM(I$98:I$105)","v":3.6418639815190418E-2}]
["Esgoto","MPC",4,"EsgotoMPC4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C101)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C101)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C101)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C101)","v":11332},3.0376543689736791E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C101)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C101)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C101)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C101)","v":53.833333266666664},7.2315321581885444E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C101)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C101)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C101)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A101,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B101,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C101)","v":52.249999933333335},{"$f":"I101/SUM(I$98:I$105)","v":7.2953633047105147E-3}]
["Esgoto","MPC",5,"EsgotoMPC5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C102)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C102)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C102)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C102)","v":8058},2.160026377090532E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C102)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C102)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C102)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C102)","v":27.333333312499995},3.6717376919742249E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C102)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C102)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C102)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A102,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B102,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C102)","v":26.749999979166663},{"$f":"I102/SUM(I$98:I$105)","v":3.7349467655122671E-3}]
["Esgoto","MPC",6,"EsgotoMPC6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C103)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C103)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C103)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C103)","v":7935},2.1270550139257098E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C103)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C103)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C103)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C103)","v":13.250000004166671},1.7798972367453149E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C103)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C103)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C103)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A103,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B103,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C103)","v":13.250000004166671},{"$f":"I103/SUM(I$98:I$105)","v":1.8500203625099786E-3}]
["Esgoto","MPC",7,"EsgotoMPC7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C104)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C104)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C104)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C104)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C104)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C104)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C104)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C104)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C104)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C104)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C104)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A104,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B104,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C104)","v":0},{"$f":"I104/SUM(I$98:I$105)","v":0}]
["Esgoto","MPC",8,"EsgotoMPC8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C105)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C105)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C105)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C105)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C105)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C105)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C105)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C105)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C105)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C105)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C105)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A105,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B105,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C105)","v":0},{"$f":"I105/SUM(I$98:I$105)","v":0}]
["Esgoto","PODER PUBLICO",1,"EsgotoPODER PUBLICO1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C106)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C106)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C106)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C106)","v":83190},{"$f":"E106/SUM(E$106:E$113)","v":5.6032876392714016E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C106)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C106)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C106)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C106)","v":3311.5833333374999},{"$f":"G106/SUM(G$106:G$113)","v":0.238679840249505},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C106)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C106)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C106)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A106,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B106,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C106)","v":3296.9166666833335},{"$f":"I106/SUM(I$106:I$113)","v":0.23874265301961167}]
["Esgoto","PODER PUBLICO",2,"EsgotoPODER PUBLICO2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C107)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C107)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C107)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C107)","v":145484},{"$f":"E107/SUM(E$106:E$113)","v":9.7991188713999356E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C107)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C107)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C107)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C107)","v":1539.3333332874997},0.11094627466599649,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C107)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C107)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C107)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A107,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B107,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C107)","v":1532.2499999583333},{"$f":"I107/SUM(I$106:I$113)","v":0.11095622579000675}]
["Esgoto","PODER PUBLICO",3,"EsgotoPODER PUBLICO3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C108)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C108)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C108)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C108)","v":166328},1.1203072802797616E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C108)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C108)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C108)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C108)","v":1076.7499998458334},7.7605934105498792E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C108)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C108)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C108)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A108,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B108,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C108)","v":1068.9166665208336},{"$f":"I108/SUM(I$106:I$113)","v":7.7404443794688943E-2}]
["Esgoto","PODER PUBLICO",4,"EsgotoPODER PUBLICO4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C109)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C109)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C109)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C109)","v":176952},1.1918655539660452E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C109)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C109)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C109)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C109)","v":824.08333320416659},5.9395177026458426E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C109)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C109)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C109)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A109,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B109,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C109)","v":815.74999985833335},{"$f":"I109/SUM(I$106:I$113)","v":5.9071653564979947E-2}]
["Esgoto","PODER PUBLICO",5,"EsgotoPODER PUBLICO5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C110)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C110)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C110)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C110)","v":358767},2.4164859916798689E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C110)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C110)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C110)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C110)","v":1190.5833333625001},8.5810384703287085E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C110)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C110)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C110)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A110,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B110,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C110)","v":1180.0833333583332},{"$f":"I110/SUM(I$106:I$113)","v":8.5454457686860261E-2}]
["Esgoto","PODER PUBLICO",6,"EsgotoPODER PUBLICO6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C111)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C111)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C111)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C111)","v":4753127},0.32014830829411178,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C111)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C111)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C111)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C111)","v":4984.4166663166661},0.3592480254617183,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C111)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C111)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C111)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A111,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B111,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C111)","v":4967.7499996416691},{"$f":"I111/SUM(I$106:I$113)","v":0.35973424091599665}]
["Esgoto","PODER PUBLICO",7,"EsgotoPODER PUBLICO7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C112)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C112)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C112)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C112)","v":3720088},0.25056765365310579,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C112)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C112)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C112)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C112)","v":802.41666651250114},5.7833568567856201E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C112)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C112)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C112)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A112,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B112,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C112)","v":802.41666651250114},{"$f":"I112/SUM(I$106:I$113)","v":5.8106134657951843E-2}]
["Esgoto","PODER PUBLICO",8,"EsgotoPODER PUBLICO8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C113)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C113)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C113)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C113)","v":5442705},0.36659504328285436,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C113)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C113)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C113)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C113)","v":145.41666666666438},1.0480795219679803E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C113)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C113)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C113)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A113,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B113,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C113)","v":145.41666666666438},{"$f":"I113/SUM(I$106:I$113)","v":1.0530190569903945E-2}]
["Esgoto","RESIDENCIAL",1,"EsgotoRESIDENCIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C114)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C114)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C114)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C114)","v":19097243},{"$f":"E114/SUM(E$114:E$121)","v":6.429129713415889E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C114)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C114)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C114)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C114)","v":534604.41703833744},{"$f":"G114/SUM(G$114:G$121)","v":0.21962975017143077},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C114)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C114)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C114)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A114,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B114,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C114)","v":425456.08358294168},{"$f":"I114/SUM(I$114:I$121)","v":0.23590910987049055}]
["Esgoto","RESIDENCIAL",2,"EsgotoRESIDENCIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C115)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C115)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C115)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C115)","v":90416655},{"$f":"E115/SUM(E$114:E$121)","v":0.30438969816123373},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C115)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C115)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C115)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C115)","v":938542.58317388745},0.3855783201524654,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C115)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C115)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C115)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A115,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B115,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C115)","v":638263.41656292079},{"$f":"I115/SUM(I$114:I$121)","v":0.35390763059779601}]
["Esgoto","RESIDENCIAL",3,"EsgotoRESIDENCIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C116)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C116)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C116)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C116)","v":88760964},0.29881577725320774,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C116)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C116)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C116)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C116)","v":586120.91650189157},0.24079410187950065,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C116)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C116)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C116)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A116,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B116,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C116)","v":432163.08321830421},{"$f":"I116/SUM(I$114:I$121)","v":0.23962804203513458}]
["Esgoto","RESIDENCIAL",4,"EsgotoRESIDENCIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C117)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C117)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C117)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C117)","v":48224568},0.16234909041344087,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C117)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C117)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C117)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C117)","v":228391.33322011254},9.3829249923417943E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C117)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C117)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C117)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A117,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B117,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C117)","v":182177.33324699165},{"$f":"I117/SUM(I$114:I$121)","v":0.10101463860370256}]
["Esgoto","RESIDENCIAL",5,"EsgotoRESIDENCIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C118)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C118)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C118)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C118)","v":33717107},0.11350939738480727,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C118)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C118)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C118)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C118)","v":117060.49990576667},4.8091574872645731E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C118)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C118)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C118)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A118,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B118,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C118)","v":98735.499915979191},{"$f":"I118/SUM(I$114:I$121)","v":5.4747375338107501E-2}]
["Esgoto","RESIDENCIAL",6,"EsgotoRESIDENCIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C119)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C119)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C119)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C119)","v":10886034},3.6648077762143801E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C119)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C119)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C119)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C119)","v":24968.583291408329},1.0257759823247618E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C119)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C119)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C119)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A119,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B119,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C119)","v":22550.666627283332},{"$f":"I119/SUM(I$114:I$121)","v":1.2504011333502261E-2}]
["Esgoto","RESIDENCIAL",7,"EsgotoRESIDENCIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C120)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C120)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C120)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C120)","v":5939857},1.9996661891007704E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C120)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C120)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C120)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C120)","v":4428.2499865708724},1.8192431772920748E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C120)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C120)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C120)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A120,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B120,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C120)","v":4128.4999869792091},{"$f":"I120/SUM(I$114:I$121)","v":2.28919222126654E-3}]
["Esgoto","RESIDENCIAL",8,"EsgotoRESIDENCIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C121)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C121)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C121)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C121)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C121)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C121)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C121)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C121)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C121)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C121)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C121)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A121,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B121,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C121)","v":0},{"$f":"I121/SUM(I$114:I$121)","v":0}]
["Esgoto","TARIFA SOCIAL",1,"EsgotoTARIFA SOCIAL1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C122)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C122)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C122)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C122)","v":2056570},{"$f":"E122/SUM(E$122:E$129)","v":0.19615593241096288},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C122)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C122)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C122)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C122)","v":53762.416669033337},{"$f":"G122/SUM(G$122:G$129)","v":0.41879820343870083},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C122)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C122)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C122)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A122,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B122,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C122)","v":51568.666668975005},{"$f":"I122/SUM(I$122:I$129)","v":0.44363641580257751}]
["Esgoto","TARIFA SOCIAL",2,"EsgotoTARIFA SOCIAL2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C123)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C123)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C123)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C123)","v":5130640},{"$f":"E123/SUM(E$122:E$129)","v":0.4893611562285663},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C123)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C123)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C123)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C123)","v":55369.916665762503},0.43132029884230383,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C123)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C123)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C123)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A123,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B123,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C123)","v":49306.2499990125},{"$f":"I123/SUM(I$122:I$129)","v":0.42417323229703974}]
["Esgoto","TARIFA SOCIAL",3,"EsgotoTARIFA SOCIAL3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C124)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C124)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C124)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C124)","v":3297153},0.31448291136047085,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C124)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C124)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C124)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C124)","v":19240.749996500017},0.14988149771899534,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C124)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C124)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C124)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A124,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B124,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C124)","v":15365.916663250033},{"$f":"I124/SUM(I$122:I$129)","v":0.13219035190038278}]
["Esgoto","TARIFA SOCIAL",4,"EsgotoTARIFA SOCIAL4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C125)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C125)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C125)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C125)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C125)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C125)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C125)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C125)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C125)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C125)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C125)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A125,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B125,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C125)","v":0},{"$f":"I125/SUM(I$122:I$129)","v":0}]
["Esgoto","TARIFA SOCIAL",5,"EsgotoTARIFA SOCIAL5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C126)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C126)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C126)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C126)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C126)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C126)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C126)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C126)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C126)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C126)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C126)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A126,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B126,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C126)","v":0},{"$f":"I126/SUM(I$122:I$129)","v":0}]
["Esgoto","TARIFA SOCIAL",6,"EsgotoTARIFA SOCIAL6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C127)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C127)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C127)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C127)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C127)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C127)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C127)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C127)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C127)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C127)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C127)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A127,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B127,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C127)","v":0},{"$f":"I127/SUM(I$122:I$129)","v":0}]
["Esgoto","TARIFA SOCIAL",7,"EsgotoTARIFA SOCIAL7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C128)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C128)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C128)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C128)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C128)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C128)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C128)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C128)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C128)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C128)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C128)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A128,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B128,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C128)","v":0},{"$f":"I128/SUM(I$122:I$129)","v":0}]
["Esgoto","TARIFA SOCIAL",8,"EsgotoTARIFA SOCIAL8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C129)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C129)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C129)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C129)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C129)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C129)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C129)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C129)","v":0},0,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C129)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C129)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C129)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A129,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B129,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C129)","v":0},{"$f":"I129/SUM(I$122:I$129)","v":0}]
["Esgoto","UTILIDADE PUBLICA",1,"EsgotoUTILIDADE PUBLICA1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C130)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C130)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C130)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C130)","v":217720},{"$f":"E130/SUM(E$130:E$137)","v":8.3701343212029433E-2},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C130)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C130)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C130)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C130)","v":7449.4999998333324},{"$f":"G130/SUM(G$130:G$137)","v":0.47307924345934743},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C130)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C130)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C130)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A130,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B130,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C130)","v":7400.9166664999984},{"$f":"I130/SUM(I$130:I$137)","v":0.47477280018486878}]
["Esgoto","UTILIDADE PUBLICA",2,{"$f":"A131&B131&C131","v":"EsgotoUTILIDADE PUBLICA2"},{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C131)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C131)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C131)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C131)","v":350736},{"$f":"E131/SUM(E$130:E$137)","v":0.13483866577629228},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C131)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C131)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C131)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C131)","v":3771.8333330416667},0.23952964087388715,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C131)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C131)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C131)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A131,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B131,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C131)","v":3721.9166663749997},{"$f":"I131/SUM(I$130:I$137)","v":0.23876296374855163}]
["Esgoto","UTILIDADE PUBLICA",3,"EsgotoUTILIDADE PUBLICA3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C132)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C132)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C132)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C132)","v":275359},0.10586036269300575,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C132)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C132)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C132)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C132)","v":1807.2499998583335},0.11476910701309007,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C132)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C132)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C132)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A132,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B132,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C132)","v":1777.7499998583335},{"$f":"I132/SUM(I$130:I$137)","v":0.11404362236395021}]
["Esgoto","UTILIDADE PUBLICA",4,"EsgotoUTILIDADE PUBLICA4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C133)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C133)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C133)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C133)","v":186190},7.1579795575269889E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C133)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C133)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C133)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C133)","v":874.66666657916664},5.5545559421926183E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C133)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C133)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C133)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A133,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B133,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C133)","v":863.49999991250002},{"$f":"I133/SUM(I$130:I$137)","v":5.5393991230004033E-2}]
["Esgoto","UTILIDADE PUBLICA",5,"EsgotoUTILIDADE PUBLICA5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C134)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C134)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C134)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C134)","v":225175},8.6567379927286095E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C134)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C134)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C134)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C134)","v":761.41666649583317},4.8353637230853883E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C134)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C134)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C134)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A134,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B134,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C134)","v":754.33333316249991},{"$f":"I134/SUM(I$130:I$137)","v":4.839089061486674E-2}]
["Esgoto","UTILIDADE PUBLICA",6,"EsgotoUTILIDADE PUBLICA6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C135)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C135)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C135)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C135)","v":518638},0.19938773305530277,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C135)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C135)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C135)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C135)","v":848.75000006666664},5.3899725877796234E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C135)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C135)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C135)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A135,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B135,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C135)","v":838.91666673333339},{"$f":"I135/SUM(I$130:I$137)","v":5.3816957133108821E-2}]
["Esgoto","UTILIDADE PUBLICA",7,"EsgotoUTILIDADE PUBLICA7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C136)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C136)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C136)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C136)","v":489101},0.18803238410043546,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C136)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C136)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C136)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C136)","v":213.49999998749973},1.3558281559153874E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C136)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C136)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C136)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A136,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B136,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C136)","v":211.08333332083308},{"$f":"I136/SUM(I$130:I$137)","v":1.3541109804237512E-2}]
["Esgoto","UTILIDADE PUBLICA",8,"EsgotoUTILIDADE PUBLICA8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C137)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C137)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C137)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C137)","v":338234},0.13003233566037831,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C137)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C137)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C137)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C137)","v":19.916666666666671},1.2648045639451606E-3,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C137)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C137)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C137)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A137,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B137,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C137)","v":19.916666666666671},{"$f":"I137/SUM(I$130:I$137)","v":1.2776649204123253E-3}]
["Esgoto","ENTIDADE FILANTROPICA",1,"EsgotoENTIDADE FILANTROPICA1",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C138)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C138)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C138)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C138)","v":1662},{"$f":"E138/SUM(E$138:E$145)","v":1.6548757598538293E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C138)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C138)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C138)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C138)","v":77.249999983333325},{"$f":"G138/SUM(G$138:G$145)","v":0.13831692029245002},{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C138)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C138)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C138)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A138,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B138,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C138)","v":75.999999983333339},{"$f":"I138/SUM(I$138:I$145)","v":0.13745290125094203}]
["Esgoto","ENTIDADE FILANTROPICA",2,"EsgotoENTIDADE FILANTROPICA2",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C139)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C139)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C139)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C139)","v":3334},{"$f":"E139/SUM(E$138:E$145)","v":3.3197086542434816E-3},{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C139)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C139)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C139)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C139)","v":34.833333333333329},6.2369441957624595E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C139)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C139)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C139)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A139,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B139,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C139)","v":34.25},{"$f":"I139/SUM(I$138:I$145)","v":6.1944235116804837E-2}]
["Esgoto","ENTIDADE FILANTROPICA",3,"EsgotoENTIDADE FILANTROPICA3",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C140)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C140)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C140)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C140)","v":4438},4.4189763069983718E-3,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C140)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C140)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C140)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C140)","v":28.916666670833333},5.1775589383766051E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C140)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C140)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C140)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A140,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B140,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C140)","v":28.833333337500001},{"$f":"I140/SUM(I$138:I$145)","v":5.2147701590052768E-2}]
["Esgoto","ENTIDADE FILANTROPICA",4,"EsgotoENTIDADE FILANTROPICA4",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C141)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C141)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C141)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C141)","v":5886},5.8607693877855832E-3,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C141)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C141)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C141)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C141)","v":27.166666666666668},4.8642196359295745E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C141)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C141)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C141)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A141,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B141,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C141)","v":26.666666666666671},{"$f":"I141/SUM(I$138:I$145)","v":4.822908816880183E-2}]
["Esgoto","ENTIDADE FILANTROPICA",5,"EsgotoENTIDADE FILANTROPICA5",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C142)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C142)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C142)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C142)","v":15681},1.5613782665624486E-2,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C142)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C142)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C142)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C142)","v":51.750000004166672},9.2658907796180273E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C142)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C142)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C142)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A142,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B142,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C142)","v":50.41666667083333},{"$f":"I142/SUM(I$138:I$145)","v":9.1183119826676734E-2}]
["Esgoto","ENTIDADE FILANTROPICA",6,"EsgotoENTIDADE FILANTROPICA6",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C143)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C143)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C143)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C143)","v":151703},0.15105271804879991,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C143)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C143)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C143)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C143)","v":214.75000000000003},0.38451208594449432,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C143)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C143)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C143)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A143,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B143,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C143)","v":213},{"$f":"I143/SUM(I$138:I$145)","v":0.38522984174830455}]
["Esgoto","ENTIDADE FILANTROPICA",7,"EsgotoENTIDADE FILANTROPICA7",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C144)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C144)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C144)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C144)","v":225716},0.22474845788878878,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C144)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C144)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C144)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C144)","v":96.083333341666517},0.17203819756788996,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C144)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C144)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C144)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A144,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B144,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C144)","v":96.000000008333188},{"$f":"I144/SUM(I$138:I$145)","v":0.1736247174227579}]
["Esgoto","ENTIDADE FILANTROPICA",8,"EsgotoENTIDADE FILANTROPICA8",{"$f":"SUMIFS('Tarifa Normal - Volume'!$F:$F,'Tarifa Normal - Volume'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Normal - Volume'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Normal - Volume'!$L:$L,'Tabela Histograma'!$C145)+SUMIFS('Tarifa Esgoto 85 - Volume'!$F:$F,'Tarifa Esgoto 85 - Volume'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Esgoto 85 - Volume'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Esgoto 85 - Volume'!$L:$L,'Tabela Histograma'!$C145)+SUMIFS('Tarifa Litoral A - Volume'!$F:$F,'Tarifa Litoral A - Volume'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Litoral A - Volume'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Litoral A - Volume'!$L:$L,'Tabela Histograma'!$C145)+SUMIFS('Tarifa Litoral B - Volume'!$F:$F,'Tarifa Litoral B - Volume'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Litoral B - Volume'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Litoral B - Volume'!$L:$L,'Tabela Histograma'!$C145)","v":595885},0.5933307112879056,{"$f":"SUMIFS('Tarifa Normal - Economias'!$F:$F,'Tarifa Normal - Economias'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Normal - Economias'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Normal - Economias'!$L:$L,'Tabela Histograma'!$C145)+SUMIFS('Tarifa Esgoto 85 - Economias'!$F:$F,'Tarifa Esgoto 85 - Economias'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Esgoto 85 - Economias'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Esgoto 85 - Economias'!$L:$L,'Tabela Histograma'!$C145)+0.6666667*SUMIFS('Tarifa Litoral A - Economias'!$F:$F,'Tarifa Litoral A - Economias'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Litoral A - Economias'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Litoral A - Economias'!$L:$L,'Tabela Histograma'!$C145)+0.3333333*SUMIFS('Tarifa Litoral B - Economias'!$F:$F,'Tarifa Litoral B - Economias'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Litoral B - Economias'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Litoral B - Economias'!$L:$L,'Tabela Histograma'!$C145)","v":27.750000000000028},4.9686660698299079E-2,{"$f":"SUMIFS('Tarifa Normal - Ligações'!$F:$F,'Tarifa Normal - Ligações'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Normal - Ligações'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Normal - Ligações'!$L:$L,'Tabela Histograma'!$C145)+SUMIFS('Tarifa Esgoto 85 - Ligações'!$F:$F,'Tarifa Esgoto 85 - Ligações'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Esgoto 85 - Ligações'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Esgoto 85 - Ligações'!$L:$L,'Tabela Histograma'!$C145)+0.6666667*SUMIFS('Tarifa Litoral A - Ligações'!$F:$F,'Tarifa Litoral A - Ligações'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Litoral A - Ligações'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Litoral A - Ligações'!$L:$L,'Tabela Histograma'!$C145)+0.3333333*SUMIFS('Tarifa Litoral B - Ligações'!$F:$F,'Tarifa Litoral B - Ligações'!$A:$A,'Tabela Histograma'!$A145,'Tarifa Litoral B - Ligações'!$E:$E,'Tabela Histograma'!$B145,'Tarifa Litoral B - Ligações'!$L:$L,'Tabela Histograma'!$C145)","v":27.750000000000028},{"$f":"I145/SUM(I$138:I$145)","v":5.0188394875659445E-2}]

{"sheet":"Volume Medido 1","index":29,"n_rows":431,"n_cols":15,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,"Tarifa","Objeto","Categoria","Categoria Proposta","Chave","Faixa","Volume Medido","Volume Faturado","Diferença (VF-VM)","Economias","Ligações",null,"TBD"]
[null,null,"ESGOTO 85%","Agua","COMERCIAL",{"$f":"IF(OR($E3=\"SANEPAR\", $E3=\"INATIVO\",),\"INATIVO + SANEPAR\",$E3)","v":"COMERCIAL"},{"$f":"C3&D3&F3&H3","v":"ESGOTO 85%AguaCOMERCIAL0"},0,3696,229395,225699,59429,45081,null,true]
[null,null,"ESGOTO 85%","Agua","COMERCIAL",{"$f":"IF(OR($E4=\"SANEPAR\", $E4=\"INATIVO\",),\"INATIVO + SANEPAR\",$E4)","v":"COMERCIAL"},{"$f":"C4&D4&F4&H4","v":"ESGOTO 85%AguaCOMERCIAL1"},1,121517,303668,182151,119193,47708]
[null,null,"ESGOTO 85%","Agua","COMERCIAL","COMERCIAL","ESGOTO 85%AguaCOMERCIAL2",2,236716,368921,132205,120692,46944]
[null,null,"ESGOTO 85%","Agua","COMERCIAL","COMERCIAL","ESGOTO 85%AguaCOMERCIAL3",3,267533,353523,85990,90430,45473]
[null,null,"ESGOTO 85%","Agua","COMERCIAL","COMERCIAL","ESGOTO 85%AguaCOMERCIAL4",4,294540,337096,42556,73949,43890]
[null,null,"ESGOTO 85%","Agua","COMERCIAL","COMERCIAL","ESGOTO 85%AguaCOMERCIAL5",5,341192,341576,384,68610,46310]
[null,null,"ESGOTO 85%","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%AguaENTIDADE FILANTROPICA0",0,0,550,550,110,108]
[null,null,"ESGOTO 85%","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%AguaENTIDADE FILANTROPICA1",1,24,120,96,24,24]
[null,null,"ESGOTO 85%","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%AguaENTIDADE FILANTROPICA2",2,24,60,36,12,12]
[null,null,"ESGOTO 85%","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%AguaENTIDADE FILANTROPICA3",3,42,70,28,14,14]
[null,null,"ESGOTO 85%","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%AguaENTIDADE FILANTROPICA4",4,64,80,16,16,16]
[null,null,"ESGOTO 85%","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%AguaENTIDADE FILANTROPICA5",5,90,90,0,18,18]
[null,null,"ESGOTO 85%","Agua","INATIVO","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR0",0,0,150,150,30,30]
[null,null,"ESGOTO 85%","Agua","INATIVO","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR1",1,2,10,8,2,2]
[null,null,"ESGOTO 85%","Agua","INATIVO","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR3",3,6,10,4,2,2]
[null,null,"ESGOTO 85%","Agua","INATIVO","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR5",5,40,40,0,8,8]
[null,null,"ESGOTO 85%","Agua","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%AguaINDUSTRIAL0",0,0,4300,4300,860,860]
[null,null,"ESGOTO 85%","Agua","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%AguaINDUSTRIAL1",1,560,2800,2240,560,560]
[null,null,"ESGOTO 85%","Agua","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%AguaINDUSTRIAL2",2,1241,3115,1874,623,612]
[null,null,"ESGOTO 85%","Agua","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%AguaINDUSTRIAL3",3,1837,3065,1228,613,610]
[null,null,"ESGOTO 85%","Agua","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%AguaINDUSTRIAL4",4,2393,2995,602,599,594]
[null,null,"ESGOTO 85%","Agua","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%AguaINDUSTRIAL5",5,3650,3656,6,731,716]
[null,null,"ESGOTO 85%","Agua","MPC","MPC","ESGOTO 85%AguaMPC0",0,0,8550,8550,1716,1710]
[null,null,"ESGOTO 85%","Agua","MPC","MPC","ESGOTO 85%AguaMPC1",1,2542,12575,10033,2563,2515]
[null,null,"ESGOTO 85%","Agua","MPC","MPC","ESGOTO 85%AguaMPC2",2,3553,8703,5150,1789,1740]
[null,null,"ESGOTO 85%","Agua","MPC","MPC","ESGOTO 85%AguaMPC3",3,3710,6028,2318,1244,1201]
[null,null,"ESGOTO 85%","Agua","MPC","MPC","ESGOTO 85%AguaMPC4",4,3891,4842,951,975,962]
[null,null,"ESGOTO 85%","Agua","MPC","MPC","ESGOTO 85%AguaMPC5",5,3747,3750,3,750,743]
[null,null,"ESGOTO 85%","Agua","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%AguaPODER PUBLICO0",0,0,7695,7695,1540,1540]
[null,null,"ESGOTO 85%","Agua","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%AguaPODER PUBLICO1",1,1050,5250,4200,1050,1050]
[null,null,"ESGOTO 85%","Agua","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%AguaPODER PUBLICO2",2,1934,4835,2901,967,967]
[null,null,"ESGOTO 85%","Agua","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%AguaPODER PUBLICO3",3,2541,4235,1694,847,847]
[null,null,"ESGOTO 85%","Agua","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%AguaPODER PUBLICO4",4,2844,3555,711,711,711]
[null,null,"ESGOTO 85%","Agua","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%AguaPODER PUBLICO5",5,3550,3550,0,710,710]
[null,null,"ESGOTO 85%","Agua","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%AguaRESIDENCIAL0",0,1444,1055812,1054368,211009,197203]
[null,null,"ESGOTO 85%","Agua","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%AguaRESIDENCIAL1",1,134095,678654,544559,135841,121276]
[null,null,"ESGOTO 85%","Agua","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%AguaRESIDENCIAL2",2,345330,869928,524598,174170,144244]
[null,null,"ESGOTO 85%","Agua","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%AguaRESIDENCIAL3",3,714241,1195643,481402,239557,183225]
[null,null,"ESGOTO 85%","Agua","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%AguaRESIDENCIAL4",4,1336884,1679819,342935,336185,227978]
[null,null,"ESGOTO 85%","Agua","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%AguaRESIDENCIAL5",5,2322350,2354136,31786,466896,295804]
[null,null,"ESGOTO 85%","Agua","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR0",0,159,7740,7581,1548,129]
[null,null,"ESGOTO 85%","Agua","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR1",1,392,2000,1608,400,91]
[null,null,"ESGOTO 85%","Agua","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR2",2,1038,2785,1747,557,86]
[null,null,"ESGOTO 85%","Agua","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR3",3,2196,3535,1339,707,76]
[null,null,"ESGOTO 85%","Agua","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR4",4,18556,22770,4214,4554,74]
[null,null,"ESGOTO 85%","Agua","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%AguaINATIVO + SANEPAR5",5,20732,21175,443,4167,93]
[null,null,"ESGOTO 85%","Agua","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%AguaTARIFA SOCIAL0",0,36,45484,45448,9099,8722]
[null,null,"ESGOTO 85%","Agua","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%AguaTARIFA SOCIAL1",1,13125,66445,53320,13289,12701]
[null,null,"ESGOTO 85%","Agua","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%AguaTARIFA SOCIAL2",2,41849,105666,63817,21133,19917]
[null,null,"ESGOTO 85%","Agua","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%AguaTARIFA SOCIAL3",3,76841,129030,52189,25806,23831]
[null,null,"ESGOTO 85%","Agua","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%AguaTARIFA SOCIAL4",4,114887,144556,29669,28912,26410]
[null,null,"ESGOTO 85%","Agua","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%AguaTARIFA SOCIAL5",5,153391,154462,1071,30873,28119]
[null,null,"ESGOTO 85%","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%AguaUTILIDADE PUBLICA0",0,1,12395,12394,2479,2472]
[null,null,"ESGOTO 85%","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%AguaUTILIDADE PUBLICA1",1,3350,16785,13435,3357,3338]
[null,null,"ESGOTO 85%","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%AguaUTILIDADE PUBLICA2",2,6623,16535,9912,3314,3291]
[null,null,"ESGOTO 85%","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%AguaUTILIDADE PUBLICA3",3,8960,14916,5956,2988,2973]
[null,null,"ESGOTO 85%","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%AguaUTILIDADE PUBLICA4",4,10893,13615,2722,2724,2709]
[null,null,"ESGOTO 85%","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%AguaUTILIDADE PUBLICA5",5,13829,13831,2,2766,2711]
[null,null,"ESGOTO 85%","Esgoto","COMERCIAL","COMERCIAL","ESGOTO 85%EsgotoCOMERCIAL0",0,3669,216512,212843,60448,42878]
[null,null,"ESGOTO 85%","Esgoto","COMERCIAL","COMERCIAL","ESGOTO 85%EsgotoCOMERCIAL1",1,118397,289398,171001,116018,44873]
[null,null,"ESGOTO 85%","Esgoto","COMERCIAL","COMERCIAL","ESGOTO 85%EsgotoCOMERCIAL2",2,230193,354482,124289,117380,44177]
[null,null,"ESGOTO 85%","Esgoto","COMERCIAL","COMERCIAL","ESGOTO 85%EsgotoCOMERCIAL3",3,258511,339540,81029,87401,42843]
[null,null,"ESGOTO 85%","Esgoto","COMERCIAL","COMERCIAL","ESGOTO 85%EsgotoCOMERCIAL4",4,282682,322682,40000,70964,41295]
[null,null,"ESGOTO 85%","Esgoto","COMERCIAL","COMERCIAL","ESGOTO 85%EsgotoCOMERCIAL5",5,326449,326813,364,65647,43679]
[null,null,"ESGOTO 85%","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%EsgotoENTIDADE FILANTROPICA0",0,0,555,555,111,109]
[null,null,"ESGOTO 85%","Esgoto","ENTIDADE FILANTROPICA",{"$f":"IF(OR($E68=\"SANEPAR\", $E68=\"INATIVO\",),\"INATIVO + SANEPAR\",$E68)","v":"ENTIDADE FILANTROPICA"},{"$f":"C68&D68&F68&H68","v":"ESGOTO 85%EsgotoENTIDADE FILANTROPICA1"},1,22,110,88,22,22]
[null,null,"ESGOTO 85%","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%EsgotoENTIDADE FILANTROPICA2",2,22,55,33,11,11]
[null,null,"ESGOTO 85%","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%EsgotoENTIDADE FILANTROPICA3",3,42,70,28,14,14]
[null,null,"ESGOTO 85%","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","ESGOTO 85%EsgotoENTIDADE FILANTROPICA4",4,60,75,15,15,15]
[null,null,"ESGOTO 85%","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA",{"$f":"C72&D72&F72&H72","v":"ESGOTO 85%EsgotoENTIDADE FILANTROPICA5"},5,85,85,0,17,17]
[null,null,"ESGOTO 85%","Esgoto","INATIVO","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR0",0,0,150,150,30,30]
[null,null,"ESGOTO 85%","Esgoto","INATIVO","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR1",1,2,10,8,2,2]
[null,null,"ESGOTO 85%","Esgoto","INATIVO","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR3",3,6,10,4,2,2]
[null,null,"ESGOTO 85%","Esgoto","INATIVO","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR5",5,40,40,0,8,8]
[null,null,"ESGOTO 85%","Esgoto","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%EsgotoINDUSTRIAL0",0,0,3545,3545,733,733]
[null,null,"ESGOTO 85%","Esgoto","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%EsgotoINDUSTRIAL1",1,469,2345,1876,469,469]
[null,null,"ESGOTO 85%","Esgoto","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%EsgotoINDUSTRIAL2",2,1070,2675,1605,535,534]
[null,null,"ESGOTO 85%","Esgoto","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%EsgotoINDUSTRIAL3",3,1592,2655,1063,531,530]
[null,null,"ESGOTO 85%","Esgoto","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%EsgotoINDUSTRIAL4",4,2037,2550,513,510,505]
[null,null,"ESGOTO 85%","Esgoto","INDUSTRIAL","INDUSTRIAL","ESGOTO 85%EsgotoINDUSTRIAL5",5,3009,3015,6,603,594]
[null,null,"ESGOTO 85%","Esgoto","MPC","MPC","ESGOTO 85%EsgotoMPC0",0,0,8445,8445,1700,1694]
[null,null,"ESGOTO 85%","Esgoto","MPC","MPC","ESGOTO 85%EsgotoMPC1",1,2523,12485,9962,2544,2497]
[null,null,"ESGOTO 85%","Esgoto","MPC","MPC","ESGOTO 85%EsgotoMPC2",2,3519,8623,5104,1772,1724]
[null,null,"ESGOTO 85%","Esgoto","MPC","MPC","ESGOTO 85%EsgotoMPC3",3,3599,5873,2274,1206,1171]
[null,null,"ESGOTO 85%","Esgoto","MPC","MPC","ESGOTO 85%EsgotoMPC4",4,3791,4719,928,950,938]
[null,null,"ESGOTO 85%","Esgoto","MPC","MPC","ESGOTO 85%EsgotoMPC5",5,3612,3615,3,723,716]
[null,null,"ESGOTO 85%","Esgoto","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%EsgotoPODER PUBLICO0",0,0,5640,5640,1128,1128]
[null,null,"ESGOTO 85%","Esgoto","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%EsgotoPODER PUBLICO1",1,592,2960,2368,592,592]
[null,null,"ESGOTO 85%","Esgoto","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%EsgotoPODER PUBLICO2",2,932,2330,1398,466,466]
[null,null,"ESGOTO 85%","Esgoto","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%EsgotoPODER PUBLICO3",3,1248,2080,832,416,416]
[null,null,"ESGOTO 85%","Esgoto","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%EsgotoPODER PUBLICO4",4,1684,2105,421,421,421]
[null,null,"ESGOTO 85%","Esgoto","PODER PUBLICO","PODER PUBLICO","ESGOTO 85%EsgotoPODER PUBLICO5",5,2280,2280,0,456,456]
[null,null,"ESGOTO 85%","Esgoto","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%EsgotoRESIDENCIAL0",0,1392,998604,997212,203469,179231]
[null,null,"ESGOTO 85%","Esgoto","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%EsgotoRESIDENCIAL1",1,121842,615196,493354,123459,109330]
[null,null,"ESGOTO 85%","Esgoto","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%EsgotoRESIDENCIAL2",2,316813,798072,481259,159787,131213]
[null,null,"ESGOTO 85%","Esgoto","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%EsgotoRESIDENCIAL3",3,664267,1110683,446416,222546,167366]
[null,null,"ESGOTO 85%","Esgoto","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%EsgotoRESIDENCIAL4",4,1248778,1568402,319624,313877,209148]
[null,null,"ESGOTO 85%","Esgoto","RESIDENCIAL","RESIDENCIAL","ESGOTO 85%EsgotoRESIDENCIAL5",5,2188179,2218627,30448,439746,271120]
[null,null,"ESGOTO 85%","Esgoto","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR0",0,0,280,280,56,56]
[null,null,"ESGOTO 85%","Esgoto","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR1",1,37,185,148,37,37]
[null,null,"ESGOTO 85%","Esgoto","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR2",2,72,180,108,36,36]
[null,null,"ESGOTO 85%","Esgoto","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR3",3,75,125,50,25,25]
[null,null,"ESGOTO 85%","Esgoto","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR4",4,88,110,22,22,22]
[null,null,"ESGOTO 85%","Esgoto","SANEPAR","INATIVO + SANEPAR","ESGOTO 85%EsgotoINATIVO + SANEPAR5",5,150,150,0,30,30]
[null,null,"ESGOTO 85%","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%EsgotoTARIFA SOCIAL0",0,35,42014,41979,8413,8095]
[null,null,"ESGOTO 85%","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%EsgotoTARIFA SOCIAL1",1,12388,62685,50297,12552,11994]
[null,null,"ESGOTO 85%","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%EsgotoTARIFA SOCIAL2",2,39414,99451,60037,19891,18869]
[null,null,"ESGOTO 85%","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%EsgotoTARIFA SOCIAL3",3,72736,122145,49409,24429,22619]
[null,null,"ESGOTO 85%","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%EsgotoTARIFA SOCIAL4",4,109537,137850,28313,27571,25177]
[null,null,"ESGOTO 85%","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","ESGOTO 85%EsgotoTARIFA SOCIAL5",5,145950,146971,1021,29375,26769]
[null,null,"ESGOTO 85%","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%EsgotoUTILIDADE PUBLICA0",0,1,10580,10579,2204,2141]
[null,null,"ESGOTO 85%","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%EsgotoUTILIDADE PUBLICA1",1,2971,14890,11919,2978,2959]
[null,null,"ESGOTO 85%","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%EsgotoUTILIDADE PUBLICA2",2,5889,14700,8811,2947,2926]
[null,null,"ESGOTO 85%","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%EsgotoUTILIDADE PUBLICA3",3,8151,13566,5415,2718,2704]
[null,null,"ESGOTO 85%","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%EsgotoUTILIDADE PUBLICA4",4,9902,12375,2473,2476,2464]
[null,null,"ESGOTO 85%","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","ESGOTO 85%EsgotoUTILIDADE PUBLICA5",5,12364,12366,2,2473,2458]
[null,null,"NORMAL","Agua","COMERCIAL",{"$f":"IF(OR($E119=\"SANEPAR\", $E119=\"INATIVO\",),\"INATIVO + SANEPAR\",$E119)","v":"COMERCIAL"},{"$f":"C119&D119&F119&H119","v":"NORMALAguaCOMERCIAL0"},0,5313,725841,720528,187495,144367]
[null,null,"NORMAL","Agua","COMERCIAL","COMERCIAL","NORMALAguaCOMERCIAL1",1,247147,930970,683823,249241,178434]
[null,null,"NORMAL","Agua","COMERCIAL","COMERCIAL","NORMALAguaCOMERCIAL2",2,548777,1047246,498469,278920,181221]
[null,null,"NORMAL","Agua","COMERCIAL","COMERCIAL","NORMALAguaCOMERCIAL3",3,727128,1039757,312629,246267,174431]
[null,null,"NORMAL","Agua","COMERCIAL","COMERCIAL","NORMALAguaCOMERCIAL4",4,865924,1022781,156857,218568,170032]
[null,null,"NORMAL","Agua","COMERCIAL","COMERCIAL","NORMALAguaCOMERCIAL5",5,1036368,1037513,1145,208648,175304]
[null,null,"NORMAL","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","NORMALAguaENTIDADE FILANTROPICA0",0,0,1800,1800,330,330]
[null,null,"NORMAL","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","NORMALAguaENTIDADE FILANTROPICA2",2,219,555,336,111,107]
[null,null,"NORMAL","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","NORMALAguaENTIDADE FILANTROPICA3",3,249,420,171,84,80]
[null,null,"NORMAL","Agua","INATIVO","INATIVO + SANEPAR","NORMALAguaINATIVO + SANEPAR0",0,0,1820,1820,364,364]
[null,null,"NORMAL","Agua","INATIVO","INATIVO + SANEPAR","NORMALAguaINATIVO + SANEPAR1",1,42,210,168,42,42]
[null,null,"NORMAL","Agua","INATIVO","INATIVO + SANEPAR","NORMALAguaINATIVO + SANEPAR5",5,110,110,0,22,22]
[null,null,"NORMAL","Agua","INDUSTRIAL","INDUSTRIAL","NORMALAguaINDUSTRIAL0",0,1,53138,53137,10646,10566]
[null,null,"NORMAL","Agua","INDUSTRIAL","INDUSTRIAL","NORMALAguaINDUSTRIAL3",3,24595,41002,16407,8203,8151]
[null,null,"NORMAL","Agua","INDUSTRIAL","INDUSTRIAL","NORMALAguaINDUSTRIAL4",4,31203,39017,7814,7804,7740]
[null,null,"NORMAL","Agua","MPC","MPC","NORMALAguaMPC1",1,13839,67460,53621,14047,13484]
[null,null,"NORMAL","Agua","MPC","MPC","NORMALAguaMPC3",3,31000,50329,19329,10395,9945]
[null,null,"NORMAL","Agua","PODER PUBLICO","PODER PUBLICO","NORMALAguaPODER PUBLICO0",0,0,135480,135480,27105,27070]
[null,null,"NORMAL","Agua","PODER PUBLICO","PODER PUBLICO","NORMALAguaPODER PUBLICO1",1,16335,81785,65450,16359,16306]
[null,null,"NORMAL","Agua","PODER PUBLICO","PODER PUBLICO","NORMALAguaPODER PUBLICO4",4,39999,50020,10021,10004,9946]
[null,null,"NORMAL","Agua","PODER PUBLICO","PODER PUBLICO","NORMALAguaPODER PUBLICO5",5,53722,53751,29,10746,10703]
[null,null,"NORMAL","Agua","RESIDENCIAL","RESIDENCIAL","NORMALAguaRESIDENCIAL1",1,681768,3434458,2752690,686764,646190]
[null,null,"NORMAL","Agua","RESIDENCIAL","RESIDENCIAL","NORMALAguaRESIDENCIAL4",4,5831134,7318687,1487553,1464650,1244040]
[null,null,"NORMAL","Agua","SANEPAR","INATIVO + SANEPAR",{"$f":"C162&D162&F162&H162","v":"NORMALAguaINATIVO + SANEPAR1"},1,4550,21105,16555,4220,2231]
[null,null,"NORMAL","Agua","SANEPAR","INATIVO + SANEPAR","NORMALAguaINATIVO + SANEPAR2",2,6372,15940,9568,3188,1420]
[null,null,"NORMAL","Agua","SANEPAR","INATIVO + SANEPAR","NORMALAguaINATIVO + SANEPAR5",5,13379,13765,386,2731,929]
[null,null,"NORMAL","Agua","TARIFA SOCIAL","TARIFA SOCIAL","NORMALAguaTARIFA SOCIAL2",2,260445,653837,393392,130773,127768]
[null,null,"NORMAL","Agua","TARIFA SOCIAL","TARIFA SOCIAL","NORMALAguaTARIFA SOCIAL4",4,757502,950399,192897,190083,182777]
[null,null,"NORMAL","Agua","TARIFA SOCIAL","TARIFA SOCIAL","NORMALAguaTARIFA SOCIAL5",5,1031499,1035174,3675,206976,198259]
[null,null,"NORMAL","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","NORMALAguaUTILIDADE PUBLICA2",2,47215,118040,70825,23622,23519]
[null,null,"NORMAL","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","NORMALAguaUTILIDADE PUBLICA3",3,59587,99284,39697,19871,19755]
[null,null,"NORMAL","Esgoto","COMERCIAL","COMERCIAL","NORMALEsgotoCOMERCIAL0",0,5067,540567,535500,151648,109891]
[null,null,"NORMAL","Esgoto","COMERCIAL","COMERCIAL","NORMALEsgotoCOMERCIAL2",2,446494,810858,364364,227116,134509]
[null,null,"NORMAL","Esgoto","COMERCIAL","COMERCIAL","NORMALEsgotoCOMERCIAL5",5,768337,769275,938,154803,124803]
[null,null,"NORMAL","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","NORMALEsgotoENTIDADE FILANTROPICA0",0,0,1510,1510,272,272]
[null,null,"NORMAL","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","NORMALEsgotoENTIDADE FILANTROPICA3",3,213,360,147,72,68]
[null,null,"NORMAL","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","NORMALEsgotoENTIDADE FILANTROPICA4",4,335,420,85,84,82]
[null,null,"NORMAL","Esgoto","INATIVO","INATIVO + SANEPAR","NORMALEsgotoINATIVO + SANEPAR2",2,20,50,30,10,10]
[null,null,"NORMAL","Esgoto","INATIVO","INATIVO + SANEPAR","NORMALEsgotoINATIVO + SANEPAR3",3,42,70,28,14,14]
[null,null,"NORMAL","Esgoto","INDUSTRIAL","INDUSTRIAL","NORMALEsgotoINDUSTRIAL0",0,1,19840,19839,4083,4016]
[null,null,"NORMAL","Esgoto","INDUSTRIAL","INDUSTRIAL","NORMALEsgotoINDUSTRIAL1",1,3283,16420,13137,3284,3267]
[null,null,"NORMAL","Esgoto","INDUSTRIAL","INDUSTRIAL","NORMALEsgotoINDUSTRIAL4",4,13458,16825,3367,3365,3338]
[null,null,"NORMAL","Esgoto","MPC","MPC","NORMALEsgotoMPC0",0,9,29610,29601,6083,5995]
[null,null,"NORMAL","Esgoto","MPC","MPC","NORMALEsgotoMPC3",3,26902,43639,16737,9024,8612]
[null,null,"NORMAL","Esgoto","MPC","MPC","NORMALEsgotoMPC4",4,30612,37828,7216,7685,7328]
[null,null,"NORMAL","Esgoto","PODER PUBLICO","PODER PUBLICO","NORMALEsgotoPODER PUBLICO1",1,6021,30170,24149,6036,6013]
[null,null,"NORMAL","Esgoto","PODER PUBLICO","PODER PUBLICO","NORMALEsgotoPODER PUBLICO2",2,10568,26435,15867,5287,5267]
[null,null,"NORMAL","Esgoto","RESIDENCIAL",{"$f":"IF(OR($E215=\"SANEPAR\", $E215=\"INATIVO\",),\"INATIVO + SANEPAR\",$E215)","v":"RESIDENCIAL"},"NORMALEsgotoRESIDENCIAL0",0,5116,3245693,3240577,653405,528438]
[null,null,"NORMAL","Esgoto","RESIDENCIAL","RESIDENCIAL","NORMALEsgotoRESIDENCIAL1",1,393834,1984067,1590233,396936,360113]
[null,null,"NORMAL","Esgoto","RESIDENCIAL","RESIDENCIAL","NORMALEsgotoRESIDENCIAL4",4,3837654,4814084,976430,963579,765216]
[null,null,"NORMAL","Esgoto","RESIDENCIAL","RESIDENCIAL","NORMALEsgotoRESIDENCIAL5",5,6337176,6396462,59286,1273587,981070]
[null,null,"NORMAL","Esgoto","SANEPAR","INATIVO + SANEPAR","NORMALEsgotoINATIVO + SANEPAR3",3,804,1340,536,268,268]
[null,null,"NORMAL","Esgoto","SANEPAR","INATIVO + SANEPAR","NORMALEsgotoINATIVO + SANEPAR4",4,804,1005,201,201,201]
[null,null,"NORMAL","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","NORMALEsgotoTARIFA SOCIAL1",1,50166,251909,201743,50510,49361]
[null,null,"NORMAL","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","NORMALEsgotoTARIFA SOCIAL2",2,162970,409053,246083,81855,79768]
[null,null,"NORMAL","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","NORMALEsgotoTARIFA SOCIAL5",5,651780,654284,2504,130801,124961]
[null,null,"NORMAL","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","NORMALEsgotoUTILIDADE PUBLICA1",1,14490,72465,57975,14504,14466]
[null,null,"NORMAL","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","NORMALEsgotoUTILIDADE PUBLICA4",4,44309,55378,11069,11083,10996]
[null,null,"NORMAL","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","NORMALEsgotoUTILIDADE PUBLICA5",5,52530,52553,23,10510,10429]
[null,null,"LITORAL A","Agua","RESIDENCIAL","RESIDENCIAL","LITORAL AAguaRESIDENCIAL2",2,118681,298667,179986,59759,43086]
[null,null,"LITORAL A","Agua","RESIDENCIAL","RESIDENCIAL","LITORAL AAguaRESIDENCIAL3",3,147763,248918,101155,49804,33651]
[null,null,"LITORAL A","Agua","RESIDENCIAL","RESIDENCIAL","LITORAL AAguaRESIDENCIAL5",5,189390,191234,1844,38108,29921]
[null,null,"LITORAL A","Agua","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL AAguaTARIFA SOCIAL2",2,1809,4555,2746,911,878]
[null,null,"LITORAL A","Agua","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL AAguaTARIFA SOCIAL5",5,5311,5319,8,1064,1035]
[null,null,"LITORAL A","Agua","COMERCIAL","COMERCIAL","LITORAL AAguaCOMERCIAL0",0,20,12883,12863,2693,2555]
[null,null,"LITORAL A","Agua","COMERCIAL","COMERCIAL","LITORAL AAguaCOMERCIAL3",3,6772,10371,3599,2286,1916]
[null,null,"LITORAL A","Agua","MPC","MPC","LITORAL AAguaMPC1",1,137,655,518,142,131]
[null,null,"LITORAL A","Agua","INDUSTRIAL","INDUSTRIAL","LITORAL AAguaINDUSTRIAL4",4,72,90,18,18,18]
[null,null,"LITORAL A","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL AAguaUTILIDADE PUBLICA1",1,288,1440,1152,288,288]
[null,null,"LITORAL A","Agua","MPC","MPC","LITORAL AAguaMPC5",5,200,200,0,40,38]
[null,null,"LITORAL A","Esgoto","RESIDENCIAL","RESIDENCIAL","LITORAL AEsgotoRESIDENCIAL0",0,807,539881,539074,107384,101608]
[null,null,"LITORAL A","Esgoto","RESIDENCIAL","RESIDENCIAL","LITORAL AEsgotoRESIDENCIAL3",3,118373,199570,81197,39938,24848]
[null,null,"LITORAL A","Esgoto","RESIDENCIAL","RESIDENCIAL","LITORAL AEsgotoRESIDENCIAL5",5,142894,144506,1612,28771,21392]
[null,null,"LITORAL A","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL AEsgotoTARIFA SOCIAL2",2,1185,2985,1800,597,576]
[null,null,"LITORAL A","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL AEsgotoTARIFA SOCIAL3",3,2138,3575,1437,715,698]
[null,null,"LITORAL A","Esgoto","COMERCIAL","COMERCIAL","LITORAL AEsgotoCOMERCIAL0",0,16,10419,10403,2236,2119]
[null,null,"LITORAL A","Esgoto","COMERCIAL","COMERCIAL","LITORAL AEsgotoCOMERCIAL1",1,2140,8863,6723,2180,1736]
[null,null,"LITORAL A","Esgoto","COMERCIAL","COMERCIAL","LITORAL AEsgotoCOMERCIAL5",5,8378,8395,17,1692,1436]
[null,null,"LITORAL A","Esgoto","MPC","MPC","LITORAL AEsgotoMPC2",2,210,490,280,106,98]
[null,null,"LITORAL A","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL AEsgotoUTILIDADE PUBLICA4",4,432,540,108,108,108]
[null,null,"LITORAL A","Esgoto","MPC","MPC","LITORAL AEsgotoMPC5",5,165,165,0,33,31]
[null,null,"LITORAL A","Agua","MPC","MPC","LITORAL AAguaMPC3",3,149,241,92,50,48]
[null,null,"LITORAL A","Agua","MPC","MPC","LITORAL AAguaMPC4",4,132,165,33,33,33]
[null,null,"LITORAL A","Esgoto","MPC","MPC","LITORAL AEsgotoMPC3",3,146,236,90,49,47]
[null,null,"LITORAL A","Esgoto","MPC","MPC","LITORAL AEsgotoMPC4",4,124,155,31,31,31]
[null,null,"LITORAL A","Agua","INDUSTRIAL","INDUSTRIAL","LITORAL AAguaINDUSTRIAL3",3,57,95,38,19,19]
[null,null,"LITORAL A","Agua","INDUSTRIAL","INDUSTRIAL","LITORAL AAguaINDUSTRIAL0",0,0,55,55,11,11]
[null,null,"LITORAL A","Esgoto","INDUSTRIAL","INDUSTRIAL","LITORAL AEsgotoINDUSTRIAL3",3,33,55,22,11,11]
[null,null,"LITORAL A","Esgoto","INDUSTRIAL",{"$f":"IF(OR($E304=\"SANEPAR\", $E304=\"INATIVO\",),\"INATIVO + SANEPAR\",$E304)","v":"INDUSTRIAL"},{"$f":"C304&D304&F304&H304","v":"LITORAL AEsgotoINDUSTRIAL2"},2,8,20,12,4,4]
[null,null,"LITORAL A","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL AAguaPODER PUBLICO2",2,266,670,404,134,131]
[null,null,"LITORAL A","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL AAguaPODER PUBLICO3",3,456,760,304,152,150]
[null,null,"LITORAL A","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL AAguaPODER PUBLICO5",5,650,650,0,130,130]
[null,null,"LITORAL A","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL AEsgotoPODER PUBLICO1",1,86,430,344,86,85]
[null,null,"LITORAL A","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL AEsgotoPODER PUBLICO4",4,315,395,80,79,78]
[null,null,"LITORAL A","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL AEsgotoPODER PUBLICO5",5,375,375,0,75,75]
[null,null,"LITORAL A","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL AAguaUTILIDADE PUBLICA5",5,790,790,0,158,158]
[null,null,"LITORAL A","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL AAguaINATIVO + SANEPAR1",1,71,355,284,71,71]
[null,null,"LITORAL A","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL AAguaINATIVO + SANEPAR4",4,40,50,10,10,10]
[null,null,"LITORAL A","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL AAguaINATIVO + SANEPAR2",2,50,125,75,25,25]
[null,null,"LITORAL A","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL AEsgotoINATIVO + SANEPAR0",0,0,920,920,184,184]
[null,null,"LITORAL A","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL AEsgotoINATIVO + SANEPAR1",1,32,160,128,32,32]
[null,null,"LITORAL A","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL AEsgotoINATIVO + SANEPAR5",5,30,30,0,6,6]
[null,null,"LITORAL B","Agua","RESIDENCIAL",{"$f":"IF(OR($E335=\"SANEPAR\", $E335=\"INATIVO\",),\"INATIVO + SANEPAR\",$E335)","v":"RESIDENCIAL"},{"$f":"C335&D335&F335&H335","v":"LITORAL BAguaRESIDENCIAL0"},0,78,177995,177917,35482,34326]
[null,null,"LITORAL B","Agua","RESIDENCIAL","RESIDENCIAL","LITORAL BAguaRESIDENCIAL3",3,59753,99984,40231,20001,16092]
[null,null,"LITORAL B","Agua","RESIDENCIAL","RESIDENCIAL","LITORAL BAguaRESIDENCIAL4",4,78057,98225,20168,19648,15292]
[null,null,"LITORAL B","Agua","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL BAguaTARIFA SOCIAL1",1,211,1050,839,210,204]
[null,null,"LITORAL B","Agua","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL BAguaTARIFA SOCIAL4",4,1854,2320,466,464,459]
[null,null,"LITORAL B","Agua","COMERCIAL","COMERCIAL","LITORAL BAguaCOMERCIAL4",4,3445,4135,690,869,737]
[null,null,"LITORAL B","Agua","COMERCIAL","COMERCIAL","LITORAL BAguaCOMERCIAL0",0,5,4177,4172,874,833]
[null,null,"LITORAL B","Agua","COMERCIAL","COMERCIAL","LITORAL BAguaCOMERCIAL3",3,2807,4271,1464,946,805]
[null,null,"LITORAL B","Agua","COMERCIAL","COMERCIAL","LITORAL BAguaCOMERCIAL5",5,4578,4583,5,920,820]
[null,null,"LITORAL B","Agua","MPC","MPC","LITORAL BAguaMPC5",5,140,140,0,28,28]
[null,null,"LITORAL B","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BAguaUTILIDADE PUBLICA3",3,276,460,184,92,92]
[null,null,"LITORAL B","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BAguaUTILIDADE PUBLICA1",1,149,745,596,149,149]
[null,null,"LITORAL B","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BAguaUTILIDADE PUBLICA2",2,292,730,438,146,146]
[null,null,"LITORAL B","Esgoto","RESIDENCIAL","RESIDENCIAL","LITORAL BEsgotoRESIDENCIAL2",2,32790,82411,49621,16499,13836]
[null,null,"LITORAL B","Esgoto","RESIDENCIAL","RESIDENCIAL","LITORAL BEsgotoRESIDENCIAL3",3,49230,82352,33122,16477,12770]
[null,null,"LITORAL B","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL BEsgotoTARIFA SOCIAL1",1,149,740,591,148,143]
[null,null,"LITORAL B","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL BEsgotoTARIFA SOCIAL2",2,493,1240,747,248,238]
[null,null,"LITORAL B","Esgoto","TARIFA SOCIAL","TARIFA SOCIAL","LITORAL BEsgotoTARIFA SOCIAL5",5,1792,1795,3,359,352]
[null,null,"LITORAL B","Esgoto","COMERCIAL","COMERCIAL","LITORAL BEsgotoCOMERCIAL4",4,2793,3354,561,705,596]
[null,null,"LITORAL B","Esgoto","COMERCIAL","COMERCIAL","LITORAL BEsgotoCOMERCIAL3",3,2400,3628,1228,810,681]
[null,null,"LITORAL B","Esgoto","COMERCIAL","COMERCIAL","LITORAL BEsgotoCOMERCIAL5",5,3726,3730,4,749,668]
[null,null,"LITORAL B","Esgoto","MPC","MPC","LITORAL BEsgotoMPC5",5,130,130,0,26,26]
[null,null,"LITORAL B","Esgoto","INDUSTRIAL","INDUSTRIAL","LITORAL BEsgotoINDUSTRIAL5",5,30,30,0,6,6]
[null,null,"LITORAL B","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BEsgotoUTILIDADE PUBLICA3",3,180,300,120,60,60]
[null,null,"LITORAL B","Esgoto","MPC","MPC","LITORAL BEsgotoMPC4",4,88,110,22,22,22]
[null,null,"LITORAL B","Agua","MPC","MPC","LITORAL BAguaMPC1",1,65,310,245,66,62]
[null,null,"LITORAL B","Esgoto","MPC","MPC","LITORAL BEsgotoMPC0",0,0,160,160,32,32]
[null,null,"LITORAL B","Agua","INDUSTRIAL","INDUSTRIAL","LITORAL BAguaINDUSTRIAL2",2,10,25,15,5,5]
[null,null,"LITORAL B","Agua","INDUSTRIAL","INDUSTRIAL","LITORAL BAguaINDUSTRIAL4",4,32,40,8,8,8]
[null,null,"LITORAL B","Esgoto","INDUSTRIAL","INDUSTRIAL","LITORAL BEsgotoINDUSTRIAL3",3,9,15,6,3,3]
[null,null,"LITORAL B","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL BAguaPODER PUBLICO0",0,0,640,640,128,128]
[null,null,"LITORAL B","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL BAguaPODER PUBLICO1",1,62,310,248,62,62]
[null,null,"LITORAL B","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL BAguaPODER PUBLICO2",2,119,300,181,60,59]
[null,null,"LITORAL B","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL BAguaPODER PUBLICO3",3,162,270,108,54,52]
[null,null,"LITORAL B","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL BAguaPODER PUBLICO4",4,191,255,64,48,46]
[null,null,"LITORAL B","Agua","PODER PUBLICO","PODER PUBLICO","LITORAL BAguaPODER PUBLICO5",5,255,255,0,51,51]
[null,null,"LITORAL B","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL BEsgotoPODER PUBLICO0",0,0,405,405,113,113]
[null,null,"LITORAL B","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL BEsgotoPODER PUBLICO1",1,41,205,164,41,41]
[null,null,"LITORAL B","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL BEsgotoPODER PUBLICO2",2,93,235,142,47,46]
[null,null,"LITORAL B","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL BEsgotoPODER PUBLICO3",3,120,200,80,40,38]
[null,null,"LITORAL B","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL BEsgotoPODER PUBLICO4",4,131,180,49,33,31]
[null,null,"LITORAL B","Esgoto","PODER PUBLICO","PODER PUBLICO","LITORAL BEsgotoPODER PUBLICO5",5,210,210,0,42,42]
[null,null,"LITORAL B","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BAguaUTILIDADE PUBLICA0",0,0,395,395,80,80]
[null,null,"LITORAL B","Agua","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BAguaUTILIDADE PUBLICA4",4,212,265,53,53,53]
[null,null,"LITORAL B","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL BAguaINATIVO + SANEPAR0",0,0,975,975,195,195]
[null,null,"LITORAL B","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL BAguaINATIVO + SANEPAR1",1,36,180,144,36,36]
[null,null,"LITORAL B","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL BAguaINATIVO + SANEPAR2",2,32,80,48,16,16]
[null,null,"LITORAL B","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL BAguaINATIVO + SANEPAR3",3,18,30,12,6,6]
[null,null,"LITORAL B","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL BAguaINATIVO + SANEPAR5",5,45,45,0,9,9]
[null,null,"LITORAL B","Agua","SANEPAR","INATIVO + SANEPAR","LITORAL BAguaINATIVO + SANEPAR4",4,32,40,8,8,8]
[null,null,"LITORAL B","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BEsgotoUTILIDADE PUBLICA1",1,107,535,428,107,107]
[null,null,"LITORAL B","Esgoto","UTILIDADE PUBLICA","UTILIDADE PUBLICA","LITORAL BEsgotoUTILIDADE PUBLICA4",4,148,185,37,37,37]
[null,null,"LITORAL B","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL BEsgotoINATIVO + SANEPAR0",0,0,455,455,91,91]
[null,null,"LITORAL B","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL BEsgotoINATIVO + SANEPAR1",1,14,70,56,14,14]
[null,null,"LITORAL B","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL BEsgotoINATIVO + SANEPAR2",2,8,20,12,4,4]
[null,null,"LITORAL B","Agua","INDUSTRIAL","INDUSTRIAL","LITORAL BAguaINDUSTRIAL1",1,4,20,16,4,4]
[null,null,"LITORAL B","Agua","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","LITORAL BAguaENTIDADE FILANTROPICA5",5,10,10,0,2,2]
[null,null,"LITORAL B","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL BEsgotoINATIVO + SANEPAR3",3,6,10,4,2,2]
[null,null,"LITORAL B","Esgoto","ENTIDADE FILANTROPICA","ENTIDADE FILANTROPICA","LITORAL BEsgotoENTIDADE FILANTROPICA5",5,10,10,0,2,2]
[null,null,"LITORAL B","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL BEsgotoINATIVO + SANEPAR4",4,8,10,2,2,2]
[null,null,"LITORAL B","Esgoto","SANEPAR","INATIVO + SANEPAR","LITORAL BEsgotoINATIVO + SANEPAR5",5,10,10,0,2,2]

{"sheet":"Diferenca Tarifas","index":30,"n_rows":691,"n_cols":5,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[null,null,{"$f":"'Painel Síntese'!D19","v":"RESIDENCIAL"}]
[]
["Indice","Volume","Antigo","Novo","Diferença"]
[2,0,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A6,0)","v":43.11},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A6,0)","v":36.700000000000003},{"$f":"(D6-C6)/ABS(C6)","v":-0.14868939921131979}]
[3,1,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A7,0)","v":43.11},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A7,0)","v":38},{"$f":"(D7-C7)/ABS(C7)","v":-0.11853398283460913}]
[4,2,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A8,0)","v":43.11},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A8,0)","v":39.300000000000004},-8.8378566457898294E-2]
[5,3,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A9,0)","v":43.11},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A9,0)","v":40.6},-5.8223150081187613E-2]
[6,4,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A10,0)","v":43.11},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A10,0)","v":41.900000000000006},-2.8067733704476776E-2]
[7,5,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A11,0)","v":43.11},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A11,0)","v":43.2},2.0876826722338996E-3]
[8,6,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A12,0)","v":44.44},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A12,0)","v":44.53},2.0252025202521021E-3]
[9,7,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A13,0)","v":45.769999999999996},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A13,0)","v":45.86},1.9663535066638282E-3]
[10,8,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A14,0)","v":47.1},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A14,0)","v":47.190000000000005},1.9108280254777794E-3]
[11,9,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A15,0)","v":48.43},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A15,0)","v":48.52},1.8583522609953212E-3]
[12,10,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A16,0)","v":49.76},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A16,0)","v":49.85},1.8086816720257921E-3]
[13,11,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A17,0)","v":57.19},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A17,0)","v":57.279999999999994},1.5737016961006524E-3]
[14,12,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A18,0)","v":64.62},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A18,0)","v":64.709999999999994},1.3927576601669637E-3]
[15,13,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A19,0)","v":72.05},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A19,0)","v":72.139999999999986},1.2491325468423206E-3]
[16,14,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A20,0)","v":79.47999999999999},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A20,0)","v":79.569999999999979},1.1323603422243233E-3]
[17,15,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A21,0)","v":86.91},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A21,0)","v":86.999999999999972},1.035554021401162E-3]
[18,16,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A22,0)","v":94.38},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A22,0)","v":94.46999999999997},9.5359186268250686E-4]
[19,17,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A23,0)","v":101.85},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A23,0)","v":101.93999999999997},8.8365243004393705E-4]
[20,18,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A24,0)","v":109.32},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A24,0)","v":109.40999999999997},8.2327113062545738E-4]
[21,19,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A25,0)","v":116.78999999999999},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A25,0)","v":116.87999999999995},7.7061392242452941E-4]
[22,20,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A26,0)","v":124.25999999999999},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A26,0)","v":124.34999999999995},7.242877836790663E-4]
[23,21,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A27,0)","v":131.79},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A27,0)","v":131.87999999999994},6.8290462098752997E-4]
[24,22,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A28,0)","v":139.32},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A28,0)","v":139.40999999999994},6.4599483204096021E-4]
[25,23,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A29,0)","v":146.85},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A29,0)","v":146.93999999999994},6.1287027579126022E-4]
[26,24,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A30,0)","v":154.38},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A30,0)","v":154.46999999999994},5.8297706956825083E-4]
[27,25,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A31,0)","v":161.91},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A31,0)","v":161.99999999999994},5.5586436909361102E-4]
[28,26,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A32,0)","v":169.44},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A32,0)","v":169.52999999999992},5.3116147308733563E-4]
[29,27,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A33,0)","v":176.97},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A33,0)","v":177.05999999999995},5.085607730120731E-4]
[30,28,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A34,0)","v":184.5},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A34,0)","v":184.58999999999992},4.8780487804833683E-4]
[31,29,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A35,0)","v":192.03},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A35,0)","v":192.11999999999992},4.6867676925437766E-4]
[32,30,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A36,0)","v":199.56},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A36,0)","v":199.64999999999992},4.5099218280175458E-4]
[33,31,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A37,0)","v":212.3},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A37,0)","v":212.3899999999999},4.2392840320249517E-4]
[34,32,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A38,0)","v":225.04000000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A38,0)","v":225.12999999999991},3.9992890152812708E-4]
[35,33,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A39,0)","v":237.78},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A39,0)","v":237.86999999999989},3.7850113550294274E-4]
[36,34,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A40,0)","v":250.52},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A40,0)","v":250.6099999999999},3.5925275427067587E-4]
[37,35,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A41,0)","v":263.26},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A41,0)","v":263.34999999999991},3.4186735546576824E-4]
[38,36,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A42,0)","v":276},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A42,0)","v":276.08999999999986},3.2608695652123663E-4]
[39,37,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A43,0)","v":288.74},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A43,0)","v":288.82999999999987},3.1169910646208109E-4]
[40,38,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A44,0)","v":301.48},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A44,0)","v":301.56999999999988},2.9852726548978801E-4]
[41,39,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A45,0)","v":314.22000000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A45,0)","v":314.30999999999983},2.8642352491822434E-4]
[42,40,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A46,0)","v":326.96000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A46,0)","v":327.04999999999984},2.7526302911611342E-4]
[43,41,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A47,0)","v":339.70000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A47,0)","v":339.78999999999985},2.6493965263410199E-4]
[44,42,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A48,0)","v":352.44000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A48,0)","v":352.52999999999986},2.5536261491262182E-4]
[45,43,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A49,0)","v":365.18000000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A49,0)","v":365.26999999999987},2.4645380360316675E-4]
[46,44,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A50,0)","v":377.92},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A50,0)","v":378.00999999999982},2.3814563928822093E-4]
[47,45,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A51,0)","v":390.66},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A51,0)","v":390.74999999999983},2.303793580090218E-4]
[48,46,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A52,0)","v":403.40000000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A52,0)","v":403.48999999999978},2.2310361923586419E-4]
[49,47,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A53,0)","v":416.14000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A53,0)","v":416.22999999999979},2.1627336953849091E-4]
[50,48,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A54,0)","v":428.88000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A54,0)","v":428.9699999999998},2.0984890878508581E-4]
[51,49,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A55,0)","v":441.62},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A55,0)","v":441.70999999999981},2.0379511797428661E-4]
[52,50,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A56,0)","v":454.36},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A56,0)","v":454.44999999999982},1.9808081697289474E-4]
[53,51,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A57,0)","v":467.1},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A57,0)","v":468.46399999999983},2.9201455791046998E-3]
[54,52,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A58,0)","v":479.84000000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A58,0)","v":482.47799999999978},5.4976658886290207E-3]
[55,53,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A59,0)","v":492.58000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A59,0)","v":496.49199999999979},7.9418571602577238E-3]
[56,54,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A60,0)","v":505.32000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A60,0)","v":510.5059999999998},1.0262803767908951E-2]
[57,55,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A61,0)","v":518.06000000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A61,0)","v":524.51999999999975},1.2469598116047744E-2]
[58,56,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A62,0)","v":530.80000000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A62,0)","v":538.53399999999976},1.4570459683496035E-2]
[59,57,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A63,0)","v":543.54000000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A63,0)","v":552.54799999999977},1.6572837325679244E-2]
[60,58,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A64,0)","v":556.28},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A64,0)","v":566.56199999999978},1.848349751923458E-2]
[61,59,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A65,0)","v":569.02},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A65,0)","v":580.57599999999979},2.0308600752170069E-2]
[62,60,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A66,0)","v":581.76},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A66,0)","v":594.58999999999969},2.2053767876787162E-2]
[63,61,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A67,0)","v":594.5},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A67,0)","v":608.60399999999981},2.3724137931034169E-2]
[64,62,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A68,0)","v":607.24},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A68,0)","v":622.61799999999971},2.5324418681245804E-2]
[65,63,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A69,0)","v":619.98},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A69,0)","v":636.63199999999972},2.6858930933255431E-2]
[66,64,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A70,0)","v":632.72},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A70,0)","v":650.64599999999973},2.8331647490200566E-2]
[67,65,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A71,0)","v":645.46},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A71,0)","v":664.65999999999974},{"$f":"(D71-C71)/ABS(C71)","v":2.9746227496668581E-2}]
[68,66,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A72,0)","v":658.2},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A72,0)","v":678.67399999999975},3.1106046794286999E-2]
[69,67,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A73,0)","v":670.94},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A73,0)","v":692.68799999999965},3.2414224818910174E-2]
[70,68,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A74,0)","v":683.68000000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A74,0)","v":706.70199999999977},3.367364849052145E-2]
[71,69,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A75,0)","v":696.42000000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A75,0)","v":720.71599999999967},3.4886993480944824E-2]
[72,70,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A76,0)","v":709.16000000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A76,0)","v":734.72999999999968},3.6056743189124586E-2]
[73,71,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A77,0)","v":721.90000000000009},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A77,0)","v":748.74399999999969},3.7185205707161093E-2]
[74,72,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A78,0)","v":734.6400000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A78,0)","v":762.7579999999997},3.8274529021016544E-2]
[75,73,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A79,0)","v":747.38000000000011},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A79,0)","v":776.77199999999971},3.9326714656532945E-2]
[76,74,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A80,0)","v":760.12000000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A80,0)","v":790.7859999999996},4.0343629953164609E-2]
[77,75,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A81,0)","v":772.86000000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A81,0)","v":804.79999999999973},4.1327019123773512E-2]
[78,76,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A82,0)","v":785.60000000000014},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A82,0)","v":818.81399999999962},4.2278513238288545E-2]
[79,77,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A83,0)","v":798.34000000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A83,0)","v":832.82799999999963},4.3199639251446105E-2]
[80,78,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A84,0)","v":811.08000000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A84,0)","v":846.84199999999964},4.4091828179710364E-2]
[81,79,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A85,0)","v":823.82000000000016},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A85,0)","v":860.85599999999965},4.495642251948178E-2]
[82,80,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A86,0)","v":836.56000000000017},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A86,0)","v":874.86999999999966},4.5794682987471885E-2]
[83,81,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A87,0)","v":849.30000000000018},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A87,0)","v":888.88399999999956},4.6607794654420547E-2]
[84,82,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A88,0)","v":862.04000000000019},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A88,0)","v":902.89799999999968},4.7396872534916576E-2]
[85,83,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A89,0)","v":874.7800000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A89,0)","v":916.91199999999958},4.816296668876674E-2]
[86,84,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A90,0)","v":887.52000000000021},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A90,0)","v":930.92599999999959},4.890706688299911E-2]
[87,85,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A91,0)","v":900.26000000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A91,0)","v":944.9399999999996},4.9630106858018094E-2]
[88,86,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A92,0)","v":913},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A92,0)","v":958.95399999999961},5.0332968236582266E-2]
[89,87,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A93,0)","v":925.74},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A93,0)","v":972.96799999999962},5.1016484110008871E-2]
[90,88,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A94,0)","v":938.48},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A94,0)","v":986.98199999999963},5.1681442332281571E-2]
[91,89,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A95,0)","v":951.22},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A95,0)","v":1000.9959999999996},5.2328588549441363E-2]
[92,90,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A96,0)","v":963.96},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A96,0)","v":1015.0099999999995},5.2958628988754197E-2]
[93,91,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A97,0)","v":976.7},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A97,0)","v":1029.0239999999994},5.3572233029588801E-2]
[94,92,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A98,0)","v":989.44},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A98,0)","v":1043.0379999999996},5.4170035575678663E-2]
[95,93,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A99,0)","v":1002.1800000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A99,0)","v":1057.0519999999997},5.4752639246442365E-2]
[96,94,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A100,0)","v":1014.9200000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A100,0)","v":1071.0659999999996},5.5320616403262815E-2]
[97,95,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A101,0)","v":1027.6600000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A101,0)","v":1085.0799999999995},5.5874511025046598E-2]
[98,96,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A102,0)","v":1040.4000000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A102,0)","v":1099.0939999999996},5.6414840445981836E-2]
[99,97,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A103,0)","v":1053.1400000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A103,0)","v":1113.1079999999995},5.6942096967164277E-2]
[100,98,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A104,0)","v":1065.8800000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A104,0)","v":1127.1219999999994},5.7456749352646899E-2]
[101,99,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A105,0)","v":1078.6200000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A105,0)","v":1141.1359999999995},5.7959244219465043E-2]
[102,100,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A106,0)","v":1091.3600000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A106,0)","v":1155.1499999999996},5.8450007330303019E-2]
[103,101,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A107,0)","v":1104.1000000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A107,0)","v":1169.1639999999995},5.8929444796666411E-2]
[104,102,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A108,0)","v":1116.8400000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A108,0)","v":1183.1779999999994},5.9397944199705663E-2]
[105,103,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A109,0)","v":1129.5800000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A109,0)","v":1197.1919999999996},5.9855875635191298E-2]
[106,104,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A110,0)","v":1142.3200000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A110,0)","v":1211.2059999999994},6.0303592688562987E-2]
[107,105,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A111,0)","v":1155.0600000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A111,0)","v":1225.2199999999993},6.0741433345453191E-2]
[108,106,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A112,0)","v":1167.8000000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A112,0)","v":1239.2339999999995},6.1169720842609417E-2]
[109,107,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A113,0)","v":1180.5400000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A113,0)","v":1253.2479999999996},6.1588764463719477E-2]
[110,108,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A114,0)","v":1193.2800000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A114,0)","v":1267.2619999999995},6.1998860284257905E-2]
[111,109,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A115,0)","v":1206.0200000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A115,0)","v":1281.2759999999994},6.2400291869122534E-2]
[112,110,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A116,0)","v":1218.7600000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A116,0)","v":1295.2899999999995},6.2793330926514887E-2]
[113,111,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A117,0)","v":1231.5},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A117,0)","v":1309.3039999999994},6.3178237921233782E-2]
[114,112,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A118,0)","v":1244.24},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A118,0)","v":1323.3179999999993},6.3555262650291974E-2]
[115,113,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A119,0)","v":1256.98},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A119,0)","v":1337.3319999999994},6.39246447835283E-2]
[116,114,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A120,0)","v":1269.72},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A120,0)","v":1351.3459999999995},6.4286614371672116E-2]
[117,115,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A121,0)","v":1282.46},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A121,0)","v":1365.3599999999994},6.4641392324126606E-2]
[118,116,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A122,0)","v":1295.2},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A122,0)","v":1379.3739999999993},6.4989190858554119E-2]
[119,117,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A123,0)","v":1307.94},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A123,0)","v":1393.3879999999995},6.5330213924185671E-2]
[120,118,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A124,0)","v":1320.68},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A124,0)","v":1407.4019999999994},6.566465760062945E-2]
[121,119,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A125,0)","v":1333.42},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A125,0)","v":1421.4159999999993},6.5992710473818592E-2]
[123,121,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A127,0)","v":1358.9},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A127,0)","v":1449.4439999999995},6.6630362793435427E-2]
[128,126,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A132,0)","v":1422.6000000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A132,0)","v":1519.5139999999994},6.8124560663573239E-2]
[133,131,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A137,0)","v":1486.3000000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A137,0)","v":1589.5839999999994},6.9490681558231307E-2]
[136,134,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A140,0)","v":1524.5200000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A140,0)","v":1631.6259999999993},7.0255555847085691E-2]
[140,138,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A144,0)","v":1575.4800000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A144,0)","v":1687.6819999999993},7.1217660649452272E-2]
[145,143,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A149,0)","v":1639.18},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A149,0)","v":1757.7519999999993},7.233616808404153E-2]
[150,148,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A154,0)","v":1702.88},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A154,0)","v":1827.8219999999992},7.337099502020053E-2]
[154,152,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A158,0)","v":1753.8400000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A158,0)","v":1883.8779999999992},7.414473384117086E-2]
[157,155,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A161,0)","v":1792.0600000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A161,0)","v":1925.9199999999992},7.469615972679429E-2]
[162,160,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A166,0)","v":1855.7600000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A166,0)","v":1995.9899999999991},7.5564728197611147E-2]
[168,166,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A172,0)","v":1932.2000000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A172,0)","v":2080.0739999999992},7.6531414967394087E-2]
[169,167,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A173,0)","v":1944.9400000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A173,0)","v":2094.0879999999988},7.6685141958105912E-2]
[174,172,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A178,0)","v":2008.6400000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A178,0)","v":2164.157999999999},7.7424526047474226E-2]
[179,177,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A183,0)","v":2072.34},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A183,0)","v":2234.2279999999992},7.8118455465801456E-2]
[182,180,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A186,0)","v":2110.5600000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A186,0)","v":2276.2699999999991},7.8514706997194414E-2]
[186,184,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A190,0)","v":2161.5200000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A190,0)","v":2332.3259999999991},7.9021244309559313E-2]
[191,189,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A195,0)","v":2225.2200000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A195,0)","v":2402.3959999999988},7.9621790205012782E-2]
[196,194,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A200,0)","v":2288.92},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A200,0)","v":2472.465999999999},8.0188910053649282E-2]
[202,200,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A206,0)","v":2365.36},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A206,0)","v":2556.5499999999988},8.0829133831636063E-2]
[203,201,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A207,0)","v":2378.1000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A207,0)","v":2570.5639999999989},8.0931836339934629E-2]
[208,206,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A212,0)","v":2441.8000000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A212,0)","v":2640.6339999999991},8.1429273486771606E-2]
[215,213,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A219,0)","v":2530.9800000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A219,0)","v":2738.7319999999991},8.2083619783640552E-2]
[219,217,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A223,0)","v":2581.9400000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A223,0)","v":2794.7879999999986},8.2437237116276166E-2]
[220,218,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A224,0)","v":2594.6800000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A224,0)","v":2808.8019999999988},8.2523471102408943E-2]
[224,222,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A228,0)","v":2645.6400000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A228,0)","v":2864.8579999999988},8.2860101903508593E-2]
[231,229,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A235,0)","v":2734.82},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A235,0)","v":2962.9559999999988},8.3419018436313386E-2]
[236,234,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A240,0)","v":2798.5200000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A240,0)","v":3033.0259999999989},8.3796435258636157E-2]
[237,235,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A241,0)","v":2811.26},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A241,0)","v":3047.0399999999986},8.3869866181000105E-2]
[242,240,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A246,0)","v":2874.9600000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A246,0)","v":3117.1099999999988},8.4227258814035061E-2]
[248,246,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A252,0)","v":2951.4000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A252,0)","v":3201.1939999999986},8.4635766077115274E-2]
[253,251,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A257,0)","v":3015.1000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A257,0)","v":3271.2639999999988},8.4960366157009179E-2]
[254,252,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A258,0)","v":3027.8400000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A258,0)","v":3285.2779999999984},8.5023647220460061E-2]
[261,259,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A265,0)","v":3117.0200000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A265,0)","v":3383.3759999999984},8.5452130560598874E-2]
[265,263,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A269,0)","v":3167.9800000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A269,0)","v":3439.4319999999984},8.5686147008503188E-2]
[270,268,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A274,0)","v":3231.6800000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A274,0)","v":3509.5019999999986},8.5968288939498427E-2]
[275,273,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A279,0)","v":3295.3800000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A279,0)","v":3579.5719999999983},8.6239523211282976E-2]
[277,275,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A281,0)","v":3320.8600000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A281,0)","v":3607.5999999999985},8.6345103376835486E-2]
[282,280,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A286,0)","v":3384.5600000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A286,0)","v":3677.6699999999983},8.6602098943436609E-2]
[287,285,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A291,0)","v":3448.2600000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A291,0)","v":3747.7399999999984},8.6849599508157072E-2]
[288,286,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A292,0)","v":3461.0000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A292,0)","v":3761.7539999999985},8.689800635654378E-2]
[294,292,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A298,0)","v":3537.4400000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A298,0)","v":3845.8379999999984},8.7181125333573944E-2]
[299,297,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A303,0)","v":3601.1400000000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A303,0)","v":3915.9079999999985},8.7407876394696729E-2]
[303,301,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A307,0)","v":3652.1000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A307,0)","v":3971.9639999999981},8.7583582048683703E-2]
[306,304,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A310,0)","v":3690.3200000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A310,0)","v":4014.0059999999985},8.7712176721801316E-2]
[311,309,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A315,0)","v":3754.0200000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A315,0)","v":4084.0759999999982},8.7920682361840835E-2]
[316,314,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A320,0)","v":3817.7200000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A320,0)","v":4154.1459999999988},8.8122230022106923E-2]
[321,319,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A325,0)","v":3881.4200000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A325,0)","v":4224.2159999999985},8.831716227566147E-2]
[323,321,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A327,0)","v":3906.9000000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A327,0)","v":4252.2439999999988},{"$f":"(D327-C327)/ABS(C327)","v":8.8393355345670013E-2}]
[328,326,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A332,0)","v":3970.6000000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A332,0)","v":4322.3139999999985},8.8579559764266888E-2]
[335,333,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A339,0)","v":4059.7800000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A339,0)","v":4420.4119999999984},8.8830429235081151E-2]
[339,337,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A343,0)","v":4110.7400000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A343,0)","v":4476.467999999998},8.8968896111161808E-2]
[340,338,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A344,0)","v":4123.4800000000005},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A344,0)","v":4490.4819999999982},8.9002978067068986E-2]
[345,343,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A349,0)","v":4187.1800000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A349,0)","v":4560.5519999999979},8.9170276892800535E-2]
[349,347,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A353,0)","v":4238.1400000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A353,0)","v":4616.6079999999984},8.9300495028478769E-2]
[356,354,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A360,0)","v":4327.3200000000006},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A360,0)","v":4714.7059999999983},8.9520996829445851E-2]
[357,355,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A361,0)","v":4340.0600000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A361,0)","v":4728.7199999999984},8.9551757348976052E-2]
[362,360,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A366,0)","v":4403.7600000000011},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A366,0)","v":4798.7899999999981},8.9702890257415693E-2]
[367,365,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A371,0)","v":4467.4600000000009},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A371,0)","v":4868.8599999999979},8.9849713259882988E-2]
[373,371,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A377,0)","v":4543.9000000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A377,0)","v":4952.9439999999977},9.0020466999713042E-2]
[374,372,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A378,0)","v":4556.6400000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A378,0)","v":4966.9579999999978},9.0048368973628917E-2]
[381,379,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A385,0)","v":4645.8200000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A385,0)","v":5065.0559999999978},9.0239397996477719E-2]
[385,383,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A389,0)","v":4696.7800000000007},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A389,0)","v":5121.1119999999983},9.0345300397292938E-2]
[390,388,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A394,0)","v":4760.4800000000014},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A394,0)","v":5191.181999999998},9.0474489967397501E-2]
[391,389,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A395,0)","v":4773.2200000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A395,0)","v":5205.1959999999981},9.0499914104105156E-2]
[395,393,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A399,0)","v":4824.1800000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A399,0)","v":5261.2519999999977},9.060026781753508E-2]
[402,400,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A406,0)","v":4913.3600000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A406,0)","v":5359.3499999999976},9.0770877769997718E-2]
[407,405,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A411,0)","v":4977.0600000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A411,0)","v":5429.4199999999973},9.0888998726154788E-2]
[409,407,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A413,0)","v":5002.5400000000009},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A413,0)","v":5457.4479999999976},9.0935404814353638E-2]
[414,412,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A418,0)","v":5066.2400000000016},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A418,0)","v":5527.5179999999973},9.1049377842343737E-2]
[419,417,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A423,0)","v":5129.9400000000014},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A423,0)","v":5597.5879999999979},9.1160520395949338E-2]
[424,422,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A428,0)","v":5193.6400000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A428,0)","v":5667.6579999999976},9.1268936622483712E-2]
[428,426,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A432,0)","v":5244.6000000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A432,0)","v":5723.7139999999972},9.1353773405025332E-2]
[431,429,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A435,0)","v":5282.8200000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A435,0)","v":5765.7559999999976},9.1416326886018431E-2]
[436,434,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A440,0)","v":5346.5200000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A440,0)","v":5835.8259999999973},9.151859527318626E-2]
[442,440,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A446,0)","v":5422.9600000000009},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A446,0)","v":5919.9099999999971},9.1638145957188707E-2]
[443,441,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A447,0)","v":5435.7000000000016},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A447,0)","v":5933.9239999999972},9.1657744172782801E-2]
[448,446,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A452,0)","v":5499.4000000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A452,0)","v":6003.9939999999979},9.1754373204348885E-2]
[453,451,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A457,0)","v":5563.1000000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A457,0)","v":6074.0639999999976},9.1848789344070064E-2]
[455,453,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A459,0)","v":5588.5800000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A459,0)","v":6102.0919999999978},9.1885953140153118E-2]
[460,458,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A464,0)","v":5652.2800000000016},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A464,0)","v":6172.1619999999975},9.1977396731937527E-2]
[465,463,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A469,0)","v":5715.9800000000014},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A469,0)","v":6242.2319999999972},9.2066802193148986E-2]
[470,468,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A474,0)","v":5779.6800000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A474,0)","v":6312.301999999997},9.2154236912769499E-2]
[474,472,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A478,0)","v":5830.6400000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A478,0)","v":6368.3579999999974},9.2222809159885719E-2]
[477,475,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A481,0)","v":5868.8600000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A481,0)","v":6410.3999999999969},9.227345685533396E-2]
[482,480,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A486,0)","v":5932.5600000000013},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A486,0)","v":6480.4699999999975},9.2356419488382094E-2]
[488,486,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A492,0)","v":6009.0000000000009},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A492,0)","v":6564.5539999999974},9.2453652854051646E-2]
[493,491,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A497,0)","v":6072.7000000000016},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A497,0)","v":6634.6239999999971},9.2532810776095528E-2]
[494,492,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A498,0)","v":6085.4400000000014},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A498,0)","v":6648.6379999999972},9.2548443497922198E-2]
[499,497,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A503,0)","v":6149.1400000000012},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A503,0)","v":6718.7079999999969},9.2625635454713265E-2]
[506,900,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A510,0)","v":11283.36},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A510,0)","v":12366.349999999995},9.5981161639794726E-2]
[510,1300,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A514,0)","v":16379.360000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A514,0)","v":17971.949999999993},9.7231515761299028E-2]
[511,1400,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A515,0)","v":17653.360000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A515,0)","v":19373.349999999991},9.7431310526720508E-2]
[516,1900,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A520,0)","v":24023.360000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A520,0)","v":26380.349999999991},9.8112420577304196E-2]
[522,2500,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A526,0)","v":31667.360000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A526,0)","v":34788.749999999985},9.8568052404746614E-2]
[527,3000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A531,0)","v":38037.360000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A531,0)","v":41795.749999999978},9.8807856276039593E-2]
[528,3100,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A532,0)","v":39311.360000000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A532,0)","v":43197.14999999998},9.884649119236727E-2]
[534,3700,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A538,0)","v":46955.360000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A538,0)","v":51605.549999999974},9.9034274255377128E-2]
[539,4200,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A543,0)","v":53325.360000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A543,0)","v":58612.549999999974},9.9149635370487238E-2]
[544,4700,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A548,0)","v":59695.360000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A548,0)","v":65619.549999999974},9.9240376471470562E-2]
[548,5100,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A552,0)","v":64791.360000000008},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A552,0)","v":71225.149999999965},9.9300122732413038E-2]
[551,5400,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A555,0)","v":68613.360000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A555,0)","v":75429.349999999962},9.9339108301939233E-2]
[556,5900,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A560,0)","v":74983.360000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A560,0)","v":82436.349999999962},9.9395252493352459E-2]
[561,6400,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A565,0)","v":81353.360000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A565,0)","v":89443.349999999962},9.9442604460343684E-2]
[562,6500,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A566,0)","v":82627.360000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A566,0)","v":90844.749999999956},9.9451198731266982E-2]
[568,7100,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A572,0)","v":90271.360000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A572,0)","v":99253.149999999951},9.9497670135909488E-2]
[573,7600,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A577,0)","v":96641.360000000015},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A577,0)","v":106260.14999999995},9.9530780609874844E-2]
[578,8100,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A582,0)","v":103011.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A582,0)","v":113267.14999999995},9.9559796123456029E-2]
[580,8300,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A584,0)","v":105559.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A584,0)","v":116069.94999999995},9.9570421798691619E-2]
[585,8800,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A589,0)","v":111929.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A589,0)","v":123076.94999999994},9.9594869478391745E-2]
[590,9300,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A594,0)","v":118299.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A594,0)","v":130083.94999999994},9.9616684316803761E-2]
[595,9800,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A599,0)","v":124669.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A599,0)","v":137090.94999999995},9.9636269890211487E-2]
[597,10000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A601,0)","v":127217.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A601,0)","v":139893.74999999994},9.9643554936212519E-2]
[602,15000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A606,0)","v":190917.36000000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A606,0)","v":209963.74999999991},9.9762483621185089E-2]
[607,20000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A611,0)","v":254617.36000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A611,0)","v":280033.74999999988},9.9821905309205289E-2]
[613,26000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A617,0)","v":331057.36000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A617,0)","v":364117.74999999988},9.9863026757658652E-2]
[614,27000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A618,0)","v":343797.36000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A618,0)","v":378131.74999999983},9.9868102535748904E-2]
[619,32000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A623,0)","v":407497.36000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A623,0)","v":448201.74999999983},9.9888720751466403E-2]
[622,35000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A626,0)","v":445717.36000000004},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A626,0)","v":490243.74999999983},9.9898262881211938E-2]
[630,43000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A634,0)","v":547637.3600000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A634,0)","v":602355.74999999965},9.9917197029800051E-2]
[631,44000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A635,0)","v":560377.3600000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A635,0)","v":616369.74999999965},9.9919079528836677E-2]
[636,49000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A640,0)","v":624077.3600000001},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A640,0)","v":686439.74999999965},9.9927339136288387E-2]
[641,54000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A645,0)","v":687777.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A645,0)","v":756509.74999999965},9.9934068780628965E-2]
[647,60000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A651,0)","v":764217.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A651,0)","v":840593.74999999965},9.994066347825363E-2]
[648,61000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A652,0)","v":776957.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A652,0)","v":854607.74999999953},9.9941636436778586E-2]
[655,68000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A659,0)","v":866137.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A659,0)","v":952705.74999999953},9.9947645717532951E-2]
[657,70000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A661,0)","v":891617.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A661,0)","v":980733.74999999953},9.9949141860583887E-2]
[658,71000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A662,0)","v":904357.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A662,0)","v":994747.74999999953},9.9949858317069804E-2]
[659,72000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A663,0)","v":917097.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A663,0)","v":1008761.7499999995},9.9950554868023275E-2]
[660,73000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A664,0)","v":929837.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A664,0)","v":1022775.7499999995},9.9951232331640549E-2]
[661,74000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A665,0)","v":942577.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A665,0)","v":1036789.7499999995},9.9951891481882493E-2]
[662,75000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A666,0)","v":955317.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A666,0)","v":1050803.7499999995},9.9952533051424181E-2]
[663,76000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A667,0)","v":968057.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A667,0)","v":1064817.7499999995},9.9953157734371537E-2]
[664,77000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A668,0)","v":980797.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A668,0)","v":1078831.7499999995},9.9953766188766349E-2]
[665,78000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A669,0)","v":993537.36000000022},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A669,0)","v":1092845.7499999995},9.9954359038898447E-2]
[666,79000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A670,0)","v":1006277.3600000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A670,0)","v":1106859.7499999995},9.9954936877442307E-2]
[667,80000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A671,0)","v":1019017.3600000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A671,0)","v":1120873.7499999995},9.9955500267433411E-2]
[668,81000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A672,0)","v":1031757.3600000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A672,0)","v":1134887.7499999995},9.9956049744098066E-2]
[669,82000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A673,0)","v":1044497.3600000002},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A673,0)","v":1148901.7499999995},9.9956585816549398E-2]
[670,83000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A674,0)","v":1057237.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A674,0)","v":1162915.7499999995},9.9957108969360636E-2]
[671,84000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A675,0)","v":1069977.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A675,0)","v":1176929.7499999995},9.9957619664026498E-2]
[672,85000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A676,0)","v":1082717.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A676,0)","v":1190943.7499999995},9.9958118340320284E-2]
[673,86000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A677,0)","v":1095457.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A677,0)","v":1204957.7499999995},9.9958605417557439E-2]
[674,87000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A678,0)","v":1108197.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A678,0)","v":1218971.7499999995},9.9959081295771329E-2]
[675,88000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A679,0)","v":1120937.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A679,0)","v":1232985.7499999995},9.9959546356809065E-2]
[676,89000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A680,0)","v":1133677.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A680,0)","v":1246999.7499999995},9.9960000965353291E-2]
[677,90000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A681,0)","v":1146417.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A681,0)","v":1261013.7499999993},9.9960445469875758E-2]
[678,91000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A682,0)","v":1159157.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A682,0)","v":1275027.7499999993},9.9960880203529001E-2]
[679,92000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A683,0)","v":1171897.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A683,0)","v":1289041.7499999993},9.9961305484977739E-2]
[680,93000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A684,0)","v":1184637.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A684,0)","v":1303055.7499999993},9.9961721619178823E-2]
[681,94000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A685,0)","v":1197377.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A685,0)","v":1317069.7499999993},9.9962128898110222E-2]
[682,95000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A686,0)","v":1210117.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A686,0)","v":1331083.7499999993},9.9962527601454243E-2]
[683,96000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A687,0)","v":1222857.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A687,0)","v":1345097.7499999993},9.9962917997237985E-2]
[684,97000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A688,0)","v":1235597.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A688,0)","v":1359111.7499999993},9.9963300342434308E-2]
[685,98000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A689,0)","v":1248337.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A689,0)","v":1373125.7499999993},9.9963674883525824E-2]
[686,99000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A690,0)","v":1261077.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A690,0)","v":1387139.7499999993},9.9964041857034794E-2]
[687,100000,{"$f":"HLOOKUP($C$3,'Tabela Tarifária Antiga'!$N$3:$BE$689,A691,0)","v":1273817.3600000003},{"$f":"HLOOKUP($C$3,'Tabela Tarifária Simulada'!$N$3:$BE$689,A691,0)","v":1401153.7499999993},9.9964401490021254E-2]